{"text_format":"1","workbook":"xlsx","n_sheets":39,"sheets":["Disclaimer","Inputs","Comparison","Case 1 - Summary","Case 1 - Utility","Case 2 - Summary","Case 2 - Residual Benefit","Case 2 - Drawdown","Case 2 - Income","Case 2 - AP","Case 2 - Utility","Case 3 - Summary","Case 3 - Residual Benefit","Case 3 - Drawdown","Case 3 - Income","Case 3 - AP","Case 3 - Utility","Case 4 - Summary","Case 4 - Residual Benefit","Case 4 - Drawdown","Case 4 - LA","Case 4 - Income","Case 4 - AP","Case 4 - Utility","Case 5 - Summary","Case 5 - Residual Benefit","Case 5 - Drawdown","Case 5 - LA","Case 5 - Income","Case 5 - AP","Case 5 - Utility","Age Pension","Minimum Drawdown Rule","Life Tables","Annuity Price","ASFA Living Standard","Rand Seed","Risky Asset Return","Portfolio Return"],"not_rendered":{"charts":25,"images":2,"macros":1,"external_links":0,"defined_names":63,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":9,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["Introduction and Disclaimer"]

{"sheet":"Inputs","index":1,"n_rows":42,"n_cols":10,"rows_kept":7,"cut":true,"hidden":false,"merged":[[37,2,37,3],[38,2,38,3],[39,2,39,3],[40,2,40,3],[41,2,41,3],[36,1,36,3],[1,1,1,6],[12,1,12,6],[22,1,22,6],[29,1,29,6],[35,1,35,6]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
[]
[null,"Inputs and Assumptions"]
[null,"Starting Account Balance",500000]
[null,"Preference"]
[null,"Case 4",{"$f":"\"Target constant income stream with \" & I20 & \"% in LA and \" & J20 & \"% in ABP\"","v":"Target constant income stream with 50% in LA and 50% in ABP"},null,{"$f":"C20","v":0.5}]
[null," - You might want to update the information provided on the pink coloured tabs to reflect changes in statutory assumptions or your own assumptions that are different from the default settings"]
[null,{"$f":"Comparison!B7","v":5},{"$f":"Comparison!C7","v":"Case 1 - 100% life annuity"},null,{"$f":"Comparison!M7","v":-7.1173621221277948E-24},{"$f":"Comparison!R7","v":2425.4039631327187},{"$f":"Comparison!S7","v":-280249.45560134092}]

{"sheet":"Comparison","index":2,"n_rows":114,"n_cols":38,"rows_kept":7,"cut":true,"hidden":false,"merged":[[6,12,6,13],[5,12,5,13],[1,14,1,15],[2,14,2,15],[3,14,3,15],[4,14,4,15],[5,14,5,15],[9,23,9,28],[9,30,9,35],[6,2,6,11],[1,12,1,13],[9,1,9,6],[9,8,9,13],[9,15,9,21],[1,1,1,11],[2,2,2,11],[3,2,3,11],[4,2,4,11],[5,2,5,11],[2,12,2,13],[3,12,3,13],[4,12,4,13],[6,14,6,15]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
[]
[null,"Ranking of solutions according to the MDUF v1:",null,null,null,null,null,null,null,null,null,null,"Expected Utility",null,"Risk-Adj Income",null,"Risk-Adj Residual Benefit","MDUF Score","Welfare Gain"]
[1,{"$f":"INDEX($AC$3:$AC$7,MATCH(A3,$AF$3:$AF$7,0))","v":1},{"$f":"INDEX($AA$3:$AA$7,MATCH(A3,$AF$3:$AF$7,0))","v":"Case 4 - Target constant income stream with 50% in LA and 50% in ABP"},null,null,null,null,null,null,null,null,null,{"$f":"INDEX($AB$3:$AB$7,MATCH(A3,$AF$3:$AF$7,0))","v":-3.5870125578818082E-32},null,{"$f":"INDEX($AI$3:$AI$7,MATCH(A3,$AF$3:$AF$7,0))","v":37043.596315901086},null,{"$f":"INDEX($AJ$3:$AJ$7,MATCH(A3,$AF$3:$AF$7,0))","v":184062.55518251652},{"$f":"(M3/( SUMPRODUCT('Case 1 - Utility'!$E$3:$E$48,'Case 1 - Utility'!$G$3:$G$48)+SUMPRODUCT('Case 1 - Utility'!$F$3:$F$48,'Case 1 - Utility'!$G$3:$G$48)*Inputs!$C$15/(1-Inputs!$C$15))*(1-Inputs!$C$14))^(1/(1-Inputs!$C$14))","v":37166.660029287646},{"$f":"(R3-$AL$4) * (Inputs!$C$15/(1-Inputs!$C$15)* SUMPRODUCT('Case 1 - Utility'!$F$3:$F$48,'Case 1 - Utility'!$G$3:$G$48) + SUMPRODUCT('Case 1 - Utility'!$E$3:$E$48,'Case 1 - Utility'!$G$3:$G$48))","v":574327.54253846535},null,null,null,null,null,null,1,{"$f":"B10","v":"Case 1 - 100% life annuity"},{"$f":"'Case 1 - Utility'!$J$5","v":-7.1173621221277948E-24},{"$f":"RANK(AE3,$AE$3:$AE$7)","v":5},{"$f":"COUNTIF($AE$3:$AE$7,AE3)","v":1},{"$f":"ROUND(AB3,34)","v":-7.1173621221000002E-24},{"$f":"RANK(AE3,$AE$3:$AE$7)+AG3","v":5},{"$f":"COUNTIF($AE$3:AE3,AE3)-1","v":0},{"$f":"SUM('Case 1 - Summary'!$H$3:$H$48)","v":998855.03460370051},{"$f":"'Case 1 - Utility'!$K$3","v":42676.420526495036},{"$f":"'Case 1 - Utility'!$K$4","v":9399.138258436149},null,{"$f":"(AB3/( SUMPRODUCT('Case 1 - Utility'!$E$3:$E$48,'Case 1 - Utility'!$G$3:$G$48)+SUMPRODUCT('Case 1 - Utility'!$F$3:$F$48,'Case 1 - Utility'!$G$3:$G$48)*Inputs!$C$15/(1-Inputs!$C$15))*(1-Inputs!$C$14))^(1/(1-Inputs!$C$14))","v":2425.4039631327187}]
[]
[]
[]
[null,"Income Sources",{"$f":"MAX('Case 1 - Summary'!$J$3:$J$48,'Case 2 - Summary'!$D$4:$D$49,'Case 3 - Summary'!$D$4:$D$49,'Case 4 - Summary'!$D$4:$D$49,'Case 5 - Summary'!$D$4:$D$49)","v":52123.8},50000,{"$f":"ROUNDUP(C114, -LEN(ROUNDUP(C114,0))+1)","v":60000}]

{"sheet":"Case 1 - Summary","index":3,"n_rows":48,"n_cols":10,"rows_kept":7,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Summary"]
["Year","Age","Annuity Income","Residual Benefit","Deduction Amount","Deduction Amount x Term Elapsed","Total Asset","Age Pension","Drawdown","Income"]
[0,{"$f":"A3+Inputs!$C$4","v":65},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3","v":28300},0,{"$f":"Inputs!$C$3/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":26020.009858603928},{"$f":"E3*A3","v":0},{"$f":"MAX(Inputs!$C$3-F3,0)","v":500000},{"$f":"MAX(MIN(MAX(Full_AP-Income_Test_Taper*MAX(MAX(C3-E3,0)*AP_Factor-Income_Test_Threshold,0),0),MAX(Full_AP-Asset_Test_Taper*MAX(G3*AP_Factor-Asset_Test_Threshold,0),0))/AP_Factor,0.01)","v":4986.7999999999993},0,{"$f":"C3+H3","v":33286.800000000003}]
[12,{"$f":"A15+Inputs!$C$4","v":77},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3","v":28300},0,{"$f":"Inputs!$C$3/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":26020.009858603928},312240.11830324715,{"$f":"MAX(Inputs!$C$3-F15,0)","v":187759.88169675285},23823.8,0,52123.8]
[16,{"$f":"A19+Inputs!$C$4","v":81},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3","v":28300},0,{"$f":"Inputs!$C$3/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":26020.009858603928},416320.15773766284,{"$f":"MAX(Inputs!$C$3-F19,0)","v":83679.842262337159},23823.8,0,52123.8]
[31,{"$f":"A34+Inputs!$C$4","v":96},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3","v":28300},0,{"$f":"Inputs!$C$3/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":26020.009858603928},806620.30561672174,{"$f":"MAX(Inputs!$C$3-F34,0)","v":0},23823.8,0,52123.8]
[45,{"$f":"A48+Inputs!$C$4","v":110},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3","v":28300},0,{"$f":"Inputs!$C$3/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":26020.009858603928},1170900.4436371766,{"$f":"MAX(Inputs!$C$3-F48,0)","v":0},23823.8,0,52123.8]

{"sheet":"Case 1 - Utility","index":4,"n_rows":48,"n_cols":11,"rows_kept":7,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Utility"]
["Year","Age","Utility from income","Utility from residual benefit","Survival Prob","Death Prob","Risk-free Discount",null,null,"Expected Utility","Risk-adj Measure"]
[0,{"$f":"A3+Inputs!$C$4","v":65},{"$f":"MAX('Case 1 - Summary'!H3,'Case 1 - Summary'!J3)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A3","v":-3.1549874331892476E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 1 - Summary'!H3,'Case 1 - Summary'!D3)^(1-Inputs!$C$14)/(1-Inputs!$C$14)*(Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A3)","v":-6.0142527068214491E-22},{"$f":"VLOOKUP(B3,'Life Tables'!$A$5:$E$155,IF(Inputs!$C$5=\"Male\",3,5),FALSE)","v":1},{"$f":"E3-E4","v":1.0504999999999987E-2},{"$f":"(1 + Inputs!$C$8)^(-$A3)","v":1},null,"Income",{"$f":"SUMPRODUCT(C3:C48,E3:E48)","v":-1.0924572132769546E-32},{"$f":"(J3/(SUMPRODUCT('Case 1 - Utility'!$E$3:$E$48,'Case 1 - Utility'!$G$3:$G$48))*(1-Inputs!$C$14))^(1/(1-Inputs!$C$14))","v":42676.420526495036}]
[12,{"$f":"A15+Inputs!$C$4","v":77},{"$f":"MAX('Case 1 - Summary'!H15,'Case 1 - Summary'!J15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A15","v":-1.3666253487574844E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 1 - Summary'!H15,'Case 1 - Summary'!D15)^(1-Inputs!$C$14)/(1-Inputs!$C$14)*(Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A15)","v":-1.058907650908514E-26},{"$f":"VLOOKUP(B15,'Life Tables'!$A$5:$E$155,IF(Inputs!$C$5=\"Male\",3,5),FALSE)","v":0.79287175436729107},2.8904139805459583E-2,{"$f":"(1 + Inputs!$C$8)^(-$A15)","v":1}]
[16,{"$f":"A19+Inputs!$C$4","v":81},{"$f":"MAX('Case 1 - Summary'!H19,'Case 1 - Summary'!J19)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A19","v":-1.3666253487574844E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 1 - Summary'!H19,'Case 1 - Summary'!D19)^(1-Inputs!$C$14)/(1-Inputs!$C$14)*(Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A19)","v":-1.058907650908514E-26},{"$f":"VLOOKUP(B19,'Life Tables'!$A$5:$E$155,IF(Inputs!$C$5=\"Male\",3,5),FALSE)","v":0.66261394589699718},3.8707918877464831E-2,{"$f":"(1 + Inputs!$C$8)^(-$A19)","v":1}]
[31,{"$f":"A34+Inputs!$C$4","v":96},{"$f":"MAX('Case 1 - Summary'!H34,'Case 1 - Summary'!J34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A34","v":-1.3666253487574844E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 1 - Summary'!H34,'Case 1 - Summary'!D34)^(1-Inputs!$C$14)/(1-Inputs!$C$14)*(Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A34)","v":-1.058907650908514E-26},{"$f":"VLOOKUP(B34,'Life Tables'!$A$5:$E$155,IF(Inputs!$C$5=\"Male\",3,5),FALSE)","v":6.6437735644185744E-2},1.7495779742275522E-2,{"$f":"(1 + Inputs!$C$8)^(-$A34)","v":1}]
[45,{"$f":"A48+Inputs!$C$4","v":110},{"$f":"MAX('Case 1 - Summary'!H48,'Case 1 - Summary'!J48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A48","v":-1.3666253487574844E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 1 - Summary'!H48,'Case 1 - Summary'!D48)^(1-Inputs!$C$14)/(1-Inputs!$C$14)*(Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A48)","v":-1.058907650908514E-26},{"$f":"VLOOKUP(B48,'Life Tables'!$A$5:$E$155,IF(Inputs!$C$5=\"Male\",3,5),FALSE)","v":1.8297596561616501E-4},{"$f":"E48-E49","v":1.8297596561616501E-4},{"$f":"(1 + Inputs!$C$8)^(-$A48)","v":1}]

{"sheet":"Case 2 - Summary","index":5,"n_rows":49,"n_cols":15,"rows_kept":7,"cut":true,"hidden":false,"merged":[[1,2,1,4],[1,5,1,7],[1,9,1,11],[1,12,1,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Summary"]
[null,null,"Income",null,null,"Residual Benefit",null,null,"Annuity Income","Age Pension",null,null,"Drawdown"]
["Year","Age","Lower Bound","Mean","Upper Bound","Lower Bound","Mean","Upper Bound",null,"Lower Bound","Mean","Upper Bound","Lower Bound","Mean","Upper Bound"]
[0,{"$f":"A4+Inputs!$C$4","v":65},{"$f":"PERCENTILE('Case 2 - Income'!$B3:$SG3,0.05)","v":29986.799999999999},{"$f":"AVERAGE('Case 2 - Income'!$B3:$SG3)","v":29986.800000000258},{"$f":"PERCENTILE('Case 2 - Income'!$B3:$SG3,0.95)","v":29986.799999999999},{"$f":"PERCENTILE('Case 2 - Residual Benefit'!$B3:$SG3,0.05)","v":500000},{"$f":"AVERAGE('Case 2 - Residual Benefit'!$B3:$SG3)","v":500000},{"$f":"PERCENTILE('Case 2 - Residual Benefit'!$B3:$SG3,0.95)","v":500000},0,{"$f":"PERCENTILE('Case 2 - AP'!$C3:$SH3,0.05)","v":4986.7999999999993},{"$f":"AVERAGE('Case 2 - AP'!$B3:$SG3)","v":4986.7999999999984},{"$f":"PERCENTILE('Case 2 - AP'!$B3:$SG3,0.95)","v":4986.7999999999993},{"$f":"PERCENTILE('Case 2 - Drawdown'!$C3:$SH3,0.05)","v":25000},{"$f":"AVERAGE('Case 2 - Drawdown'!$B3:$SH3)","v":24950.099900199602},{"$f":"PERCENTILE('Case 2 - Drawdown'!$B3:$SH3,0.95)","v":25000}]
[16,{"$f":"A20+Inputs!$C$4","v":81},{"$f":"PERCENTILE('Case 2 - Income'!$B19:$SG19,0.05)","v":36316.873505291158},{"$f":"AVERAGE('Case 2 - Income'!$B19:$SG19)","v":40278.327159797635},{"$f":"PERCENTILE('Case 2 - Income'!$B19:$SG19,0.95)","v":41655.508119757862},{"$f":"PERCENTILE('Case 2 - Residual Benefit'!$B19:$SG19,0.05)","v":183685.08847053308},{"$f":"AVERAGE('Case 2 - Residual Benefit'!$B19:$SG19)","v":316930.27052019764},{"$f":"PERCENTILE('Case 2 - Residual Benefit'!$B19:$SG19,0.95)","v":474559.73790323903},0,{"$f":"PERCENTILE('Case 2 - AP'!$C19:$SH19,0.05)","v":6967.9634638367816},{"$f":"AVERAGE('Case 2 - AP'!$B19:$SG19)","v":18093.208223383783},{"$f":"PERCENTILE('Case 2 - AP'!$B19:$SG19,0.95)","v":23458.917312353835},{"$f":"PERCENTILE('Case 2 - Drawdown'!$C19:$SH19,0.05)","v":12857.956192937318},{"$f":"AVERAGE('Case 2 - Drawdown'!$B19:$SH19)","v":22140.83740161061},{"$f":"PERCENTILE('Case 2 - Drawdown'!$B19:$SH19,0.95)","v":33216.330517589049}]
[31,{"$f":"A35+Inputs!$C$4","v":96},{"$f":"PERCENTILE('Case 2 - Income'!$B34:$SG34,0.05)","v":30775.290340542659},{"$f":"AVERAGE('Case 2 - Income'!$B34:$SG34)","v":38797.737139871395},{"$f":"PERCENTILE('Case 2 - Income'!$B34:$SG34,0.95)","v":50581.084798127056},{"$f":"PERCENTILE('Case 2 - Residual Benefit'!$B34:$SG34,0.05)","v":49653.502432447567},{"$f":"AVERAGE('Case 2 - Residual Benefit'!$B34:$SG34)","v":108047.15820149408},{"$f":"PERCENTILE('Case 2 - Residual Benefit'!$B34:$SG34,0.95)","v":195048.76604547119},0,{"$f":"PERCENTILE('Case 2 - AP'!$C34:$SH34,0.05)","v":23272.613901535631},{"$f":"AVERAGE('Case 2 - AP'!$B34:$SG34)","v":23671.134991662399},{"$f":"PERCENTILE('Case 2 - AP'!$B34:$SG34,0.95)","v":23823.8},{"$f":"PERCENTILE('Case 2 - Drawdown'!$C34:$SH34,0.05)","v":6951.4903405426603},{"$f":"AVERAGE('Case 2 - Drawdown'!$B34:$SH34)","v":15096.409608991193},{"$f":"PERCENTILE('Case 2 - Drawdown'!$B34:$SH34,0.95)","v":27292.666567500492}]
[45,{"$f":"A49+Inputs!$C$4","v":110},{"$f":"PERCENTILE('Case 2 - Income'!$B48:$SG48,0.05)","v":24850.753835806812},{"$f":"AVERAGE('Case 2 - Income'!$B48:$SG48)","v":26473.388685600861},{"$f":"PERCENTILE('Case 2 - Income'!$B48:$SG48,0.95)","v":29232.263981194097},{"$f":"PERCENTILE('Case 2 - Residual Benefit'!$B48:$SG48,0.05)","v":7335.3845414772413},{"$f":"AVERAGE('Case 2 - Residual Benefit'!$B48:$SG48)","v":18925.633468577493},{"$f":"PERCENTILE('Case 2 - Residual Benefit'!$B48:$SG48,0.95)","v":38631.885579957823},0,{"$f":"PERCENTILE('Case 2 - AP'!$C48:$SH48,0.05)","v":23823.8},{"$f":"AVERAGE('Case 2 - AP'!$B48:$SG48)","v":23823.800000000127},{"$f":"PERCENTILE('Case 2 - AP'!$B48:$SG48,0.95)","v":23823.8},{"$f":"PERCENTILE('Case 2 - Drawdown'!$C48:$SH48,0.05)","v":1026.9538358068139},{"$f":"AVERAGE('Case 2 - Drawdown'!$B48:$SH48)","v":2644.3003648711087},{"$f":"PERCENTILE('Case 2 - Drawdown'!$B48:$SH48,0.95)","v":5406.4334158998599}]

{"sheet":"Case 2 - Residual Benefit","index":6,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Residual Account"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000}]
[12,{"$f":"(B14-'Case 2 - Drawdown'!C14)*EXP('Portfolio Return'!B14)","v":349091.07640170987},{"$f":"(C14-'Case 2 - Drawdown'!D14)*EXP('Portfolio Return'!C14)","v":338058.08219019789},{"$f":"(D14-'Case 2 - Drawdown'!E14)*EXP('Portfolio Return'!D14)","v":340841.97822496726},{"$f":"(E14-'Case 2 - Drawdown'!F14)*EXP('Portfolio Return'!E14)","v":266874.84085895674},{"$f":"(F14-'Case 2 - Drawdown'!G14)*EXP('Portfolio Return'!F14)","v":472931.01276606217},{"$f":"(G14-'Case 2 - Drawdown'!H14)*EXP('Portfolio Return'!G14)","v":479769.78295774583},{"$f":"(H14-'Case 2 - Drawdown'!I14)*EXP('Portfolio Return'!H14)","v":423219.8122378288},{"$f":"(I14-'Case 2 - Drawdown'!J14)*EXP('Portfolio Return'!I14)","v":272024.20117502485},{"$f":"(J14-'Case 2 - Drawdown'!K14)*EXP('Portfolio Return'!J14)","v":158085.9035270669},{"$f":"(K14-'Case 2 - Drawdown'!L14)*EXP('Portfolio Return'!K14)","v":434607.20758654387},{"$f":"(L14-'Case 2 - Drawdown'!M14)*EXP('Portfolio Return'!L14)","v":270982.41924682184},{"$f":"(M14-'Case 2 - Drawdown'!N14)*EXP('Portfolio Return'!M14)","v":402724.24101311475},{"$f":"(N14-'Case 2 - Drawdown'!O14)*EXP('Portfolio Return'!N14)","v":295901.43288973009},{"$f":"(O14-'Case 2 - Drawdown'!P14)*EXP('Portfolio Return'!O14)","v":323001.4796021803},{"$f":"(P14-'Case 2 - Drawdown'!Q14)*EXP('Portfolio Return'!P14)","v":241139.84398130386},{"$f":"(Q14-'Case 2 - Drawdown'!R14)*EXP('Portfolio Return'!Q14)","v":485298.70922540146},{"$f":"(R14-'Case 2 - Drawdown'!S14)*EXP('Portfolio Return'!R14)","v":501896.90873427846},{"$f":"(S14-'Case 2 - Drawdown'!T14)*EXP('Portfolio Return'!S14)","v":329668.97210159799},{"$f":"(T14-'Case 2 - Drawdown'!U14)*EXP('Portfolio Return'!T14)","v":363147.92459705862},{"$f":"(U14-'Case 2 - Drawdown'!V14)*EXP('Portfolio Return'!U14)","v":378782.14336695184},{"$f":"(V14-'Case 2 - Drawdown'!W14)*EXP('Portfolio Return'!V14)","v":360401.33495303424},{"$f":"(W14-'Case 2 - Drawdown'!X14)*EXP('Portfolio Return'!W14)","v":257208.19691884864},{"$f":"(X14-'Case 2 - Drawdown'!Y14)*EXP('Portfolio Return'!X14)","v":568560.05816624069},{"$f":"(Y14-'Case 2 - Drawdown'!Z14)*EXP('Portfolio Return'!Y14)","v":275043.72463503771},{"$f":"(Z14-'Case 2 - Drawdown'!AA14)*EXP('Portfolio Return'!Z14)","v":356297.25540943642},{"$f":"(AA14-'Case 2 - Drawdown'!AB14)*EXP('Portfolio Return'!AA14)","v":353550.90775999427},{"$f":"(AB14-'Case 2 - Drawdown'!AC14)*EXP('Portfolio Return'!AB14)","v":382727.57588061009},{"$f":"(AC14-'Case 2 - Drawdown'!AD14)*EXP('Portfolio Return'!AC14)","v":252283.46855134724},{"$f":"(AD14-'Case 2 - Drawdown'!AE14)*EXP('Portfolio Return'!AD14)","v":300543.33406005549},{"$f":"(AE14-'Case 2 - Drawdown'!AF14)*EXP('Portfolio Return'!AE14)","v":323467.56436950329},{"$f":"(AF14-'Case 2 - Drawdown'!AG14)*EXP('Portfolio Return'!AF14)","v":320210.19999404257},{"$f":"(AG14-'Case 2 - Drawdown'!AH14)*EXP('Portfolio Return'!AG14)","v":274370.59275321924},{"$f":"(AH14-'Case 2 - Drawdown'!AI14)*EXP('Portfolio Return'!AH14)","v":296311.73380428122},{"$f":"(AI14-'Case 2 - Drawdown'!AJ14)*EXP('Portfolio Return'!AI14)","v":344269.09645415744},{"$f":"(AJ14-'Case 2 - Drawdown'!AK14)*EXP('Portfolio Return'!AJ14)","v":283333.20052912831},{"$f":"(AK14-'Case 2 - Drawdown'!AL14)*EXP('Portfolio Return'!AK14)","v":265239.41909241292},{"$f":"(AL14-'Case 2 - Drawdown'!AM14)*EXP('Portfolio Return'!AL14)","v":368627.36001019733},{"$f":"(AM14-'Case 2 - Drawdown'!AN14)*EXP('Portfolio Return'!AM14)","v":491635.66777760501},{"$f":"(AN14-'Case 2 - Drawdown'!AO14)*EXP('Portfolio Return'!AN14)","v":365572.52714879008},{"$f":"(AO14-'Case 2 - Drawdown'!AP14)*EXP('Portfolio Return'!AO14)","v":294928.58960317209},{"$f":"(AP14-'Case 2 - Drawdown'!AQ14)*EXP('Portfolio Return'!AP14)","v":475764.50843399693},{"$f":"(AQ14-'Case 2 - Drawdown'!AR14)*EXP('Portfolio Return'!AQ14)","v":474077.67248358252},{"$f":"(AR14-'Case 2 - Drawdown'!AS14)*EXP('Portfolio Return'!AR14)","v":390176.56469438033},{"$f":"(AS14-'Case 2 - Drawdown'!AT14)*EXP('Portfolio Return'!AS14)","v":373063.34545728151},{"$f":"(AT14-'Case 2 - Drawdown'!AU14)*EXP('Portfolio Return'!AT14)","v":452727.59692310274},{"$f":"(AU14-'Case 2 - Drawdown'!AV14)*EXP('Portfolio Return'!AU14)","v":261135.58688190041},{"$f":"(AV14-'Case 2 - Drawdown'!AW14)*EXP('Portfolio Return'!AV14)","v":303474.88201740436},{"$f":"(AW14-'Case 2 - Drawdown'!AX14)*EXP('Portfolio Return'!AW14)","v":242514.08623481839},{"$f":"(AX14-'Case 2 - Drawdown'!AY14)*EXP('Portfolio Return'!AX14)","v":444757.67638229474},{"$f":"(AY14-'Case 2 - Drawdown'!AZ14)*EXP('Portfolio Return'!AY14)","v":277620.38572933845},{"$f":"(AZ14-'Case 2 - Drawdown'!BA14)*EXP('Portfolio Return'!AZ14)","v":444004.10291293281},{"$f":"(BA14-'Case 2 - Drawdown'!BB14)*EXP('Portfolio Return'!BA14)","v":295099.37907994346},{"$f":"(BB14-'Case 2 - Drawdown'!BC14)*EXP('Portfolio Return'!BB14)","v":199224.2109579391},{"$f":"(BC14-'Case 2 - Drawdown'!BD14)*EXP('Portfolio Return'!BC14)","v":392015.15909980331},{"$f":"(BD14-'Case 2 - Drawdown'!BE14)*EXP('Portfolio Return'!BD14)","v":412657.36326573364},{"$f":"(BE14-'Case 2 - Drawdown'!BF14)*EXP('Portfolio Return'!BE14)","v":245877.46257209615},{"$f":"(BF14-'Case 2 - Drawdown'!BG14)*EXP('Portfolio Return'!BF14)","v":432608.97461480752},{"$f":"(BG14-'Case 2 - Drawdown'!BH14)*EXP('Portfolio Return'!BG14)","v":307664.26595081965},{"$f":"(BH14-'Case 2 - Drawdown'!BI14)*EXP('Portfolio Return'!BH14)","v":226444.49456269218},{"$f":"(BI14-'Case 2 - Drawdown'!BJ14)*EXP('Portfolio Return'!BI14)","v":315020.82348174247},{"$f":"(BJ14-'Case 2 - Drawdown'!BK14)*EXP('Portfolio Return'!BJ14)","v":250175.06325946128},{"$f":"(BK14-'Case 2 - Drawdown'!BL14)*EXP('Portfolio Return'!BK14)","v":475889.59361687599},{"$f":"(BL14-'Case 2 - Drawdown'!BM14)*EXP('Portfolio Return'!BL14)","v":258862.92903716621},{"$f":"(BM14-'Case 2 - Drawdown'!BN14)*EXP('Portfolio Return'!BM14)","v":177063.9552155041},{"$f":"(BN14-'Case 2 - Drawdown'!BO14)*EXP('Portfolio Return'!BN14)","v":420651.68935193052},{"$f":"(BO14-'Case 2 - Drawdown'!BP14)*EXP('Portfolio Return'!BO14)","v":258640.70729028669},{"$f":"(BP14-'Case 2 - Drawdown'!BQ14)*EXP('Portfolio Return'!BP14)","v":466380.58989500895},{"$f":"(BQ14-'Case 2 - Drawdown'!BR14)*EXP('Portfolio Return'!BQ14)","v":415712.06183954288},{"$f":"(BR14-'Case 2 - Drawdown'!BS14)*EXP('Portfolio Return'!BR14)","v":491635.92503864109},{"$f":"(BS14-'Case 2 - Drawdown'!BT14)*EXP('Portfolio Return'!BS14)","v":316624.13302501076},{"$f":"(BT14-'Case 2 - Drawdown'!BU14)*EXP('Portfolio Return'!BT14)","v":338854.11945532367},{"$f":"(BU14-'Case 2 - Drawdown'!BV14)*EXP('Portfolio Return'!BU14)","v":269351.95323145099},{"$f":"(BV14-'Case 2 - Drawdown'!BW14)*EXP('Portfolio Return'!BV14)","v":281130.33799945517},{"$f":"(BW14-'Case 2 - Drawdown'!BX14)*EXP('Portfolio Return'!BW14)","v":258029.79092209443},{"$f":"(BX14-'Case 2 - Drawdown'!BY14)*EXP('Portfolio Return'!BX14)","v":329721.01628599624},{"$f":"(BY14-'Case 2 - Drawdown'!BZ14)*EXP('Portfolio Return'!BY14)","v":451103.22672510857},{"$f":"(BZ14-'Case 2 - Drawdown'!CA14)*EXP('Portfolio Return'!BZ14)","v":357509.64543584944},{"$f":"(CA14-'Case 2 - Drawdown'!CB14)*EXP('Portfolio Return'!CA14)","v":371728.18971145607},{"$f":"(CB14-'Case 2 - Drawdown'!CC14)*EXP('Portfolio Return'!CB14)","v":479439.83747805143},{"$f":"(CC14-'Case 2 - Drawdown'!CD14)*EXP('Portfolio Return'!CC14)","v":363251.83919914771},{"$f":"(CD14-'Case 2 - Drawdown'!CE14)*EXP('Portfolio Return'!CD14)","v":693340.01750111056},{"$f":"(CE14-'Case 2 - Drawdown'!CF14)*EXP('Portfolio Return'!CE14)","v":302705.34816657915},{"$f":"(CF14-'Case 2 - Drawdown'!CG14)*EXP('Portfolio Return'!CF14)","v":466698.81771927106},{"$f":"(CG14-'Case 2 - Drawdown'!CH14)*EXP('Portfolio Return'!CG14)","v":443233.54614327615},{"$f":"(CH14-'Case 2 - Drawdown'!CI14)*EXP('Portfolio Return'!CH14)","v":424579.06726123852},{"$f":"(CI14-'Case 2 - Drawdown'!CJ14)*EXP('Portfolio Return'!CI14)","v":414294.88260422833},{"$f":"(CJ14-'Case 2 - Drawdown'!CK14)*EXP('Portfolio Return'!CJ14)","v":511627.50129212963},{"$f":"(CK14-'Case 2 - Drawdown'!CL14)*EXP('Portfolio Return'!CK14)","v":407415.18841346994},{"$f":"(CL14-'Case 2 - Drawdown'!CM14)*EXP('Portfolio Return'!CL14)","v":491789.14403836679},{"$f":"(CM14-'Case 2 - Drawdown'!CN14)*EXP('Portfolio Return'!CM14)","v":239273.52858901859},{"$f":"(CN14-'Case 2 - Drawdown'!CO14)*EXP('Portfolio Return'!CN14)","v":379891.82120689732},{"$f":"(CO14-'Case 2 - Drawdown'!CP14)*EXP('Portfolio Return'!CO14)","v":448426.88431221654},{"$f":"(CP14-'Case 2 - Drawdown'!CQ14)*EXP('Portfolio Return'!CP14)","v":611307.56651704898},{"$f":"(CQ14-'Case 2 - Drawdown'!CR14)*EXP('Portfolio Return'!CQ14)","v":232904.74037199398},{"$f":"(CR14-'Case 2 - Drawdown'!CS14)*EXP('Portfolio Return'!CR14)","v":439605.56457358046},{"$f":"(CS14-'Case 2 - Drawdown'!CT14)*EXP('Portfolio Return'!CS14)","v":366409.21895037463},{"$f":"(CT14-'Case 2 - Drawdown'!CU14)*EXP('Portfolio Return'!CT14)","v":462201.48571646953},{"$f":"(CU14-'Case 2 - Drawdown'!CV14)*EXP('Portfolio Return'!CU14)","v":304024.59776698},{"$f":"(CV14-'Case 2 - Drawdown'!CW14)*EXP('Portfolio Return'!CV14)","v":566621.35786918981},{"$f":"(CW14-'Case 2 - Drawdown'!CX14)*EXP('Portfolio Return'!CW14)","v":563058.93414007919},{"$f":"(CX14-'Case 2 - Drawdown'!CY14)*EXP('Portfolio Return'!CX14)","v":308988.23067499977},{"$f":"(CY14-'Case 2 - Drawdown'!CZ14)*EXP('Portfolio Return'!CY14)","v":587146.02900088381},{"$f":"(CZ14-'Case 2 - Drawdown'!DA14)*EXP('Portfolio Return'!CZ14)","v":225255.81006259954},{"$f":"(DA14-'Case 2 - Drawdown'!DB14)*EXP('Portfolio Return'!DA14)","v":411694.3103982039},{"$f":"(DB14-'Case 2 - Drawdown'!DC14)*EXP('Portfolio Return'!DB14)","v":433332.73299856664},{"$f":"(DC14-'Case 2 - Drawdown'!DD14)*EXP('Portfolio Return'!DC14)","v":384687.77258746146},{"$f":"(DD14-'Case 2 - Drawdown'!DE14)*EXP('Portfolio Return'!DD14)","v":289950.99695428403},{"$f":"(DE14-'Case 2 - Drawdown'!DF14)*EXP('Portfolio Return'!DE14)","v":321667.65533560293},{"$f":"(DF14-'Case 2 - Drawdown'!DG14)*EXP('Portfolio Return'!DF14)","v":233904.80576902098},{"$f":"(DG14-'Case 2 - Drawdown'!DH14)*EXP('Portfolio Return'!DG14)","v":282660.1897920334},{"$f":"(DH14-'Case 2 - Drawdown'!DI14)*EXP('Portfolio Return'!DH14)","v":362975.58295252419},{"$f":"(DI14-'Case 2 - Drawdown'!DJ14)*EXP('Portfolio Return'!DI14)","v":481049.90739979618},{"$f":"(DJ14-'Case 2 - Drawdown'!DK14)*EXP('Portfolio Return'!DJ14)","v":350528.11660168337},{"$f":"(DK14-'Case 2 - Drawdown'!DL14)*EXP('Portfolio Return'!DK14)","v":340212.86203540373},{"$f":"(DL14-'Case 2 - Drawdown'!DM14)*EXP('Portfolio Return'!DL14)","v":352324.19115805021},{"$f":"(DM14-'Case 2 - Drawdown'!DN14)*EXP('Portfolio Return'!DM14)","v":408528.95187954005},{"$f":"(DN14-'Case 2 - Drawdown'!DO14)*EXP('Portfolio Return'!DN14)","v":527391.52860333119},{"$f":"(DO14-'Case 2 - Drawdown'!DP14)*EXP('Portfolio Return'!DO14)","v":390670.63712643384},{"$f":"(DP14-'Case 2 - Drawdown'!DQ14)*EXP('Portfolio Return'!DP14)","v":342336.17589986284},{"$f":"(DQ14-'Case 2 - Drawdown'!DR14)*EXP('Portfolio Return'!DQ14)","v":966995.81136376061},{"$f":"(DR14-'Case 2 - Drawdown'!DS14)*EXP('Portfolio Return'!DR14)","v":356974.4845079541},{"$f":"(DS14-'Case 2 - Drawdown'!DT14)*EXP('Portfolio Return'!DS14)","v":571707.70653696847},{"$f":"(DT14-'Case 2 - Drawdown'!DU14)*EXP('Portfolio Return'!DT14)","v":389190.62417768186},{"$f":"(DU14-'Case 2 - Drawdown'!DV14)*EXP('Portfolio Return'!DU14)","v":310779.15783387038},{"$f":"(DV14-'Case 2 - Drawdown'!DW14)*EXP('Portfolio Return'!DV14)","v":380169.40809963923},{"$f":"(DW14-'Case 2 - Drawdown'!DX14)*EXP('Portfolio Return'!DW14)","v":405985.95630599314},{"$f":"(DX14-'Case 2 - Drawdown'!DY14)*EXP('Portfolio Return'!DX14)","v":492210.32449276734},{"$f":"(DY14-'Case 2 - Drawdown'!DZ14)*EXP('Portfolio Return'!DY14)","v":301630.45065433951},{"$f":"(DZ14-'Case 2 - Drawdown'!EA14)*EXP('Portfolio Return'!DZ14)","v":420015.72907007724},{"$f":"(EA14-'Case 2 - Drawdown'!EB14)*EXP('Portfolio Return'!EA14)","v":366400.66908662079},{"$f":"(EB14-'Case 2 - Drawdown'!EC14)*EXP('Portfolio Return'!EB14)","v":286361.87567402201},{"$f":"(EC14-'Case 2 - Drawdown'!ED14)*EXP('Portfolio Return'!EC14)","v":312324.16662090161},{"$f":"(ED14-'Case 2 - Drawdown'!EE14)*EXP('Portfolio Return'!ED14)","v":339181.8606519039},{"$f":"(EE14-'Case 2 - Drawdown'!EF14)*EXP('Portfolio Return'!EE14)","v":395320.58612683666},{"$f":"(EF14-'Case 2 - Drawdown'!EG14)*EXP('Portfolio Return'!EF14)","v":343398.8791031334},{"$f":"(EG14-'Case 2 - Drawdown'!EH14)*EXP('Portfolio Return'!EG14)","v":448059.37622070621},{"$f":"(EH14-'Case 2 - Drawdown'!EI14)*EXP('Portfolio Return'!EH14)","v":352801.53237805289},{"$f":"(EI14-'Case 2 - Drawdown'!EJ14)*EXP('Portfolio Return'!EI14)","v":229250.79466061681},{"$f":"(EJ14-'Case 2 - Drawdown'!EK14)*EXP('Portfolio Return'!EJ14)","v":388291.3084379668},{"$f":"(EK14-'Case 2 - Drawdown'!EL14)*EXP('Portfolio Return'!EK14)","v":353141.46486427705},{"$f":"(EL14-'Case 2 - Drawdown'!EM14)*EXP('Portfolio Return'!EL14)","v":241246.47484998414},{"$f":"(EM14-'Case 2 - Drawdown'!EN14)*EXP('Portfolio Return'!EM14)","v":470002.90128400514},{"$f":"(EN14-'Case 2 - Drawdown'!EO14)*EXP('Portfolio Return'!EN14)","v":579805.71445927094},{"$f":"(EO14-'Case 2 - Drawdown'!EP14)*EXP('Portfolio Return'!EO14)","v":615226.17918795114},{"$f":"(EP14-'Case 2 - Drawdown'!EQ14)*EXP('Portfolio Return'!EP14)","v":286730.16478289221},{"$f":"(EQ14-'Case 2 - Drawdown'!ER14)*EXP('Portfolio Return'!EQ14)","v":284451.07682727353},{"$f":"(ER14-'Case 2 - Drawdown'!ES14)*EXP('Portfolio Return'!ER14)","v":393582.58437832218},{"$f":"(ES14-'Case 2 - Drawdown'!ET14)*EXP('Portfolio Return'!ES14)","v":366060.00766030216},{"$f":"(ET14-'Case 2 - Drawdown'!EU14)*EXP('Portfolio Return'!ET14)","v":348533.00975941337},{"$f":"(EU14-'Case 2 - Drawdown'!EV14)*EXP('Portfolio Return'!EU14)","v":378586.00171421323},{"$f":"(EV14-'Case 2 - Drawdown'!EW14)*EXP('Portfolio Return'!EV14)","v":453101.26353133051},{"$f":"(EW14-'Case 2 - Drawdown'!EX14)*EXP('Portfolio Return'!EW14)","v":318963.77258264524},{"$f":"(EX14-'Case 2 - Drawdown'!EY14)*EXP('Portfolio Return'!EX14)","v":414253.8206426861},{"$f":"(EY14-'Case 2 - Drawdown'!EZ14)*EXP('Portfolio Return'!EY14)","v":274542.11571564153},{"$f":"(EZ14-'Case 2 - Drawdown'!FA14)*EXP('Portfolio Return'!EZ14)","v":258832.49575482169},{"$f":"(FA14-'Case 2 - Drawdown'!FB14)*EXP('Portfolio Return'!FA14)","v":586536.20392333937},{"$f":"(FB14-'Case 2 - Drawdown'!FC14)*EXP('Portfolio Return'!FB14)","v":475341.12640747038},{"$f":"(FC14-'Case 2 - Drawdown'!FD14)*EXP('Portfolio Return'!FC14)","v":327352.10122365545},{"$f":"(FD14-'Case 2 - Drawdown'!FE14)*EXP('Portfolio Return'!FD14)","v":452418.75413285434},{"$f":"(FE14-'Case 2 - Drawdown'!FF14)*EXP('Portfolio Return'!FE14)","v":378889.00551559142},{"$f":"(FF14-'Case 2 - Drawdown'!FG14)*EXP('Portfolio Return'!FF14)","v":342235.45986065792},{"$f":"(FG14-'Case 2 - Drawdown'!FH14)*EXP('Portfolio Return'!FG14)","v":264861.21920796431},{"$f":"(FH14-'Case 2 - Drawdown'!FI14)*EXP('Portfolio Return'!FH14)","v":261419.25191267102},{"$f":"(FI14-'Case 2 - Drawdown'!FJ14)*EXP('Portfolio Return'!FI14)","v":451330.44174897549},{"$f":"(FJ14-'Case 2 - Drawdown'!FK14)*EXP('Portfolio Return'!FJ14)","v":382200.8609501521},{"$f":"(FK14-'Case 2 - Drawdown'!FL14)*EXP('Portfolio Return'!FK14)","v":489206.68759201019},{"$f":"(FL14-'Case 2 - Drawdown'!FM14)*EXP('Portfolio Return'!FL14)","v":406645.43560295686},{"$f":"(FM14-'Case 2 - Drawdown'!FN14)*EXP('Portfolio Return'!FM14)","v":463880.03312193154},{"$f":"(FN14-'Case 2 - Drawdown'!FO14)*EXP('Portfolio Return'!FN14)","v":278675.24062436359},{"$f":"(FO14-'Case 2 - Drawdown'!FP14)*EXP('Portfolio Return'!FO14)","v":319833.79287794605},{"$f":"(FP14-'Case 2 - Drawdown'!FQ14)*EXP('Portfolio Return'!FP14)","v":374222.05804456118},{"$f":"(FQ14-'Case 2 - Drawdown'!FR14)*EXP('Portfolio Return'!FQ14)","v":509200.71665006102},{"$f":"(FR14-'Case 2 - Drawdown'!FS14)*EXP('Portfolio Return'!FR14)","v":253441.94778789041},{"$f":"(FS14-'Case 2 - Drawdown'!FT14)*EXP('Portfolio Return'!FS14)","v":352809.07328987034},{"$f":"(FT14-'Case 2 - Drawdown'!FU14)*EXP('Portfolio Return'!FT14)","v":376195.36553477176},{"$f":"(FU14-'Case 2 - Drawdown'!FV14)*EXP('Portfolio Return'!FU14)","v":332401.00777030265},{"$f":"(FV14-'Case 2 - Drawdown'!FW14)*EXP('Portfolio Return'!FV14)","v":190275.30355693272},{"$f":"(FW14-'Case 2 - Drawdown'!FX14)*EXP('Portfolio Return'!FW14)","v":457773.47365078243},{"$f":"(FX14-'Case 2 - Drawdown'!FY14)*EXP('Portfolio Return'!FX14)","v":528975.23476937099},{"$f":"(FY14-'Case 2 - Drawdown'!FZ14)*EXP('Portfolio Return'!FY14)","v":436199.12862271018},{"$f":"(FZ14-'Case 2 - Drawdown'!GA14)*EXP('Portfolio Return'!FZ14)","v":275333.19267715857},{"$f":"(GA14-'Case 2 - Drawdown'!GB14)*EXP('Portfolio Return'!GA14)","v":326442.17142506165},{"$f":"(GB14-'Case 2 - Drawdown'!GC14)*EXP('Portfolio Return'!GB14)","v":486275.62395229889},{"$f":"(GC14-'Case 2 - Drawdown'!GD14)*EXP('Portfolio Return'!GC14)","v":226800.34039441906},{"$f":"(GD14-'Case 2 - Drawdown'!GE14)*EXP('Portfolio Return'!GD14)","v":460968.02730047464},{"$f":"(GE14-'Case 2 - Drawdown'!GF14)*EXP('Portfolio Return'!GE14)","v":324036.02314217488},{"$f":"(GF14-'Case 2 - Drawdown'!GG14)*EXP('Portfolio Return'!GF14)","v":305238.86092200928},{"$f":"(GG14-'Case 2 - Drawdown'!GH14)*EXP('Portfolio Return'!GG14)","v":380933.50044526282},{"$f":"(GH14-'Case 2 - Drawdown'!GI14)*EXP('Portfolio Return'!GH14)","v":293808.37751738704},{"$f":"(GI14-'Case 2 - Drawdown'!GJ14)*EXP('Portfolio Return'!GI14)","v":334713.7146308237},{"$f":"(GJ14-'Case 2 - Drawdown'!GK14)*EXP('Portfolio Return'!GJ14)","v":281061.99264811422},{"$f":"(GK14-'Case 2 - Drawdown'!GL14)*EXP('Portfolio Return'!GK14)","v":413731.5976378881},{"$f":"(GL14-'Case 2 - Drawdown'!GM14)*EXP('Portfolio Return'!GL14)","v":425250.62028203276},{"$f":"(GM14-'Case 2 - Drawdown'!GN14)*EXP('Portfolio Return'!GM14)","v":424937.13060483057},{"$f":"(GN14-'Case 2 - Drawdown'!GO14)*EXP('Portfolio Return'!GN14)","v":471882.11577811762},{"$f":"(GO14-'Case 2 - Drawdown'!GP14)*EXP('Portfolio Return'!GO14)","v":466777.55424017401},{"$f":"(GP14-'Case 2 - Drawdown'!GQ14)*EXP('Portfolio Return'!GP14)","v":464785.65289568226},{"$f":"(GQ14-'Case 2 - Drawdown'!GR14)*EXP('Portfolio Return'!GQ14)","v":316255.64455761475},{"$f":"(GR14-'Case 2 - Drawdown'!GS14)*EXP('Portfolio Return'!GR14)","v":345482.60660839011},{"$f":"(GS14-'Case 2 - Drawdown'!GT14)*EXP('Portfolio Return'!GS14)","v":469971.29051834811},{"$f":"(GT14-'Case 2 - Drawdown'!GU14)*EXP('Portfolio Return'!GT14)","v":227615.36885524218},{"$f":"(GU14-'Case 2 - Drawdown'!GV14)*EXP('Portfolio Return'!GU14)","v":391152.35289238859},{"$f":"(GV14-'Case 2 - Drawdown'!GW14)*EXP('Portfolio Return'!GV14)","v":370645.87426204968},{"$f":"(GW14-'Case 2 - Drawdown'!GX14)*EXP('Portfolio Return'!GW14)","v":291834.19045738073},{"$f":"(GX14-'Case 2 - Drawdown'!GY14)*EXP('Portfolio Return'!GX14)","v":620375.80127845739},{"$f":"(GY14-'Case 2 - Drawdown'!GZ14)*EXP('Portfolio Return'!GY14)","v":348285.15270463214},{"$f":"(GZ14-'Case 2 - Drawdown'!HA14)*EXP('Portfolio Return'!GZ14)","v":651750.23111270624},{"$f":"(HA14-'Case 2 - Drawdown'!HB14)*EXP('Portfolio Return'!HA14)","v":413637.4773131765},{"$f":"(HB14-'Case 2 - Drawdown'!HC14)*EXP('Portfolio Return'!HB14)","v":378461.09733160923},{"$f":"(HC14-'Case 2 - Drawdown'!HD14)*EXP('Portfolio Return'!HC14)","v":408538.97475760791},{"$f":"(HD14-'Case 2 - Drawdown'!HE14)*EXP('Portfolio Return'!HD14)","v":396186.45779392967},{"$f":"(HE14-'Case 2 - Drawdown'!HF14)*EXP('Portfolio Return'!HE14)","v":491733.64996924822},{"$f":"(HF14-'Case 2 - Drawdown'!HG14)*EXP('Portfolio Return'!HF14)","v":349679.13631406549},{"$f":"(HG14-'Case 2 - Drawdown'!HH14)*EXP('Portfolio Return'!HG14)","v":248985.56847335817},{"$f":"(HH14-'Case 2 - Drawdown'!HI14)*EXP('Portfolio Return'!HH14)","v":264340.5411180291},{"$f":"(HI14-'Case 2 - Drawdown'!HJ14)*EXP('Portfolio Return'!HI14)","v":344193.73837286548},{"$f":"(HJ14-'Case 2 - Drawdown'!HK14)*EXP('Portfolio Return'!HJ14)","v":488589.31792445842},{"$f":"(HK14-'Case 2 - Drawdown'!HL14)*EXP('Portfolio Return'!HK14)","v":686333.28626546881},{"$f":"(HL14-'Case 2 - Drawdown'!HM14)*EXP('Portfolio Return'!HL14)","v":477762.15829247446},{"$f":"(HM14-'Case 2 - Drawdown'!HN14)*EXP('Portfolio Return'!HM14)","v":359159.42038732104},{"$f":"(HN14-'Case 2 - Drawdown'!HO14)*EXP('Portfolio Return'!HN14)","v":247326.57923764657},{"$f":"(HO14-'Case 2 - Drawdown'!HP14)*EXP('Portfolio Return'!HO14)","v":307262.75965029176},{"$f":"(HP14-'Case 2 - Drawdown'!HQ14)*EXP('Portfolio Return'!HP14)","v":394933.3073589569},{"$f":"(HQ14-'Case 2 - Drawdown'!HR14)*EXP('Portfolio Return'!HQ14)","v":273442.36543610541},{"$f":"(HR14-'Case 2 - Drawdown'!HS14)*EXP('Portfolio Return'!HR14)","v":673744.50809181691},{"$f":"(HS14-'Case 2 - Drawdown'!HT14)*EXP('Portfolio Return'!HS14)","v":286089.64157755167},{"$f":"(HT14-'Case 2 - Drawdown'!HU14)*EXP('Portfolio Return'!HT14)","v":494031.53713694558},{"$f":"(HU14-'Case 2 - Drawdown'!HV14)*EXP('Portfolio Return'!HU14)","v":270783.32382821949},{"$f":"(HV14-'Case 2 - Drawdown'!HW14)*EXP('Portfolio Return'!HV14)","v":408715.09760546399},{"$f":"(HW14-'Case 2 - Drawdown'!HX14)*EXP('Portfolio Return'!HW14)","v":377911.01055537205},{"$f":"(HX14-'Case 2 - Drawdown'!HY14)*EXP('Portfolio Return'!HX14)","v":444157.91089805879},{"$f":"(HY14-'Case 2 - Drawdown'!HZ14)*EXP('Portfolio Return'!HY14)","v":418881.03944592993},{"$f":"(HZ14-'Case 2 - Drawdown'!IA14)*EXP('Portfolio Return'!HZ14)","v":422443.41136627574},{"$f":"(IA14-'Case 2 - Drawdown'!IB14)*EXP('Portfolio Return'!IA14)","v":474635.51696871431},{"$f":"(IB14-'Case 2 - Drawdown'!IC14)*EXP('Portfolio Return'!IB14)","v":341209.93961990357},{"$f":"(IC14-'Case 2 - Drawdown'!ID14)*EXP('Portfolio Return'!IC14)","v":548562.34766446461},{"$f":"(ID14-'Case 2 - Drawdown'!IE14)*EXP('Portfolio Return'!ID14)","v":267388.72613377537},{"$f":"(IE14-'Case 2 - Drawdown'!IF14)*EXP('Portfolio Return'!IE14)","v":372459.97863440047},{"$f":"(IF14-'Case 2 - Drawdown'!IG14)*EXP('Portfolio Return'!IF14)","v":262799.1193626055},{"$f":"(IG14-'Case 2 - Drawdown'!IH14)*EXP('Portfolio Return'!IG14)","v":360315.63328571961},{"$f":"(IH14-'Case 2 - Drawdown'!II14)*EXP('Portfolio Return'!IH14)","v":394948.29500715551},{"$f":"(II14-'Case 2 - Drawdown'!IJ14)*EXP('Portfolio Return'!II14)","v":291835.43442207744},{"$f":"(IJ14-'Case 2 - Drawdown'!IK14)*EXP('Portfolio Return'!IJ14)","v":478746.39767251321},{"$f":"(IK14-'Case 2 - Drawdown'!IL14)*EXP('Portfolio Return'!IK14)","v":239833.1463630154},{"$f":"(IL14-'Case 2 - Drawdown'!IM14)*EXP('Portfolio Return'!IL14)","v":223550.63677416267},{"$f":"(IM14-'Case 2 - Drawdown'!IN14)*EXP('Portfolio Return'!IM14)","v":348987.90263105702},{"$f":"(IN14-'Case 2 - Drawdown'!IO14)*EXP('Portfolio Return'!IN14)","v":358705.50118362589},{"$f":"(IO14-'Case 2 - Drawdown'!IP14)*EXP('Portfolio Return'!IO14)","v":374697.57521947334},{"$f":"(IP14-'Case 2 - Drawdown'!IQ14)*EXP('Portfolio Return'!IP14)","v":368381.09968490066},{"$f":"(IQ14-'Case 2 - Drawdown'!IR14)*EXP('Portfolio Return'!IQ14)","v":330720.10769170441},{"$f":"(IR14-'Case 2 - Drawdown'!IS14)*EXP('Portfolio Return'!IR14)","v":331400.19370996708},{"$f":"(IS14-'Case 2 - Drawdown'!IT14)*EXP('Portfolio Return'!IS14)","v":294231.80221171596},{"$f":"(IT14-'Case 2 - Drawdown'!IU14)*EXP('Portfolio Return'!IT14)","v":347200.94717793853},{"$f":"(IU14-'Case 2 - Drawdown'!IV14)*EXP('Portfolio Return'!IU14)","v":506352.15951341478},{"$f":"(IV14-'Case 2 - Drawdown'!IW14)*EXP('Portfolio Return'!IV14)","v":365529.90812285151},{"$f":"(IW14-'Case 2 - Drawdown'!IX14)*EXP('Portfolio Return'!IW14)","v":525452.03403094225},{"$f":"(IX14-'Case 2 - Drawdown'!IY14)*EXP('Portfolio Return'!IX14)","v":378444.43035821867},{"$f":"(IY14-'Case 2 - Drawdown'!IZ14)*EXP('Portfolio Return'!IY14)","v":276448.00678312406},{"$f":"(IZ14-'Case 2 - Drawdown'!JA14)*EXP('Portfolio Return'!IZ14)","v":240784.81851119504},{"$f":"(JA14-'Case 2 - Drawdown'!JB14)*EXP('Portfolio Return'!JA14)","v":276588.44050731871},{"$f":"(JB14-'Case 2 - Drawdown'!JC14)*EXP('Portfolio Return'!JB14)","v":277107.79073724989},{"$f":"(JC14-'Case 2 - Drawdown'!JD14)*EXP('Portfolio Return'!JC14)","v":414345.91212827299},{"$f":"(JD14-'Case 2 - Drawdown'!JE14)*EXP('Portfolio Return'!JD14)","v":343340.34178320935},{"$f":"(JE14-'Case 2 - Drawdown'!JF14)*EXP('Portfolio Return'!JE14)","v":243588.28979338598},{"$f":"(JF14-'Case 2 - Drawdown'!JG14)*EXP('Portfolio Return'!JF14)","v":328091.96641720069},{"$f":"(JG14-'Case 2 - Drawdown'!JH14)*EXP('Portfolio Return'!JG14)","v":357440.3243466409},{"$f":"(JH14-'Case 2 - Drawdown'!JI14)*EXP('Portfolio Return'!JH14)","v":408580.30415549187},{"$f":"(JI14-'Case 2 - Drawdown'!JJ14)*EXP('Portfolio Return'!JI14)","v":368659.3981861957},{"$f":"(JJ14-'Case 2 - Drawdown'!JK14)*EXP('Portfolio Return'!JJ14)","v":533649.53822673135},{"$f":"(JK14-'Case 2 - Drawdown'!JL14)*EXP('Portfolio Return'!JK14)","v":304684.87258469238},{"$f":"(JL14-'Case 2 - Drawdown'!JM14)*EXP('Portfolio Return'!JL14)","v":271415.28835358523},{"$f":"(JM14-'Case 2 - Drawdown'!JN14)*EXP('Portfolio Return'!JM14)","v":310944.19240689557},{"$f":"(JN14-'Case 2 - Drawdown'!JO14)*EXP('Portfolio Return'!JN14)","v":380192.21196406818},{"$f":"(JO14-'Case 2 - Drawdown'!JP14)*EXP('Portfolio Return'!JO14)","v":354133.60497556039},{"$f":"(JP14-'Case 2 - Drawdown'!JQ14)*EXP('Portfolio Return'!JP14)","v":441906.56644515059},{"$f":"(JQ14-'Case 2 - Drawdown'!JR14)*EXP('Portfolio Return'!JQ14)","v":236289.89931009369},{"$f":"(JR14-'Case 2 - Drawdown'!JS14)*EXP('Portfolio Return'!JR14)","v":577424.28073923767},{"$f":"(JS14-'Case 2 - Drawdown'!JT14)*EXP('Portfolio Return'!JS14)","v":477998.59190698678},{"$f":"(JT14-'Case 2 - Drawdown'!JU14)*EXP('Portfolio Return'!JT14)","v":304753.65594104334},{"$f":"(JU14-'Case 2 - Drawdown'!JV14)*EXP('Portfolio Return'!JU14)","v":256614.72126369819},{"$f":"(JV14-'Case 2 - Drawdown'!JW14)*EXP('Portfolio Return'!JV14)","v":338969.90020953846},{"$f":"(JW14-'Case 2 - Drawdown'!JX14)*EXP('Portfolio Return'!JW14)","v":294978.88721216703},{"$f":"(JX14-'Case 2 - Drawdown'!JY14)*EXP('Portfolio Return'!JX14)","v":194788.61228883694},{"$f":"(JY14-'Case 2 - Drawdown'!JZ14)*EXP('Portfolio Return'!JY14)","v":333622.11023841857},{"$f":"(JZ14-'Case 2 - Drawdown'!KA14)*EXP('Portfolio Return'!JZ14)","v":405672.54543416214},{"$f":"(KA14-'Case 2 - Drawdown'!KB14)*EXP('Portfolio Return'!KA14)","v":338887.10963521129},{"$f":"(KB14-'Case 2 - Drawdown'!KC14)*EXP('Portfolio Return'!KB14)","v":350909.34269515192},{"$f":"(KC14-'Case 2 - Drawdown'!KD14)*EXP('Portfolio Return'!KC14)","v":456861.15167711896},{"$f":"(KD14-'Case 2 - Drawdown'!KE14)*EXP('Portfolio Return'!KD14)","v":483716.66133658774},{"$f":"(KE14-'Case 2 - Drawdown'!KF14)*EXP('Portfolio Return'!KE14)","v":233476.43323613363},{"$f":"(KF14-'Case 2 - Drawdown'!KG14)*EXP('Portfolio Return'!KF14)","v":353975.55307792907},{"$f":"(KG14-'Case 2 - Drawdown'!KH14)*EXP('Portfolio Return'!KG14)","v":476223.68804759381},{"$f":"(KH14-'Case 2 - Drawdown'!KI14)*EXP('Portfolio Return'!KH14)","v":408141.83417512191},{"$f":"(KI14-'Case 2 - Drawdown'!KJ14)*EXP('Portfolio Return'!KI14)","v":346354.32453521941},{"$f":"(KJ14-'Case 2 - Drawdown'!KK14)*EXP('Portfolio Return'!KJ14)","v":325906.19803963712},{"$f":"(KK14-'Case 2 - Drawdown'!KL14)*EXP('Portfolio Return'!KK14)","v":278219.01258485584},{"$f":"(KL14-'Case 2 - Drawdown'!KM14)*EXP('Portfolio Return'!KL14)","v":436088.10845138098},{"$f":"(KM14-'Case 2 - Drawdown'!KN14)*EXP('Portfolio Return'!KM14)","v":377888.41552170034},{"$f":"(KN14-'Case 2 - Drawdown'!KO14)*EXP('Portfolio Return'!KN14)","v":179898.75607608282},{"$f":"(KO14-'Case 2 - Drawdown'!KP14)*EXP('Portfolio Return'!KO14)","v":350979.6826706921},{"$f":"(KP14-'Case 2 - Drawdown'!KQ14)*EXP('Portfolio Return'!KP14)","v":663505.37013431755},{"$f":"(KQ14-'Case 2 - Drawdown'!KR14)*EXP('Portfolio Return'!KQ14)","v":295472.0130319079},{"$f":"(KR14-'Case 2 - Drawdown'!KS14)*EXP('Portfolio Return'!KR14)","v":217174.70587851576},{"$f":"(KS14-'Case 2 - Drawdown'!KT14)*EXP('Portfolio Return'!KS14)","v":418026.97786528617},{"$f":"(KT14-'Case 2 - Drawdown'!KU14)*EXP('Portfolio Return'!KT14)","v":381929.3443590253},{"$f":"(KU14-'Case 2 - Drawdown'!KV14)*EXP('Portfolio Return'!KU14)","v":273943.37094389182},{"$f":"(KV14-'Case 2 - Drawdown'!KW14)*EXP('Portfolio Return'!KV14)","v":318064.97906961659},{"$f":"(KW14-'Case 2 - Drawdown'!KX14)*EXP('Portfolio Return'!KW14)","v":263631.51321810321},{"$f":"(KX14-'Case 2 - Drawdown'!KY14)*EXP('Portfolio Return'!KX14)","v":545496.73203144595},{"$f":"(KY14-'Case 2 - Drawdown'!KZ14)*EXP('Portfolio Return'!KY14)","v":431819.15020209475},{"$f":"(KZ14-'Case 2 - Drawdown'!LA14)*EXP('Portfolio Return'!KZ14)","v":517216.25153435575},{"$f":"(LA14-'Case 2 - Drawdown'!LB14)*EXP('Portfolio Return'!LA14)","v":406679.78238948173},{"$f":"(LB14-'Case 2 - Drawdown'!LC14)*EXP('Portfolio Return'!LB14)","v":241916.59626540047},{"$f":"(LC14-'Case 2 - Drawdown'!LD14)*EXP('Portfolio Return'!LC14)","v":463405.37034610676},{"$f":"(LD14-'Case 2 - Drawdown'!LE14)*EXP('Portfolio Return'!LD14)","v":303388.32697515748},{"$f":"(LE14-'Case 2 - Drawdown'!LF14)*EXP('Portfolio Return'!LE14)","v":384887.16796088417},{"$f":"(LF14-'Case 2 - Drawdown'!LG14)*EXP('Portfolio Return'!LF14)","v":354496.10552362713},{"$f":"(LG14-'Case 2 - Drawdown'!LH14)*EXP('Portfolio Return'!LG14)","v":310842.35182337702},{"$f":"(LH14-'Case 2 - Drawdown'!LI14)*EXP('Portfolio Return'!LH14)","v":274957.22753889702},{"$f":"(LI14-'Case 2 - Drawdown'!LJ14)*EXP('Portfolio Return'!LI14)","v":481766.31847898744},{"$f":"(LJ14-'Case 2 - Drawdown'!LK14)*EXP('Portfolio Return'!LJ14)","v":341882.72083242453},{"$f":"(LK14-'Case 2 - Drawdown'!LL14)*EXP('Portfolio Return'!LK14)","v":264212.37248089752},{"$f":"(LL14-'Case 2 - Drawdown'!LM14)*EXP('Portfolio Return'!LL14)","v":414619.03828651836},{"$f":"(LM14-'Case 2 - Drawdown'!LN14)*EXP('Portfolio Return'!LM14)","v":443411.3335891618},{"$f":"(LN14-'Case 2 - Drawdown'!LO14)*EXP('Portfolio Return'!LN14)","v":324123.8875673447},{"$f":"(LO14-'Case 2 - Drawdown'!LP14)*EXP('Portfolio Return'!LO14)","v":271965.66920143226},{"$f":"(LP14-'Case 2 - Drawdown'!LQ14)*EXP('Portfolio Return'!LP14)","v":299343.52182706259},{"$f":"(LQ14-'Case 2 - Drawdown'!LR14)*EXP('Portfolio Return'!LQ14)","v":351923.18845879583},{"$f":"(LR14-'Case 2 - Drawdown'!LS14)*EXP('Portfolio Return'!LR14)","v":416190.76406137319},{"$f":"(LS14-'Case 2 - Drawdown'!LT14)*EXP('Portfolio Return'!LS14)","v":413077.2140241983},{"$f":"(LT14-'Case 2 - Drawdown'!LU14)*EXP('Portfolio Return'!LT14)","v":449579.61249435303},{"$f":"(LU14-'Case 2 - Drawdown'!LV14)*EXP('Portfolio Return'!LU14)","v":311954.00447062863},{"$f":"(LV14-'Case 2 - Drawdown'!LW14)*EXP('Portfolio Return'!LV14)","v":351586.34769946884},{"$f":"(LW14-'Case 2 - Drawdown'!LX14)*EXP('Portfolio Return'!LW14)","v":459657.86968629953},{"$f":"(LX14-'Case 2 - Drawdown'!LY14)*EXP('Portfolio Return'!LX14)","v":466537.35477053613},{"$f":"(LY14-'Case 2 - Drawdown'!LZ14)*EXP('Portfolio Return'!LY14)","v":395298.49200784595},{"$f":"(LZ14-'Case 2 - Drawdown'!MA14)*EXP('Portfolio Return'!LZ14)","v":272468.38801881223},{"$f":"(MA14-'Case 2 - Drawdown'!MB14)*EXP('Portfolio Return'!MA14)","v":339686.58182765049},{"$f":"(MB14-'Case 2 - Drawdown'!MC14)*EXP('Portfolio Return'!MB14)","v":317579.03745804407},{"$f":"(MC14-'Case 2 - Drawdown'!MD14)*EXP('Portfolio Return'!MC14)","v":380535.30613620771},{"$f":"(MD14-'Case 2 - Drawdown'!ME14)*EXP('Portfolio Return'!MD14)","v":340547.90453791135},{"$f":"(ME14-'Case 2 - Drawdown'!MF14)*EXP('Portfolio Return'!ME14)","v":531702.93416684808},{"$f":"(MF14-'Case 2 - Drawdown'!MG14)*EXP('Portfolio Return'!MF14)","v":446049.38841007988},{"$f":"(MG14-'Case 2 - Drawdown'!MH14)*EXP('Portfolio Return'!MG14)","v":255036.4675403444},{"$f":"(MH14-'Case 2 - Drawdown'!MI14)*EXP('Portfolio Return'!MH14)","v":339500.42328921059},{"$f":"(MI14-'Case 2 - Drawdown'!MJ14)*EXP('Portfolio Return'!MI14)","v":395955.42395897658},{"$f":"(MJ14-'Case 2 - Drawdown'!MK14)*EXP('Portfolio Return'!MJ14)","v":260208.11944948859},{"$f":"(MK14-'Case 2 - Drawdown'!ML14)*EXP('Portfolio Return'!MK14)","v":351617.53352962725},{"$f":"(ML14-'Case 2 - Drawdown'!MM14)*EXP('Portfolio Return'!ML14)","v":276680.36623690434},{"$f":"(MM14-'Case 2 - Drawdown'!MN14)*EXP('Portfolio Return'!MM14)","v":305176.32877653703},{"$f":"(MN14-'Case 2 - Drawdown'!MO14)*EXP('Portfolio Return'!MN14)","v":467989.11378701642},{"$f":"(MO14-'Case 2 - Drawdown'!MP14)*EXP('Portfolio Return'!MO14)","v":304274.05796422606},{"$f":"(MP14-'Case 2 - Drawdown'!MQ14)*EXP('Portfolio Return'!MP14)","v":487422.29054519185},{"$f":"(MQ14-'Case 2 - Drawdown'!MR14)*EXP('Portfolio Return'!MQ14)","v":354320.01795264788},{"$f":"(MR14-'Case 2 - Drawdown'!MS14)*EXP('Portfolio Return'!MR14)","v":445891.75982982008},{"$f":"(MS14-'Case 2 - Drawdown'!MT14)*EXP('Portfolio Return'!MS14)","v":318321.89501647698},{"$f":"(MT14-'Case 2 - Drawdown'!MU14)*EXP('Portfolio Return'!MT14)","v":347265.85865234892},{"$f":"(MU14-'Case 2 - Drawdown'!MV14)*EXP('Portfolio Return'!MU14)","v":378138.43430420657},{"$f":"(MV14-'Case 2 - Drawdown'!MW14)*EXP('Portfolio Return'!MV14)","v":295161.2629541069},{"$f":"(MW14-'Case 2 - Drawdown'!MX14)*EXP('Portfolio Return'!MW14)","v":352291.71268889902},{"$f":"(MX14-'Case 2 - Drawdown'!MY14)*EXP('Portfolio Return'!MX14)","v":419122.2878593044},{"$f":"(MY14-'Case 2 - Drawdown'!MZ14)*EXP('Portfolio Return'!MY14)","v":405249.51925794274},{"$f":"(MZ14-'Case 2 - Drawdown'!NA14)*EXP('Portfolio Return'!MZ14)","v":283439.16369682399},{"$f":"(NA14-'Case 2 - Drawdown'!NB14)*EXP('Portfolio Return'!NA14)","v":411735.70207893313},{"$f":"(NB14-'Case 2 - Drawdown'!NC14)*EXP('Portfolio Return'!NB14)","v":416209.27994408965},{"$f":"(NC14-'Case 2 - Drawdown'!ND14)*EXP('Portfolio Return'!NC14)","v":365368.42685544689},{"$f":"(ND14-'Case 2 - Drawdown'!NE14)*EXP('Portfolio Return'!ND14)","v":574429.86946763005},{"$f":"(NE14-'Case 2 - Drawdown'!NF14)*EXP('Portfolio Return'!NE14)","v":444909.96031556773},{"$f":"(NF14-'Case 2 - Drawdown'!NG14)*EXP('Portfolio Return'!NF14)","v":414201.43931986636},{"$f":"(NG14-'Case 2 - Drawdown'!NH14)*EXP('Portfolio Return'!NG14)","v":371683.64484530798},{"$f":"(NH14-'Case 2 - Drawdown'!NI14)*EXP('Portfolio Return'!NH14)","v":334948.8829643511},{"$f":"(NI14-'Case 2 - Drawdown'!NJ14)*EXP('Portfolio Return'!NI14)","v":367046.54992789851},{"$f":"(NJ14-'Case 2 - Drawdown'!NK14)*EXP('Portfolio Return'!NJ14)","v":392135.58225621772},{"$f":"(NK14-'Case 2 - Drawdown'!NL14)*EXP('Portfolio Return'!NK14)","v":359789.48511014477},{"$f":"(NL14-'Case 2 - Drawdown'!NM14)*EXP('Portfolio Return'!NL14)","v":290285.88233696821},{"$f":"(NM14-'Case 2 - Drawdown'!NN14)*EXP('Portfolio Return'!NM14)","v":347768.9237024046},{"$f":"(NN14-'Case 2 - Drawdown'!NO14)*EXP('Portfolio Return'!NN14)","v":277553.65320014168},{"$f":"(NO14-'Case 2 - Drawdown'!NP14)*EXP('Portfolio Return'!NO14)","v":329590.52831002191},{"$f":"(NP14-'Case 2 - Drawdown'!NQ14)*EXP('Portfolio Return'!NP14)","v":627054.91794593376},{"$f":"(NQ14-'Case 2 - Drawdown'!NR14)*EXP('Portfolio Return'!NQ14)","v":410182.19903327012},{"$f":"(NR14-'Case 2 - Drawdown'!NS14)*EXP('Portfolio Return'!NR14)","v":299907.98879502091},{"$f":"(NS14-'Case 2 - Drawdown'!NT14)*EXP('Portfolio Return'!NS14)","v":476140.6409868729},{"$f":"(NT14-'Case 2 - Drawdown'!NU14)*EXP('Portfolio Return'!NT14)","v":369529.06511665497},{"$f":"(NU14-'Case 2 - Drawdown'!NV14)*EXP('Portfolio Return'!NU14)","v":502262.02919341909},{"$f":"(NV14-'Case 2 - Drawdown'!NW14)*EXP('Portfolio Return'!NV14)","v":302044.37823424174},{"$f":"(NW14-'Case 2 - Drawdown'!NX14)*EXP('Portfolio Return'!NW14)","v":257643.41687692801},{"$f":"(NX14-'Case 2 - Drawdown'!NY14)*EXP('Portfolio Return'!NX14)","v":240872.82124871865},{"$f":"(NY14-'Case 2 - Drawdown'!NZ14)*EXP('Portfolio Return'!NY14)","v":396313.68688663607},{"$f":"(NZ14-'Case 2 - Drawdown'!OA14)*EXP('Portfolio Return'!NZ14)","v":269155.14135852654},{"$f":"(OA14-'Case 2 - Drawdown'!OB14)*EXP('Portfolio Return'!OA14)","v":407793.39973224048},{"$f":"(OB14-'Case 2 - Drawdown'!OC14)*EXP('Portfolio Return'!OB14)","v":228939.74300549534},{"$f":"(OC14-'Case 2 - Drawdown'!OD14)*EXP('Portfolio Return'!OC14)","v":357801.01363589871},{"$f":"(OD14-'Case 2 - Drawdown'!OE14)*EXP('Portfolio Return'!OD14)","v":286017.8563759817},{"$f":"(OE14-'Case 2 - Drawdown'!OF14)*EXP('Portfolio Return'!OE14)","v":416508.26986398199},{"$f":"(OF14-'Case 2 - Drawdown'!OG14)*EXP('Portfolio Return'!OF14)","v":377876.96921460808},{"$f":"(OG14-'Case 2 - Drawdown'!OH14)*EXP('Portfolio Return'!OG14)","v":289288.54061841726},{"$f":"(OH14-'Case 2 - Drawdown'!OI14)*EXP('Portfolio Return'!OH14)","v":316334.55037410511},{"$f":"(OI14-'Case 2 - Drawdown'!OJ14)*EXP('Portfolio Return'!OI14)","v":276434.22680043639},{"$f":"(OJ14-'Case 2 - Drawdown'!OK14)*EXP('Portfolio Return'!OJ14)","v":420625.18230176705},{"$f":"(OK14-'Case 2 - Drawdown'!OL14)*EXP('Portfolio Return'!OK14)","v":302278.13686926605},{"$f":"(OL14-'Case 2 - Drawdown'!OM14)*EXP('Portfolio Return'!OL14)","v":199220.94506780739},{"$f":"(OM14-'Case 2 - Drawdown'!ON14)*EXP('Portfolio Return'!OM14)","v":319068.41360208491},{"$f":"(ON14-'Case 2 - Drawdown'!OO14)*EXP('Portfolio Return'!ON14)","v":404225.82080607238},{"$f":"(OO14-'Case 2 - Drawdown'!OP14)*EXP('Portfolio Return'!OO14)","v":272161.80808361334},{"$f":"(OP14-'Case 2 - Drawdown'!OQ14)*EXP('Portfolio Return'!OP14)","v":422850.07478227792},{"$f":"(OQ14-'Case 2 - Drawdown'!OR14)*EXP('Portfolio Return'!OQ14)","v":260332.60791672327},{"$f":"(OR14-'Case 2 - Drawdown'!OS14)*EXP('Portfolio Return'!OR14)","v":455539.45709689643},{"$f":"(OS14-'Case 2 - Drawdown'!OT14)*EXP('Portfolio Return'!OS14)","v":392461.41280079115},{"$f":"(OT14-'Case 2 - Drawdown'!OU14)*EXP('Portfolio Return'!OT14)","v":378000.51517096971},{"$f":"(OU14-'Case 2 - Drawdown'!OV14)*EXP('Portfolio Return'!OU14)","v":332288.36658693955},{"$f":"(OV14-'Case 2 - Drawdown'!OW14)*EXP('Portfolio Return'!OV14)","v":342709.39855146455},{"$f":"(OW14-'Case 2 - Drawdown'!OX14)*EXP('Portfolio Return'!OW14)","v":323385.87457773794},{"$f":"(OX14-'Case 2 - Drawdown'!OY14)*EXP('Portfolio Return'!OX14)","v":351117.67693307076},{"$f":"(OY14-'Case 2 - Drawdown'!OZ14)*EXP('Portfolio Return'!OY14)","v":545890.17993266205},{"$f":"(OZ14-'Case 2 - Drawdown'!PA14)*EXP('Portfolio Return'!OZ14)","v":375240.37658275821},{"$f":"(PA14-'Case 2 - Drawdown'!PB14)*EXP('Portfolio Return'!PA14)","v":288450.4716178081},{"$f":"(PB14-'Case 2 - Drawdown'!PC14)*EXP('Portfolio Return'!PB14)","v":227244.50172976189},{"$f":"(PC14-'Case 2 - Drawdown'!PD14)*EXP('Portfolio Return'!PC14)","v":314121.11503481632},{"$f":"(PD14-'Case 2 - Drawdown'!PE14)*EXP('Portfolio Return'!PD14)","v":478490.27985326428},{"$f":"(PE14-'Case 2 - Drawdown'!PF14)*EXP('Portfolio Return'!PE14)","v":452672.55253535323},{"$f":"(PF14-'Case 2 - Drawdown'!PG14)*EXP('Portfolio Return'!PF14)","v":451680.60327519261},{"$f":"(PG14-'Case 2 - Drawdown'!PH14)*EXP('Portfolio Return'!PG14)","v":302615.57547738805},{"$f":"(PH14-'Case 2 - Drawdown'!PI14)*EXP('Portfolio Return'!PH14)","v":221885.0022248257},{"$f":"(PI14-'Case 2 - Drawdown'!PJ14)*EXP('Portfolio Return'!PI14)","v":385363.1390671765},{"$f":"(PJ14-'Case 2 - Drawdown'!PK14)*EXP('Portfolio Return'!PJ14)","v":639352.5538228876},{"$f":"(PK14-'Case 2 - Drawdown'!PL14)*EXP('Portfolio Return'!PK14)","v":359163.972081732},{"$f":"(PL14-'Case 2 - Drawdown'!PM14)*EXP('Portfolio Return'!PL14)","v":384333.29232485924},{"$f":"(PM14-'Case 2 - Drawdown'!PN14)*EXP('Portfolio Return'!PM14)","v":338904.85663324868},{"$f":"(PN14-'Case 2 - Drawdown'!PO14)*EXP('Portfolio Return'!PN14)","v":439912.32352649089},{"$f":"(PO14-'Case 2 - Drawdown'!PP14)*EXP('Portfolio Return'!PO14)","v":443257.67445092968},{"$f":"(PP14-'Case 2 - Drawdown'!PQ14)*EXP('Portfolio Return'!PP14)","v":330877.70369130449},{"$f":"(PQ14-'Case 2 - Drawdown'!PR14)*EXP('Portfolio Return'!PQ14)","v":387554.19573900389},{"$f":"(PR14-'Case 2 - Drawdown'!PS14)*EXP('Portfolio Return'!PR14)","v":346394.92233155656},{"$f":"(PS14-'Case 2 - Drawdown'!PT14)*EXP('Portfolio Return'!PS14)","v":449281.41098297393},{"$f":"(PT14-'Case 2 - Drawdown'!PU14)*EXP('Portfolio Return'!PT14)","v":411187.13627457083},{"$f":"(PU14-'Case 2 - Drawdown'!PV14)*EXP('Portfolio Return'!PU14)","v":298535.96540623222},{"$f":"(PV14-'Case 2 - Drawdown'!PW14)*EXP('Portfolio Return'!PV14)","v":453442.26418198308},{"$f":"(PW14-'Case 2 - Drawdown'!PX14)*EXP('Portfolio Return'!PW14)","v":258346.90431074915},{"$f":"(PX14-'Case 2 - Drawdown'!PY14)*EXP('Portfolio Return'!PX14)","v":242490.36045723874},{"$f":"(PY14-'Case 2 - Drawdown'!PZ14)*EXP('Portfolio Return'!PY14)","v":403667.57176540646},{"$f":"(PZ14-'Case 2 - Drawdown'!QA14)*EXP('Portfolio Return'!PZ14)","v":490125.24759893713},{"$f":"(QA14-'Case 2 - Drawdown'!QB14)*EXP('Portfolio Return'!QA14)","v":286150.43803594785},{"$f":"(QB14-'Case 2 - Drawdown'!QC14)*EXP('Portfolio Return'!QB14)","v":344537.28659721924},{"$f":"(QC14-'Case 2 - Drawdown'!QD14)*EXP('Portfolio Return'!QC14)","v":221789.25168939956},{"$f":"(QD14-'Case 2 - Drawdown'!QE14)*EXP('Portfolio Return'!QD14)","v":406141.32949907688},{"$f":"(QE14-'Case 2 - Drawdown'!QF14)*EXP('Portfolio Return'!QE14)","v":326577.4611699786},{"$f":"(QF14-'Case 2 - Drawdown'!QG14)*EXP('Portfolio Return'!QF14)","v":375580.11955595441},{"$f":"(QG14-'Case 2 - Drawdown'!QH14)*EXP('Portfolio Return'!QG14)","v":307238.43065475783},{"$f":"(QH14-'Case 2 - Drawdown'!QI14)*EXP('Portfolio Return'!QH14)","v":323376.02333527699},{"$f":"(QI14-'Case 2 - Drawdown'!QJ14)*EXP('Portfolio Return'!QI14)","v":376609.65001078835},{"$f":"(QJ14-'Case 2 - Drawdown'!QK14)*EXP('Portfolio Return'!QJ14)","v":194002.06453631597},{"$f":"(QK14-'Case 2 - Drawdown'!QL14)*EXP('Portfolio Return'!QK14)","v":449261.60364192829},{"$f":"(QL14-'Case 2 - Drawdown'!QM14)*EXP('Portfolio Return'!QL14)","v":304401.02201888245},{"$f":"(QM14-'Case 2 - Drawdown'!QN14)*EXP('Portfolio Return'!QM14)","v":256538.24316120343},{"$f":"(QN14-'Case 2 - Drawdown'!QO14)*EXP('Portfolio Return'!QN14)","v":329413.51074786251},{"$f":"(QO14-'Case 2 - Drawdown'!QP14)*EXP('Portfolio Return'!QO14)","v":253651.33103809101},{"$f":"(QP14-'Case 2 - Drawdown'!QQ14)*EXP('Portfolio Return'!QP14)","v":352654.65477208531},{"$f":"(QQ14-'Case 2 - Drawdown'!QR14)*EXP('Portfolio Return'!QQ14)","v":265028.99837141146},{"$f":"(QR14-'Case 2 - Drawdown'!QS14)*EXP('Portfolio Return'!QR14)","v":398175.88368213462},{"$f":"(QS14-'Case 2 - Drawdown'!QT14)*EXP('Portfolio Return'!QS14)","v":785588.94851999928},{"$f":"(QT14-'Case 2 - Drawdown'!QU14)*EXP('Portfolio Return'!QT14)","v":351576.38281112962},{"$f":"(QU14-'Case 2 - Drawdown'!QV14)*EXP('Portfolio Return'!QU14)","v":475305.2156012521},{"$f":"(QV14-'Case 2 - Drawdown'!QW14)*EXP('Portfolio Return'!QV14)","v":405944.28874863783},{"$f":"(QW14-'Case 2 - Drawdown'!QX14)*EXP('Portfolio Return'!QW14)","v":246752.22768496114},{"$f":"(QX14-'Case 2 - Drawdown'!QY14)*EXP('Portfolio Return'!QX14)","v":298817.49714341701},{"$f":"(QY14-'Case 2 - Drawdown'!QZ14)*EXP('Portfolio Return'!QY14)","v":262294.70109885966},{"$f":"(QZ14-'Case 2 - Drawdown'!RA14)*EXP('Portfolio Return'!QZ14)","v":318167.64823697932},{"$f":"(RA14-'Case 2 - Drawdown'!RB14)*EXP('Portfolio Return'!RA14)","v":291334.74575117591},{"$f":"(RB14-'Case 2 - Drawdown'!RC14)*EXP('Portfolio Return'!RB14)","v":511027.24747962889},{"$f":"(RC14-'Case 2 - Drawdown'!RD14)*EXP('Portfolio Return'!RC14)","v":638204.71030065254},{"$f":"(RD14-'Case 2 - Drawdown'!RE14)*EXP('Portfolio Return'!RD14)","v":379699.6814340172},{"$f":"(RE14-'Case 2 - Drawdown'!RF14)*EXP('Portfolio Return'!RE14)","v":313324.543366289},{"$f":"(RF14-'Case 2 - Drawdown'!RG14)*EXP('Portfolio Return'!RF14)","v":411867.68836568668},{"$f":"(RG14-'Case 2 - Drawdown'!RH14)*EXP('Portfolio Return'!RG14)","v":286699.30309204763},{"$f":"(RH14-'Case 2 - Drawdown'!RI14)*EXP('Portfolio Return'!RH14)","v":196640.03665844153},{"$f":"(RI14-'Case 2 - Drawdown'!RJ14)*EXP('Portfolio Return'!RI14)","v":415283.20252857095},{"$f":"(RJ14-'Case 2 - Drawdown'!RK14)*EXP('Portfolio Return'!RJ14)","v":399719.5067479093},{"$f":"(RK14-'Case 2 - Drawdown'!RL14)*EXP('Portfolio Return'!RK14)","v":392243.141609671},{"$f":"(RL14-'Case 2 - Drawdown'!RM14)*EXP('Portfolio Return'!RL14)","v":240918.79725544312},{"$f":"(RM14-'Case 2 - Drawdown'!RN14)*EXP('Portfolio Return'!RM14)","v":291238.45675566408},{"$f":"(RN14-'Case 2 - Drawdown'!RO14)*EXP('Portfolio Return'!RN14)","v":307597.47675020789},{"$f":"(RO14-'Case 2 - Drawdown'!RP14)*EXP('Portfolio Return'!RO14)","v":502093.97578133683},{"$f":"(RP14-'Case 2 - Drawdown'!RQ14)*EXP('Portfolio Return'!RP14)","v":276766.31969637069},{"$f":"(RQ14-'Case 2 - Drawdown'!RR14)*EXP('Portfolio Return'!RQ14)","v":373012.23441331874},{"$f":"(RR14-'Case 2 - Drawdown'!RS14)*EXP('Portfolio Return'!RR14)","v":315503.73241443804},{"$f":"(RS14-'Case 2 - Drawdown'!RT14)*EXP('Portfolio Return'!RS14)","v":272612.74400407448},{"$f":"(RT14-'Case 2 - Drawdown'!RU14)*EXP('Portfolio Return'!RT14)","v":297257.45559904858},{"$f":"(RU14-'Case 2 - Drawdown'!RV14)*EXP('Portfolio Return'!RU14)","v":377098.42412642273},{"$f":"(RV14-'Case 2 - Drawdown'!RW14)*EXP('Portfolio Return'!RV14)","v":320966.48274557653},{"$f":"(RW14-'Case 2 - Drawdown'!RX14)*EXP('Portfolio Return'!RW14)","v":426889.89585204679},{"$f":"(RX14-'Case 2 - Drawdown'!RY14)*EXP('Portfolio Return'!RX14)","v":397799.89328002493},{"$f":"(RY14-'Case 2 - Drawdown'!RZ14)*EXP('Portfolio Return'!RY14)","v":404495.58160258265},{"$f":"(RZ14-'Case 2 - Drawdown'!SA14)*EXP('Portfolio Return'!RZ14)","v":401292.93327940145},{"$f":"(SA14-'Case 2 - Drawdown'!SB14)*EXP('Portfolio Return'!SA14)","v":321727.72398793971},{"$f":"(SB14-'Case 2 - Drawdown'!SC14)*EXP('Portfolio Return'!SB14)","v":198029.93325209487},{"$f":"(SC14-'Case 2 - Drawdown'!SD14)*EXP('Portfolio Return'!SC14)","v":449794.84225248429},{"$f":"(SD14-'Case 2 - Drawdown'!SE14)*EXP('Portfolio Return'!SD14)","v":306623.11056861724},{"$f":"(SE14-'Case 2 - Drawdown'!SF14)*EXP('Portfolio Return'!SE14)","v":303165.51576110214},{"$f":"(SF14-'Case 2 - Drawdown'!SG14)*EXP('Portfolio Return'!SF14)","v":227076.70581884781},{"$f":"(SG14-'Case 2 - Drawdown'!SH14)*EXP('Portfolio Return'!SG14)","v":380997.83527813503}]
[16,{"$f":"(B18-'Case 2 - Drawdown'!C18)*EXP('Portfolio Return'!B18)","v":277746.85053007089},{"$f":"(C18-'Case 2 - Drawdown'!D18)*EXP('Portfolio Return'!C18)","v":250625.77878665979},{"$f":"(D18-'Case 2 - Drawdown'!E18)*EXP('Portfolio Return'!D18)","v":296878.62603205035},{"$f":"(E18-'Case 2 - Drawdown'!F18)*EXP('Portfolio Return'!E18)","v":306180.3354285353},{"$f":"(F18-'Case 2 - Drawdown'!G18)*EXP('Portfolio Return'!F18)","v":376145.97755055566},{"$f":"(G18-'Case 2 - Drawdown'!H18)*EXP('Portfolio Return'!G18)","v":341466.1856884138},{"$f":"(H18-'Case 2 - Drawdown'!I18)*EXP('Portfolio Return'!H18)","v":454731.94097018585},{"$f":"(I18-'Case 2 - Drawdown'!J18)*EXP('Portfolio Return'!I18)","v":247482.43297896173},{"$f":"(J18-'Case 2 - Drawdown'!K18)*EXP('Portfolio Return'!J18)","v":158951.58375020797},{"$f":"(K18-'Case 2 - Drawdown'!L18)*EXP('Portfolio Return'!K18)","v":274288.37373062875},{"$f":"(L18-'Case 2 - Drawdown'!M18)*EXP('Portfolio Return'!L18)","v":260014.28817542287},{"$f":"(M18-'Case 2 - Drawdown'!N18)*EXP('Portfolio Return'!M18)","v":247250.76887766668},{"$f":"(N18-'Case 2 - Drawdown'!O18)*EXP('Portfolio Return'!N18)","v":315261.62355068966},{"$f":"(O18-'Case 2 - Drawdown'!P18)*EXP('Portfolio Return'!O18)","v":262831.79150663957},{"$f":"(P18-'Case 2 - Drawdown'!Q18)*EXP('Portfolio Return'!P18)","v":201730.08212822615},{"$f":"(Q18-'Case 2 - Drawdown'!R18)*EXP('Portfolio Return'!Q18)","v":448239.50992550747},{"$f":"(R18-'Case 2 - Drawdown'!S18)*EXP('Portfolio Return'!R18)","v":375488.36050991627},{"$f":"(S18-'Case 2 - Drawdown'!T18)*EXP('Portfolio Return'!S18)","v":248387.96023349965},{"$f":"(T18-'Case 2 - Drawdown'!U18)*EXP('Portfolio Return'!T18)","v":295816.70044798014},{"$f":"(U18-'Case 2 - Drawdown'!V18)*EXP('Portfolio Return'!U18)","v":315701.33881583717},{"$f":"(V18-'Case 2 - Drawdown'!W18)*EXP('Portfolio Return'!V18)","v":407470.9748509666},{"$f":"(W18-'Case 2 - Drawdown'!X18)*EXP('Portfolio Return'!W18)","v":232630.58769209543},{"$f":"(X18-'Case 2 - Drawdown'!Y18)*EXP('Portfolio Return'!X18)","v":480488.38218405657},{"$f":"(Y18-'Case 2 - Drawdown'!Z18)*EXP('Portfolio Return'!Y18)","v":218849.06551758799},{"$f":"(Z18-'Case 2 - Drawdown'!AA18)*EXP('Portfolio Return'!Z18)","v":316049.80845260032},{"$f":"(AA18-'Case 2 - Drawdown'!AB18)*EXP('Portfolio Return'!AA18)","v":295791.62904842233},{"$f":"(AB18-'Case 2 - Drawdown'!AC18)*EXP('Portfolio Return'!AB18)","v":410030.70563060889},{"$f":"(AC18-'Case 2 - Drawdown'!AD18)*EXP('Portfolio Return'!AC18)","v":175883.31765772359},{"$f":"(AD18-'Case 2 - Drawdown'!AE18)*EXP('Portfolio Return'!AD18)","v":226980.50882398747},{"$f":"(AE18-'Case 2 - Drawdown'!AF18)*EXP('Portfolio Return'!AE18)","v":255500.03021587429},{"$f":"(AF18-'Case 2 - Drawdown'!AG18)*EXP('Portfolio Return'!AF18)","v":302573.35997524892},{"$f":"(AG18-'Case 2 - Drawdown'!AH18)*EXP('Portfolio Return'!AG18)","v":227052.27414010238},{"$f":"(AH18-'Case 2 - Drawdown'!AI18)*EXP('Portfolio Return'!AH18)","v":242045.30757882592},{"$f":"(AI18-'Case 2 - Drawdown'!AJ18)*EXP('Portfolio Return'!AI18)","v":287174.41754051152},{"$f":"(AJ18-'Case 2 - Drawdown'!AK18)*EXP('Portfolio Return'!AJ18)","v":244541.15097132168},{"$f":"(AK18-'Case 2 - Drawdown'!AL18)*EXP('Portfolio Return'!AK18)","v":214112.65050521051},{"$f":"(AL18-'Case 2 - Drawdown'!AM18)*EXP('Portfolio Return'!AL18)","v":285330.75262089027},{"$f":"(AM18-'Case 2 - Drawdown'!AN18)*EXP('Portfolio Return'!AM18)","v":405851.38327875559},{"$f":"(AN18-'Case 2 - Drawdown'!AO18)*EXP('Portfolio Return'!AN18)","v":378356.57412352494},{"$f":"(AO18-'Case 2 - Drawdown'!AP18)*EXP('Portfolio Return'!AO18)","v":217056.12592707743},{"$f":"(AP18-'Case 2 - Drawdown'!AQ18)*EXP('Portfolio Return'!AP18)","v":369698.72291714652},{"$f":"(AQ18-'Case 2 - Drawdown'!AR18)*EXP('Portfolio Return'!AQ18)","v":365359.74947136216},{"$f":"(AR18-'Case 2 - Drawdown'!AS18)*EXP('Portfolio Return'!AR18)","v":359336.57046669425},{"$f":"(AS18-'Case 2 - Drawdown'!AT18)*EXP('Portfolio Return'!AS18)","v":312629.54133318737},{"$f":"(AT18-'Case 2 - Drawdown'!AU18)*EXP('Portfolio Return'!AT18)","v":476857.84988512774},{"$f":"(AU18-'Case 2 - Drawdown'!AV18)*EXP('Portfolio Return'!AU18)","v":276203.63178420952},{"$f":"(AV18-'Case 2 - Drawdown'!AW18)*EXP('Portfolio Return'!AV18)","v":230375.47894224437},{"$f":"(AW18-'Case 2 - Drawdown'!AX18)*EXP('Portfolio Return'!AW18)","v":179288.04304866813},{"$f":"(AX18-'Case 2 - Drawdown'!AY18)*EXP('Portfolio Return'!AX18)","v":373445.36315845442},{"$f":"(AY18-'Case 2 - Drawdown'!AZ18)*EXP('Portfolio Return'!AY18)","v":203545.56905713829},{"$f":"(AZ18-'Case 2 - Drawdown'!BA18)*EXP('Portfolio Return'!AZ18)","v":455349.60799259454},{"$f":"(BA18-'Case 2 - Drawdown'!BB18)*EXP('Portfolio Return'!BA18)","v":323713.93420004525},{"$f":"(BB18-'Case 2 - Drawdown'!BC18)*EXP('Portfolio Return'!BB18)","v":218713.10797173553},{"$f":"(BC18-'Case 2 - Drawdown'!BD18)*EXP('Portfolio Return'!BC18)","v":350380.95443284023},{"$f":"(BD18-'Case 2 - Drawdown'!BE18)*EXP('Portfolio Return'!BD18)","v":407995.47495931474},{"$f":"(BE18-'Case 2 - Drawdown'!BF18)*EXP('Portfolio Return'!BE18)","v":217195.77266106723},{"$f":"(BF18-'Case 2 - Drawdown'!BG18)*EXP('Portfolio Return'!BF18)","v":409945.52495606604},{"$f":"(BG18-'Case 2 - Drawdown'!BH18)*EXP('Portfolio Return'!BG18)","v":270346.59684881615},{"$f":"(BH18-'Case 2 - Drawdown'!BI18)*EXP('Portfolio Return'!BH18)","v":182147.0870419798},{"$f":"(BI18-'Case 2 - Drawdown'!BJ18)*EXP('Portfolio Return'!BI18)","v":248570.95844342737},{"$f":"(BJ18-'Case 2 - Drawdown'!BK18)*EXP('Portfolio Return'!BJ18)","v":210744.27904162058},{"$f":"(BK18-'Case 2 - Drawdown'!BL18)*EXP('Portfolio Return'!BK18)","v":449508.58162326511},{"$f":"(BL18-'Case 2 - Drawdown'!BM18)*EXP('Portfolio Return'!BL18)","v":242564.33224101664},{"$f":"(BM18-'Case 2 - Drawdown'!BN18)*EXP('Portfolio Return'!BM18)","v":159392.5830977273},{"$f":"(BN18-'Case 2 - Drawdown'!BO18)*EXP('Portfolio Return'!BN18)","v":424298.40412531857},{"$f":"(BO18-'Case 2 - Drawdown'!BP18)*EXP('Portfolio Return'!BO18)","v":272265.80729926564},{"$f":"(BP18-'Case 2 - Drawdown'!BQ18)*EXP('Portfolio Return'!BP18)","v":415482.26135956112},{"$f":"(BQ18-'Case 2 - Drawdown'!BR18)*EXP('Portfolio Return'!BQ18)","v":305512.37526543142},{"$f":"(BR18-'Case 2 - Drawdown'!BS18)*EXP('Portfolio Return'!BR18)","v":428469.06471228407},{"$f":"(BS18-'Case 2 - Drawdown'!BT18)*EXP('Portfolio Return'!BS18)","v":184927.35059866868},{"$f":"(BT18-'Case 2 - Drawdown'!BU18)*EXP('Portfolio Return'!BT18)","v":339055.70931900665},{"$f":"(BU18-'Case 2 - Drawdown'!BV18)*EXP('Portfolio Return'!BU18)","v":231028.64787576621},{"$f":"(BV18-'Case 2 - Drawdown'!BW18)*EXP('Portfolio Return'!BV18)","v":217496.45644830016},{"$f":"(BW18-'Case 2 - Drawdown'!BX18)*EXP('Portfolio Return'!BW18)","v":253770.44757106606},{"$f":"(BX18-'Case 2 - Drawdown'!BY18)*EXP('Portfolio Return'!BX18)","v":300107.88276438275},{"$f":"(BY18-'Case 2 - Drawdown'!BZ18)*EXP('Portfolio Return'!BY18)","v":492434.67374785681},{"$f":"(BZ18-'Case 2 - Drawdown'!CA18)*EXP('Portfolio Return'!BZ18)","v":353463.12535188068},{"$f":"(CA18-'Case 2 - Drawdown'!CB18)*EXP('Portfolio Return'!CA18)","v":325226.65576724388},{"$f":"(CB18-'Case 2 - Drawdown'!CC18)*EXP('Portfolio Return'!CB18)","v":313515.670797834},{"$f":"(CC18-'Case 2 - Drawdown'!CD18)*EXP('Portfolio Return'!CC18)","v":332318.04045336717},{"$f":"(CD18-'Case 2 - Drawdown'!CE18)*EXP('Portfolio Return'!CD18)","v":659738.78234317154},{"$f":"(CE18-'Case 2 - Drawdown'!CF18)*EXP('Portfolio Return'!CE18)","v":264377.37033864239},{"$f":"(CF18-'Case 2 - Drawdown'!CG18)*EXP('Portfolio Return'!CF18)","v":381143.75545431778},{"$f":"(CG18-'Case 2 - Drawdown'!CH18)*EXP('Portfolio Return'!CG18)","v":387914.15823773778},{"$f":"(CH18-'Case 2 - Drawdown'!CI18)*EXP('Portfolio Return'!CH18)","v":358250.13679131074},{"$f":"(CI18-'Case 2 - Drawdown'!CJ18)*EXP('Portfolio Return'!CI18)","v":397973.2688851197},{"$f":"(CJ18-'Case 2 - Drawdown'!CK18)*EXP('Portfolio Return'!CJ18)","v":344631.79982556438},{"$f":"(CK18-'Case 2 - Drawdown'!CL18)*EXP('Portfolio Return'!CK18)","v":365556.52961591718},{"$f":"(CL18-'Case 2 - Drawdown'!CM18)*EXP('Portfolio Return'!CL18)","v":395224.40725169069},{"$f":"(CM18-'Case 2 - Drawdown'!CN18)*EXP('Portfolio Return'!CM18)","v":231816.92203444688},{"$f":"(CN18-'Case 2 - Drawdown'!CO18)*EXP('Portfolio Return'!CN18)","v":278297.88722169545},{"$f":"(CO18-'Case 2 - Drawdown'!CP18)*EXP('Portfolio Return'!CO18)","v":401230.93102854048},{"$f":"(CP18-'Case 2 - Drawdown'!CQ18)*EXP('Portfolio Return'!CP18)","v":462037.26815526321},{"$f":"(CQ18-'Case 2 - Drawdown'!CR18)*EXP('Portfolio Return'!CQ18)","v":175461.30541092684},{"$f":"(CR18-'Case 2 - Drawdown'!CS18)*EXP('Portfolio Return'!CR18)","v":320835.38955428771},{"$f":"(CS18-'Case 2 - Drawdown'!CT18)*EXP('Portfolio Return'!CS18)","v":258084.65953211102},{"$f":"(CT18-'Case 2 - Drawdown'!CU18)*EXP('Portfolio Return'!CT18)","v":317122.22838583385},{"$f":"(CU18-'Case 2 - Drawdown'!CV18)*EXP('Portfolio Return'!CU18)","v":259535.98597549071},{"$f":"(CV18-'Case 2 - Drawdown'!CW18)*EXP('Portfolio Return'!CV18)","v":416166.45897128421},{"$f":"(CW18-'Case 2 - Drawdown'!CX18)*EXP('Portfolio Return'!CW18)","v":420989.74245960085},{"$f":"(CX18-'Case 2 - Drawdown'!CY18)*EXP('Portfolio Return'!CX18)","v":318385.88705247093},{"$f":"(CY18-'Case 2 - Drawdown'!CZ18)*EXP('Portfolio Return'!CY18)","v":485791.14594659524},{"$f":"(CZ18-'Case 2 - Drawdown'!DA18)*EXP('Portfolio Return'!CZ18)","v":211462.95023304762},{"$f":"(DA18-'Case 2 - Drawdown'!DB18)*EXP('Portfolio Return'!DA18)","v":422912.30601034092},{"$f":"(DB18-'Case 2 - Drawdown'!DC18)*EXP('Portfolio Return'!DB18)","v":454985.53423479915},{"$f":"(DC18-'Case 2 - Drawdown'!DD18)*EXP('Portfolio Return'!DC18)","v":335355.45809385838},{"$f":"(DD18-'Case 2 - Drawdown'!DE18)*EXP('Portfolio Return'!DD18)","v":212940.39869808796},{"$f":"(DE18-'Case 2 - Drawdown'!DF18)*EXP('Portfolio Return'!DE18)","v":286838.59552466171},{"$f":"(DF18-'Case 2 - Drawdown'!DG18)*EXP('Portfolio Return'!DF18)","v":237566.46765107126},{"$f":"(DG18-'Case 2 - Drawdown'!DH18)*EXP('Portfolio Return'!DG18)","v":226072.02880117486},{"$f":"(DH18-'Case 2 - Drawdown'!DI18)*EXP('Portfolio Return'!DH18)","v":282474.69631232618},{"$f":"(DI18-'Case 2 - Drawdown'!DJ18)*EXP('Portfolio Return'!DI18)","v":470518.94038016413},{"$f":"(DJ18-'Case 2 - Drawdown'!DK18)*EXP('Portfolio Return'!DJ18)","v":337778.03622068727},{"$f":"(DK18-'Case 2 - Drawdown'!DL18)*EXP('Portfolio Return'!DK18)","v":342380.47017310536},{"$f":"(DL18-'Case 2 - Drawdown'!DM18)*EXP('Portfolio Return'!DL18)","v":351071.75720652135},{"$f":"(DM18-'Case 2 - Drawdown'!DN18)*EXP('Portfolio Return'!DM18)","v":302060.2146060997},{"$f":"(DN18-'Case 2 - Drawdown'!DO18)*EXP('Portfolio Return'!DN18)","v":528150.85660554026},{"$f":"(DO18-'Case 2 - Drawdown'!DP18)*EXP('Portfolio Return'!DO18)","v":335557.50273282646},{"$f":"(DP18-'Case 2 - Drawdown'!DQ18)*EXP('Portfolio Return'!DP18)","v":244990.86429120024},{"$f":"(DQ18-'Case 2 - Drawdown'!DR18)*EXP('Portfolio Return'!DQ18)","v":904063.80433392804},{"$f":"(DR18-'Case 2 - Drawdown'!DS18)*EXP('Portfolio Return'!DR18)","v":255355.58029938792},{"$f":"(DS18-'Case 2 - Drawdown'!DT18)*EXP('Portfolio Return'!DS18)","v":497873.80458241567},{"$f":"(DT18-'Case 2 - Drawdown'!DU18)*EXP('Portfolio Return'!DT18)","v":304241.63851557299},{"$f":"(DU18-'Case 2 - Drawdown'!DV18)*EXP('Portfolio Return'!DU18)","v":274872.44641024573},{"$f":"(DV18-'Case 2 - Drawdown'!DW18)*EXP('Portfolio Return'!DV18)","v":328533.66911270918},{"$f":"(DW18-'Case 2 - Drawdown'!DX18)*EXP('Portfolio Return'!DW18)","v":405669.61716888391},{"$f":"(DX18-'Case 2 - Drawdown'!DY18)*EXP('Portfolio Return'!DX18)","v":291423.58725507953},{"$f":"(DY18-'Case 2 - Drawdown'!DZ18)*EXP('Portfolio Return'!DY18)","v":228744.80284186432},{"$f":"(DZ18-'Case 2 - Drawdown'!EA18)*EXP('Portfolio Return'!DZ18)","v":294842.21086411155},{"$f":"(EA18-'Case 2 - Drawdown'!EB18)*EXP('Portfolio Return'!EA18)","v":271477.01721996407},{"$f":"(EB18-'Case 2 - Drawdown'!EC18)*EXP('Portfolio Return'!EB18)","v":249723.00912577836},{"$f":"(EC18-'Case 2 - Drawdown'!ED18)*EXP('Portfolio Return'!EC18)","v":324544.91729828075},{"$f":"(ED18-'Case 2 - Drawdown'!EE18)*EXP('Portfolio Return'!ED18)","v":263755.23147425003},{"$f":"(EE18-'Case 2 - Drawdown'!EF18)*EXP('Portfolio Return'!EE18)","v":388326.1258027298},{"$f":"(EF18-'Case 2 - Drawdown'!EG18)*EXP('Portfolio Return'!EF18)","v":346774.83133285108},{"$f":"(EG18-'Case 2 - Drawdown'!EH18)*EXP('Portfolio Return'!EG18)","v":358848.49134025921},{"$f":"(EH18-'Case 2 - Drawdown'!EI18)*EXP('Portfolio Return'!EH18)","v":253618.85785969088},{"$f":"(EI18-'Case 2 - Drawdown'!EJ18)*EXP('Portfolio Return'!EI18)","v":231318.50950012027},{"$f":"(EJ18-'Case 2 - Drawdown'!EK18)*EXP('Portfolio Return'!EJ18)","v":351507.33871753141},{"$f":"(EK18-'Case 2 - Drawdown'!EL18)*EXP('Portfolio Return'!EK18)","v":358963.34774717235},{"$f":"(EL18-'Case 2 - Drawdown'!EM18)*EXP('Portfolio Return'!EL18)","v":190204.80057914936},{"$f":"(EM18-'Case 2 - Drawdown'!EN18)*EXP('Portfolio Return'!EM18)","v":337493.39839543297},{"$f":"(EN18-'Case 2 - Drawdown'!EO18)*EXP('Portfolio Return'!EN18)","v":459791.13129018387},{"$f":"(EO18-'Case 2 - Drawdown'!EP18)*EXP('Portfolio Return'!EO18)","v":495272.17497085268},{"$f":"(EP18-'Case 2 - Drawdown'!EQ18)*EXP('Portfolio Return'!EP18)","v":261376.00473324498},{"$f":"(EQ18-'Case 2 - Drawdown'!ER18)*EXP('Portfolio Return'!EQ18)","v":287946.25483360654},{"$f":"(ER18-'Case 2 - Drawdown'!ES18)*EXP('Portfolio Return'!ER18)","v":258110.64794126098},{"$f":"(ES18-'Case 2 - Drawdown'!ET18)*EXP('Portfolio Return'!ES18)","v":257733.14380821132},{"$f":"(ET18-'Case 2 - Drawdown'!EU18)*EXP('Portfolio Return'!ET18)","v":379549.28131561517},{"$f":"(EU18-'Case 2 - Drawdown'!EV18)*EXP('Portfolio Return'!EU18)","v":373044.04921087023},{"$f":"(EV18-'Case 2 - Drawdown'!EW18)*EXP('Portfolio Return'!EV18)","v":455163.30311242567},{"$f":"(EW18-'Case 2 - Drawdown'!EX18)*EXP('Portfolio Return'!EW18)","v":236519.00305451077},{"$f":"(EX18-'Case 2 - Drawdown'!EY18)*EXP('Portfolio Return'!EX18)","v":360714.04245283868},{"$f":"(EY18-'Case 2 - Drawdown'!EZ18)*EXP('Portfolio Return'!EY18)","v":154805.07054165239},{"$f":"(EZ18-'Case 2 - Drawdown'!FA18)*EXP('Portfolio Return'!EZ18)","v":243208.74279722752},{"$f":"(FA18-'Case 2 - Drawdown'!FB18)*EXP('Portfolio Return'!FA18)","v":447777.84483503067},{"$f":"(FB18-'Case 2 - Drawdown'!FC18)*EXP('Portfolio Return'!FB18)","v":383606.2704579102},{"$f":"(FC18-'Case 2 - Drawdown'!FD18)*EXP('Portfolio Return'!FC18)","v":301278.5386247774},{"$f":"(FD18-'Case 2 - Drawdown'!FE18)*EXP('Portfolio Return'!FD18)","v":396450.12474385544},{"$f":"(FE18-'Case 2 - Drawdown'!FF18)*EXP('Portfolio Return'!FE18)","v":305512.03426462389},{"$f":"(FF18-'Case 2 - Drawdown'!FG18)*EXP('Portfolio Return'!FF18)","v":297078.47127094516},{"$f":"(FG18-'Case 2 - Drawdown'!FH18)*EXP('Portfolio Return'!FG18)","v":128476.6255407337},{"$f":"(FH18-'Case 2 - Drawdown'!FI18)*EXP('Portfolio Return'!FH18)","v":227090.28732009942},{"$f":"(FI18-'Case 2 - Drawdown'!FJ18)*EXP('Portfolio Return'!FI18)","v":372981.44253302587},{"$f":"(FJ18-'Case 2 - Drawdown'!FK18)*EXP('Portfolio Return'!FJ18)","v":401730.00383209588},{"$f":"(FK18-'Case 2 - Drawdown'!FL18)*EXP('Portfolio Return'!FK18)","v":414564.43225805036},{"$f":"(FL18-'Case 2 - Drawdown'!FM18)*EXP('Portfolio Return'!FL18)","v":288314.33080452919},{"$f":"(FM18-'Case 2 - Drawdown'!FN18)*EXP('Portfolio Return'!FM18)","v":475333.61757632671},{"$f":"(FN18-'Case 2 - Drawdown'!FO18)*EXP('Portfolio Return'!FN18)","v":243667.42558496323},{"$f":"(FO18-'Case 2 - Drawdown'!FP18)*EXP('Portfolio Return'!FO18)","v":232708.77705763926},{"$f":"(FP18-'Case 2 - Drawdown'!FQ18)*EXP('Portfolio Return'!FP18)","v":252119.13054282675},{"$f":"(FQ18-'Case 2 - Drawdown'!FR18)*EXP('Portfolio Return'!FQ18)","v":571969.63281812554},{"$f":"(FR18-'Case 2 - Drawdown'!FS18)*EXP('Portfolio Return'!FR18)","v":223104.19666381212},{"$f":"(FS18-'Case 2 - Drawdown'!FT18)*EXP('Portfolio Return'!FS18)","v":326322.63573733252},{"$f":"(FT18-'Case 2 - Drawdown'!FU18)*EXP('Portfolio Return'!FT18)","v":399997.77741779311},{"$f":"(FU18-'Case 2 - Drawdown'!FV18)*EXP('Portfolio Return'!FU18)","v":335712.77965484449},{"$f":"(FV18-'Case 2 - Drawdown'!FW18)*EXP('Portfolio Return'!FV18)","v":223124.67782550794},{"$f":"(FW18-'Case 2 - Drawdown'!FX18)*EXP('Portfolio Return'!FW18)","v":275745.313208648},{"$f":"(FX18-'Case 2 - Drawdown'!FY18)*EXP('Portfolio Return'!FX18)","v":379887.5817545465},{"$f":"(FY18-'Case 2 - Drawdown'!FZ18)*EXP('Portfolio Return'!FY18)","v":376995.14699850895},{"$f":"(FZ18-'Case 2 - Drawdown'!GA18)*EXP('Portfolio Return'!FZ18)","v":265087.79058981891},{"$f":"(GA18-'Case 2 - Drawdown'!GB18)*EXP('Portfolio Return'!GA18)","v":231177.24925225991},{"$f":"(GB18-'Case 2 - Drawdown'!GC18)*EXP('Portfolio Return'!GB18)","v":570423.65927045955},{"$f":"(GC18-'Case 2 - Drawdown'!GD18)*EXP('Portfolio Return'!GC18)","v":184509.30765310608},{"$f":"(GD18-'Case 2 - Drawdown'!GE18)*EXP('Portfolio Return'!GD18)","v":409658.11530768737},{"$f":"(GE18-'Case 2 - Drawdown'!GF18)*EXP('Portfolio Return'!GE18)","v":301506.30460788979},{"$f":"(GF18-'Case 2 - Drawdown'!GG18)*EXP('Portfolio Return'!GF18)","v":298381.09763433051},{"$f":"(GG18-'Case 2 - Drawdown'!GH18)*EXP('Portfolio Return'!GG18)","v":358157.69725858007},{"$f":"(GH18-'Case 2 - Drawdown'!GI18)*EXP('Portfolio Return'!GH18)","v":274548.75057922828},{"$f":"(GI18-'Case 2 - Drawdown'!GJ18)*EXP('Portfolio Return'!GI18)","v":247625.38978440099},{"$f":"(GJ18-'Case 2 - Drawdown'!GK18)*EXP('Portfolio Return'!GJ18)","v":286972.9257598457},{"$f":"(GK18-'Case 2 - Drawdown'!GL18)*EXP('Portfolio Return'!GK18)","v":413797.12884953473},{"$f":"(GL18-'Case 2 - Drawdown'!GM18)*EXP('Portfolio Return'!GL18)","v":369289.94763994496},{"$f":"(GM18-'Case 2 - Drawdown'!GN18)*EXP('Portfolio Return'!GM18)","v":405483.41654293949},{"$f":"(GN18-'Case 2 - Drawdown'!GO18)*EXP('Portfolio Return'!GN18)","v":361442.7398656474},{"$f":"(GO18-'Case 2 - Drawdown'!GP18)*EXP('Portfolio Return'!GO18)","v":409318.17999386851},{"$f":"(GP18-'Case 2 - Drawdown'!GQ18)*EXP('Portfolio Return'!GP18)","v":468182.04877469776},{"$f":"(GQ18-'Case 2 - Drawdown'!GR18)*EXP('Portfolio Return'!GQ18)","v":239344.93786824221},{"$f":"(GR18-'Case 2 - Drawdown'!GS18)*EXP('Portfolio Return'!GR18)","v":284179.23774159688},{"$f":"(GS18-'Case 2 - Drawdown'!GT18)*EXP('Portfolio Return'!GS18)","v":344837.83142591163},{"$f":"(GT18-'Case 2 - Drawdown'!GU18)*EXP('Portfolio Return'!GT18)","v":174309.06992476154},{"$f":"(GU18-'Case 2 - Drawdown'!GV18)*EXP('Portfolio Return'!GU18)","v":322938.04002425715},{"$f":"(GV18-'Case 2 - Drawdown'!GW18)*EXP('Portfolio Return'!GV18)","v":288676.40615317755},{"$f":"(GW18-'Case 2 - Drawdown'!GX18)*EXP('Portfolio Return'!GW18)","v":274878.52409502555},{"$f":"(GX18-'Case 2 - Drawdown'!GY18)*EXP('Portfolio Return'!GX18)","v":419631.56107178214},{"$f":"(GY18-'Case 2 - Drawdown'!GZ18)*EXP('Portfolio Return'!GY18)","v":307318.93282819592},{"$f":"(GZ18-'Case 2 - Drawdown'!HA18)*EXP('Portfolio Return'!GZ18)","v":581948.14613884862},{"$f":"(HA18-'Case 2 - Drawdown'!HB18)*EXP('Portfolio Return'!HA18)","v":371067.14174651715},{"$f":"(HB18-'Case 2 - Drawdown'!HC18)*EXP('Portfolio Return'!HB18)","v":281326.4089401376},{"$f":"(HC18-'Case 2 - Drawdown'!HD18)*EXP('Portfolio Return'!HC18)","v":290026.52206570521},{"$f":"(HD18-'Case 2 - Drawdown'!HE18)*EXP('Portfolio Return'!HD18)","v":355113.61742364598},{"$f":"(HE18-'Case 2 - Drawdown'!HF18)*EXP('Portfolio Return'!HE18)","v":472199.81894753606},{"$f":"(HF18-'Case 2 - Drawdown'!HG18)*EXP('Portfolio Return'!HF18)","v":310883.27826707455},{"$f":"(HG18-'Case 2 - Drawdown'!HH18)*EXP('Portfolio Return'!HG18)","v":218361.07584396153},{"$f":"(HH18-'Case 2 - Drawdown'!HI18)*EXP('Portfolio Return'!HH18)","v":257312.74514541327},{"$f":"(HI18-'Case 2 - Drawdown'!HJ18)*EXP('Portfolio Return'!HI18)","v":228229.9537231469},{"$f":"(HJ18-'Case 2 - Drawdown'!HK18)*EXP('Portfolio Return'!HJ18)","v":390801.08281414415},{"$f":"(HK18-'Case 2 - Drawdown'!HL18)*EXP('Portfolio Return'!HK18)","v":813076.05183738179},{"$f":"(HL18-'Case 2 - Drawdown'!HM18)*EXP('Portfolio Return'!HL18)","v":499053.67238859873},{"$f":"(HM18-'Case 2 - Drawdown'!HN18)*EXP('Portfolio Return'!HM18)","v":350504.28091362066},{"$f":"(HN18-'Case 2 - Drawdown'!HO18)*EXP('Portfolio Return'!HN18)","v":183697.126219639},{"$f":"(HO18-'Case 2 - Drawdown'!HP18)*EXP('Portfolio Return'!HO18)","v":267232.83833915426},{"$f":"(HP18-'Case 2 - Drawdown'!HQ18)*EXP('Portfolio Return'!HP18)","v":385601.5933594752},{"$f":"(HQ18-'Case 2 - Drawdown'!HR18)*EXP('Portfolio Return'!HQ18)","v":288798.8818551891},{"$f":"(HR18-'Case 2 - Drawdown'!HS18)*EXP('Portfolio Return'!HR18)","v":489102.71978820494},{"$f":"(HS18-'Case 2 - Drawdown'!HT18)*EXP('Portfolio Return'!HS18)","v":245647.00107572082},{"$f":"(HT18-'Case 2 - Drawdown'!HU18)*EXP('Portfolio Return'!HT18)","v":348938.50229597942},{"$f":"(HU18-'Case 2 - Drawdown'!HV18)*EXP('Portfolio Return'!HU18)","v":191006.63972705885},{"$f":"(HV18-'Case 2 - Drawdown'!HW18)*EXP('Portfolio Return'!HV18)","v":357786.92076869274},{"$f":"(HW18-'Case 2 - Drawdown'!HX18)*EXP('Portfolio Return'!HW18)","v":319076.87290692172},{"$f":"(HX18-'Case 2 - Drawdown'!HY18)*EXP('Portfolio Return'!HX18)","v":436875.97488541133},{"$f":"(HY18-'Case 2 - Drawdown'!HZ18)*EXP('Portfolio Return'!HY18)","v":309494.13053562649},{"$f":"(HZ18-'Case 2 - Drawdown'!IA18)*EXP('Portfolio Return'!HZ18)","v":563008.33424167859},{"$f":"(IA18-'Case 2 - Drawdown'!IB18)*EXP('Portfolio Return'!IA18)","v":412106.01311839826},{"$f":"(IB18-'Case 2 - Drawdown'!IC18)*EXP('Portfolio Return'!IB18)","v":314055.93931249372},{"$f":"(IC18-'Case 2 - Drawdown'!ID18)*EXP('Portfolio Return'!IC18)","v":417505.19721675408},{"$f":"(ID18-'Case 2 - Drawdown'!IE18)*EXP('Portfolio Return'!ID18)","v":344722.37690989405},{"$f":"(IE18-'Case 2 - Drawdown'!IF18)*EXP('Portfolio Return'!IE18)","v":296198.42870250589},{"$f":"(IF18-'Case 2 - Drawdown'!IG18)*EXP('Portfolio Return'!IF18)","v":246466.21929786299},{"$f":"(IG18-'Case 2 - Drawdown'!IH18)*EXP('Portfolio Return'!IG18)","v":308779.77019359457},{"$f":"(IH18-'Case 2 - Drawdown'!II18)*EXP('Portfolio Return'!IH18)","v":369473.54991717864},{"$f":"(II18-'Case 2 - Drawdown'!IJ18)*EXP('Portfolio Return'!II18)","v":233315.22506246134},{"$f":"(IJ18-'Case 2 - Drawdown'!IK18)*EXP('Portfolio Return'!IJ18)","v":404622.49008180498},{"$f":"(IK18-'Case 2 - Drawdown'!IL18)*EXP('Portfolio Return'!IK18)","v":194795.28541771244},{"$f":"(IL18-'Case 2 - Drawdown'!IM18)*EXP('Portfolio Return'!IL18)","v":214495.67678305678},{"$f":"(IM18-'Case 2 - Drawdown'!IN18)*EXP('Portfolio Return'!IM18)","v":290372.94021419459},{"$f":"(IN18-'Case 2 - Drawdown'!IO18)*EXP('Portfolio Return'!IN18)","v":339290.74653611885},{"$f":"(IO18-'Case 2 - Drawdown'!IP18)*EXP('Portfolio Return'!IO18)","v":295175.92339445354},{"$f":"(IP18-'Case 2 - Drawdown'!IQ18)*EXP('Portfolio Return'!IP18)","v":298192.47353025113},{"$f":"(IQ18-'Case 2 - Drawdown'!IR18)*EXP('Portfolio Return'!IQ18)","v":253583.70984271492},{"$f":"(IR18-'Case 2 - Drawdown'!IS18)*EXP('Portfolio Return'!IR18)","v":284239.0396217411},{"$f":"(IS18-'Case 2 - Drawdown'!IT18)*EXP('Portfolio Return'!IS18)","v":334922.06234969676},{"$f":"(IT18-'Case 2 - Drawdown'!IU18)*EXP('Portfolio Return'!IT18)","v":338605.95693795173},{"$f":"(IU18-'Case 2 - Drawdown'!IV18)*EXP('Portfolio Return'!IU18)","v":434113.49556022935},{"$f":"(IV18-'Case 2 - Drawdown'!IW18)*EXP('Portfolio Return'!IV18)","v":270066.98310017324},{"$f":"(IW18-'Case 2 - Drawdown'!IX18)*EXP('Portfolio Return'!IW18)","v":434288.17118705891},{"$f":"(IX18-'Case 2 - Drawdown'!IY18)*EXP('Portfolio Return'!IX18)","v":388293.70735437545},{"$f":"(IY18-'Case 2 - Drawdown'!IZ18)*EXP('Portfolio Return'!IY18)","v":197373.36024347492},{"$f":"(IZ18-'Case 2 - Drawdown'!JA18)*EXP('Portfolio Return'!IZ18)","v":210927.37831879806},{"$f":"(JA18-'Case 2 - Drawdown'!JB18)*EXP('Portfolio Return'!JA18)","v":220912.33648916637},{"$f":"(JB18-'Case 2 - Drawdown'!JC18)*EXP('Portfolio Return'!JB18)","v":247538.02735489249},{"$f":"(JC18-'Case 2 - Drawdown'!JD18)*EXP('Portfolio Return'!JC18)","v":354121.53251386137},{"$f":"(JD18-'Case 2 - Drawdown'!JE18)*EXP('Portfolio Return'!JD18)","v":350338.61504938646},{"$f":"(JE18-'Case 2 - Drawdown'!JF18)*EXP('Portfolio Return'!JE18)","v":183456.37123752086},{"$f":"(JF18-'Case 2 - Drawdown'!JG18)*EXP('Portfolio Return'!JF18)","v":238164.08329326473},{"$f":"(JG18-'Case 2 - Drawdown'!JH18)*EXP('Portfolio Return'!JG18)","v":336358.70480170433},{"$f":"(JH18-'Case 2 - Drawdown'!JI18)*EXP('Portfolio Return'!JH18)","v":325013.70207054284},{"$f":"(JI18-'Case 2 - Drawdown'!JJ18)*EXP('Portfolio Return'!JI18)","v":298169.48729511088},{"$f":"(JJ18-'Case 2 - Drawdown'!JK18)*EXP('Portfolio Return'!JJ18)","v":415675.92273118388},{"$f":"(JK18-'Case 2 - Drawdown'!JL18)*EXP('Portfolio Return'!JK18)","v":312427.1242733142},{"$f":"(JL18-'Case 2 - Drawdown'!JM18)*EXP('Portfolio Return'!JL18)","v":220621.65495566558},{"$f":"(JM18-'Case 2 - Drawdown'!JN18)*EXP('Portfolio Return'!JM18)","v":293977.21236486622},{"$f":"(JN18-'Case 2 - Drawdown'!JO18)*EXP('Portfolio Return'!JN18)","v":311337.37462109921},{"$f":"(JO18-'Case 2 - Drawdown'!JP18)*EXP('Portfolio Return'!JO18)","v":369315.83568403887},{"$f":"(JP18-'Case 2 - Drawdown'!JQ18)*EXP('Portfolio Return'!JP18)","v":370426.07999853726},{"$f":"(JQ18-'Case 2 - Drawdown'!JR18)*EXP('Portfolio Return'!JQ18)","v":231052.99280018429},{"$f":"(JR18-'Case 2 - Drawdown'!JS18)*EXP('Portfolio Return'!JR18)","v":444356.74751337385},{"$f":"(JS18-'Case 2 - Drawdown'!JT18)*EXP('Portfolio Return'!JS18)","v":374667.99931090773},{"$f":"(JT18-'Case 2 - Drawdown'!JU18)*EXP('Portfolio Return'!JT18)","v":256131.00273228201},{"$f":"(JU18-'Case 2 - Drawdown'!JV18)*EXP('Portfolio Return'!JU18)","v":200752.99627593224},{"$f":"(JV18-'Case 2 - Drawdown'!JW18)*EXP('Portfolio Return'!JV18)","v":211133.09691091807},{"$f":"(JW18-'Case 2 - Drawdown'!JX18)*EXP('Portfolio Return'!JW18)","v":273746.15544130636},{"$f":"(JX18-'Case 2 - Drawdown'!JY18)*EXP('Portfolio Return'!JX18)","v":200709.70853922321},{"$f":"(JY18-'Case 2 - Drawdown'!JZ18)*EXP('Portfolio Return'!JY18)","v":328536.12530165463},{"$f":"(JZ18-'Case 2 - Drawdown'!KA18)*EXP('Portfolio Return'!JZ18)","v":369242.85029318172},{"$f":"(KA18-'Case 2 - Drawdown'!KB18)*EXP('Portfolio Return'!KA18)","v":286578.57549127995},{"$f":"(KB18-'Case 2 - Drawdown'!KC18)*EXP('Portfolio Return'!KB18)","v":271039.22589489585},{"$f":"(KC18-'Case 2 - Drawdown'!KD18)*EXP('Portfolio Return'!KC18)","v":438899.94757731975},{"$f":"(KD18-'Case 2 - Drawdown'!KE18)*EXP('Portfolio Return'!KD18)","v":390457.70958467689},{"$f":"(KE18-'Case 2 - Drawdown'!KF18)*EXP('Portfolio Return'!KE18)","v":198670.49223285829},{"$f":"(KF18-'Case 2 - Drawdown'!KG18)*EXP('Portfolio Return'!KF18)","v":295674.86388174049},{"$f":"(KG18-'Case 2 - Drawdown'!KH18)*EXP('Portfolio Return'!KG18)","v":384593.10882859683},{"$f":"(KH18-'Case 2 - Drawdown'!KI18)*EXP('Portfolio Return'!KH18)","v":326966.51353044435},{"$f":"(KI18-'Case 2 - Drawdown'!KJ18)*EXP('Portfolio Return'!KI18)","v":301262.71316780179},{"$f":"(KJ18-'Case 2 - Drawdown'!KK18)*EXP('Portfolio Return'!KJ18)","v":240622.3637091202},{"$f":"(KK18-'Case 2 - Drawdown'!KL18)*EXP('Portfolio Return'!KK18)","v":238451.48176154119},{"$f":"(KL18-'Case 2 - Drawdown'!KM18)*EXP('Portfolio Return'!KL18)","v":434472.84993002191},{"$f":"(KM18-'Case 2 - Drawdown'!KN18)*EXP('Portfolio Return'!KM18)","v":305737.79032787721},{"$f":"(KN18-'Case 2 - Drawdown'!KO18)*EXP('Portfolio Return'!KN18)","v":141485.63608542684},{"$f":"(KO18-'Case 2 - Drawdown'!KP18)*EXP('Portfolio Return'!KO18)","v":317005.55148368923},{"$f":"(KP18-'Case 2 - Drawdown'!KQ18)*EXP('Portfolio Return'!KP18)","v":546616.92445080134},{"$f":"(KQ18-'Case 2 - Drawdown'!KR18)*EXP('Portfolio Return'!KQ18)","v":275091.96882307716},{"$f":"(KR18-'Case 2 - Drawdown'!KS18)*EXP('Portfolio Return'!KR18)","v":155035.94269421315},{"$f":"(KS18-'Case 2 - Drawdown'!KT18)*EXP('Portfolio Return'!KS18)","v":293027.74839707051},{"$f":"(KT18-'Case 2 - Drawdown'!KU18)*EXP('Portfolio Return'!KT18)","v":286016.79289488302},{"$f":"(KU18-'Case 2 - Drawdown'!KV18)*EXP('Portfolio Return'!KU18)","v":211180.69363583319},{"$f":"(KV18-'Case 2 - Drawdown'!KW18)*EXP('Portfolio Return'!KV18)","v":255484.53862809346},{"$f":"(KW18-'Case 2 - Drawdown'!KX18)*EXP('Portfolio Return'!KW18)","v":197946.24912357112},{"$f":"(KX18-'Case 2 - Drawdown'!KY18)*EXP('Portfolio Return'!KX18)","v":419707.76719268662},{"$f":"(KY18-'Case 2 - Drawdown'!KZ18)*EXP('Portfolio Return'!KY18)","v":326354.16726499237},{"$f":"(KZ18-'Case 2 - Drawdown'!LA18)*EXP('Portfolio Return'!KZ18)","v":439908.18946877593},{"$f":"(LA18-'Case 2 - Drawdown'!LB18)*EXP('Portfolio Return'!LA18)","v":314095.15468598704},{"$f":"(LB18-'Case 2 - Drawdown'!LC18)*EXP('Portfolio Return'!LB18)","v":159633.58761386029},{"$f":"(LC18-'Case 2 - Drawdown'!LD18)*EXP('Portfolio Return'!LC18)","v":331805.29766704567},{"$f":"(LD18-'Case 2 - Drawdown'!LE18)*EXP('Portfolio Return'!LD18)","v":380248.81668826722},{"$f":"(LE18-'Case 2 - Drawdown'!LF18)*EXP('Portfolio Return'!LE18)","v":264650.89232879243},{"$f":"(LF18-'Case 2 - Drawdown'!LG18)*EXP('Portfolio Return'!LF18)","v":291572.24772120517},{"$f":"(LG18-'Case 2 - Drawdown'!LH18)*EXP('Portfolio Return'!LG18)","v":269327.06966422958},{"$f":"(LH18-'Case 2 - Drawdown'!LI18)*EXP('Portfolio Return'!LH18)","v":205937.8076448667},{"$f":"(LI18-'Case 2 - Drawdown'!LJ18)*EXP('Portfolio Return'!LI18)","v":349349.09326352086},{"$f":"(LJ18-'Case 2 - Drawdown'!LK18)*EXP('Portfolio Return'!LJ18)","v":280834.56947257824},{"$f":"(LK18-'Case 2 - Drawdown'!LL18)*EXP('Portfolio Return'!LK18)","v":182946.60084374691},{"$f":"(LL18-'Case 2 - Drawdown'!LM18)*EXP('Portfolio Return'!LL18)","v":294976.68329537957},{"$f":"(LM18-'Case 2 - Drawdown'!LN18)*EXP('Portfolio Return'!LM18)","v":394691.67153886706},{"$f":"(LN18-'Case 2 - Drawdown'!LO18)*EXP('Portfolio Return'!LN18)","v":206124.74647278985},{"$f":"(LO18-'Case 2 - Drawdown'!LP18)*EXP('Portfolio Return'!LO18)","v":179473.71680321518},{"$f":"(LP18-'Case 2 - Drawdown'!LQ18)*EXP('Portfolio Return'!LP18)","v":216470.90739917001},{"$f":"(LQ18-'Case 2 - Drawdown'!LR18)*EXP('Portfolio Return'!LQ18)","v":306501.89881169784},{"$f":"(LR18-'Case 2 - Drawdown'!LS18)*EXP('Portfolio Return'!LR18)","v":427727.66403271258},{"$f":"(LS18-'Case 2 - Drawdown'!LT18)*EXP('Portfolio Return'!LS18)","v":350728.74543444504},{"$f":"(LT18-'Case 2 - Drawdown'!LU18)*EXP('Portfolio Return'!LT18)","v":415009.53133449989},{"$f":"(LU18-'Case 2 - Drawdown'!LV18)*EXP('Portfolio Return'!LU18)","v":257292.00467722359},{"$f":"(LV18-'Case 2 - Drawdown'!LW18)*EXP('Portfolio Return'!LV18)","v":253631.60600024584},{"$f":"(LW18-'Case 2 - Drawdown'!LX18)*EXP('Portfolio Return'!LW18)","v":331823.71445847343},{"$f":"(LX18-'Case 2 - Drawdown'!LY18)*EXP('Portfolio Return'!LX18)","v":458983.09976875287},{"$f":"(LY18-'Case 2 - Drawdown'!LZ18)*EXP('Portfolio Return'!LY18)","v":453533.59645662626},{"$f":"(LZ18-'Case 2 - Drawdown'!MA18)*EXP('Portfolio Return'!LZ18)","v":216970.13776984156},{"$f":"(MA18-'Case 2 - Drawdown'!MB18)*EXP('Portfolio Return'!MA18)","v":327839.46428471879},{"$f":"(MB18-'Case 2 - Drawdown'!MC18)*EXP('Portfolio Return'!MB18)","v":306617.23474623868},{"$f":"(MC18-'Case 2 - Drawdown'!MD18)*EXP('Portfolio Return'!MC18)","v":307821.31542319903},{"$f":"(MD18-'Case 2 - Drawdown'!ME18)*EXP('Portfolio Return'!MD18)","v":270914.67708559049},{"$f":"(ME18-'Case 2 - Drawdown'!MF18)*EXP('Portfolio Return'!ME18)","v":594223.12126193382},{"$f":"(MF18-'Case 2 - Drawdown'!MG18)*EXP('Portfolio Return'!MF18)","v":560352.52044059976},{"$f":"(MG18-'Case 2 - Drawdown'!MH18)*EXP('Portfolio Return'!MG18)","v":159738.78813047486},{"$f":"(MH18-'Case 2 - Drawdown'!MI18)*EXP('Portfolio Return'!MH18)","v":283042.7471242657},{"$f":"(MI18-'Case 2 - Drawdown'!MJ18)*EXP('Portfolio Return'!MI18)","v":328730.06396939442},{"$f":"(MJ18-'Case 2 - Drawdown'!MK18)*EXP('Portfolio Return'!MJ18)","v":222559.82173693145},{"$f":"(MK18-'Case 2 - Drawdown'!ML18)*EXP('Portfolio Return'!MK18)","v":287282.54920269124},{"$f":"(ML18-'Case 2 - Drawdown'!MM18)*EXP('Portfolio Return'!ML18)","v":211143.8851253594},{"$f":"(MM18-'Case 2 - Drawdown'!MN18)*EXP('Portfolio Return'!MM18)","v":205207.24035369343},{"$f":"(MN18-'Case 2 - Drawdown'!MO18)*EXP('Portfolio Return'!MN18)","v":370591.36269111629},{"$f":"(MO18-'Case 2 - Drawdown'!MP18)*EXP('Portfolio Return'!MO18)","v":245896.04244679466},{"$f":"(MP18-'Case 2 - Drawdown'!MQ18)*EXP('Portfolio Return'!MP18)","v":393951.9229358345},{"$f":"(MQ18-'Case 2 - Drawdown'!MR18)*EXP('Portfolio Return'!MQ18)","v":293877.28540582798},{"$f":"(MR18-'Case 2 - Drawdown'!MS18)*EXP('Portfolio Return'!MR18)","v":479165.84932600724},{"$f":"(MS18-'Case 2 - Drawdown'!MT18)*EXP('Portfolio Return'!MS18)","v":299469.03456377325},{"$f":"(MT18-'Case 2 - Drawdown'!MU18)*EXP('Portfolio Return'!MT18)","v":297731.55864751013},{"$f":"(MU18-'Case 2 - Drawdown'!MV18)*EXP('Portfolio Return'!MU18)","v":312042.35514770035},{"$f":"(MV18-'Case 2 - Drawdown'!MW18)*EXP('Portfolio Return'!MV18)","v":250795.48303237511},{"$f":"(MW18-'Case 2 - Drawdown'!MX18)*EXP('Portfolio Return'!MW18)","v":278573.90297246346},{"$f":"(MX18-'Case 2 - Drawdown'!MY18)*EXP('Portfolio Return'!MX18)","v":393890.06174140127},{"$f":"(MY18-'Case 2 - Drawdown'!MZ18)*EXP('Portfolio Return'!MY18)","v":255388.37611723764},{"$f":"(MZ18-'Case 2 - Drawdown'!NA18)*EXP('Portfolio Return'!MZ18)","v":281245.44588306069},{"$f":"(NA18-'Case 2 - Drawdown'!NB18)*EXP('Portfolio Return'!NA18)","v":315889.90496572893},{"$f":"(NB18-'Case 2 - Drawdown'!NC18)*EXP('Portfolio Return'!NB18)","v":402778.24341890769},{"$f":"(NC18-'Case 2 - Drawdown'!ND18)*EXP('Portfolio Return'!NC18)","v":327852.58407738351},{"$f":"(ND18-'Case 2 - Drawdown'!NE18)*EXP('Portfolio Return'!ND18)","v":526945.17061941861},{"$f":"(NE18-'Case 2 - Drawdown'!NF18)*EXP('Portfolio Return'!NE18)","v":410849.3438832743},{"$f":"(NF18-'Case 2 - Drawdown'!NG18)*EXP('Portfolio Return'!NF18)","v":336963.16425320471},{"$f":"(NG18-'Case 2 - Drawdown'!NH18)*EXP('Portfolio Return'!NG18)","v":318565.13484199956},{"$f":"(NH18-'Case 2 - Drawdown'!NI18)*EXP('Portfolio Return'!NH18)","v":243554.41393555337},{"$f":"(NI18-'Case 2 - Drawdown'!NJ18)*EXP('Portfolio Return'!NI18)","v":290255.35566488648},{"$f":"(NJ18-'Case 2 - Drawdown'!NK18)*EXP('Portfolio Return'!NJ18)","v":301270.34853124007},{"$f":"(NK18-'Case 2 - Drawdown'!NL18)*EXP('Portfolio Return'!NK18)","v":335342.97120381426},{"$f":"(NL18-'Case 2 - Drawdown'!NM18)*EXP('Portfolio Return'!NL18)","v":281035.32817673706},{"$f":"(NM18-'Case 2 - Drawdown'!NN18)*EXP('Portfolio Return'!NM18)","v":461244.30834567238},{"$f":"(NN18-'Case 2 - Drawdown'!NO18)*EXP('Portfolio Return'!NN18)","v":205089.18055076833},{"$f":"(NO18-'Case 2 - Drawdown'!NP18)*EXP('Portfolio Return'!NO18)","v":225811.53569910568},{"$f":"(NP18-'Case 2 - Drawdown'!NQ18)*EXP('Portfolio Return'!NP18)","v":454850.40532914811},{"$f":"(NQ18-'Case 2 - Drawdown'!NR18)*EXP('Portfolio Return'!NQ18)","v":368543.22957821889},{"$f":"(NR18-'Case 2 - Drawdown'!NS18)*EXP('Portfolio Return'!NR18)","v":259106.34976906318},{"$f":"(NS18-'Case 2 - Drawdown'!NT18)*EXP('Portfolio Return'!NS18)","v":414200.84825247282},{"$f":"(NT18-'Case 2 - Drawdown'!NU18)*EXP('Portfolio Return'!NT18)","v":367425.44385477708},{"$f":"(NU18-'Case 2 - Drawdown'!NV18)*EXP('Portfolio Return'!NU18)","v":354147.2515975291},{"$f":"(NV18-'Case 2 - Drawdown'!NW18)*EXP('Portfolio Return'!NV18)","v":254769.02365399827},{"$f":"(NW18-'Case 2 - Drawdown'!NX18)*EXP('Portfolio Return'!NW18)","v":242332.36379793278},{"$f":"(NX18-'Case 2 - Drawdown'!NY18)*EXP('Portfolio Return'!NX18)","v":210726.56000944474},{"$f":"(NY18-'Case 2 - Drawdown'!NZ18)*EXP('Portfolio Return'!NY18)","v":407058.84130875283},{"$f":"(NZ18-'Case 2 - Drawdown'!OA18)*EXP('Portfolio Return'!NZ18)","v":181349.73479537008},{"$f":"(OA18-'Case 2 - Drawdown'!OB18)*EXP('Portfolio Return'!OA18)","v":395969.99234504229},{"$f":"(OB18-'Case 2 - Drawdown'!OC18)*EXP('Portfolio Return'!OB18)","v":217791.42227619025},{"$f":"(OC18-'Case 2 - Drawdown'!OD18)*EXP('Portfolio Return'!OC18)","v":279900.09050261753},{"$f":"(OD18-'Case 2 - Drawdown'!OE18)*EXP('Portfolio Return'!OD18)","v":266302.82514130592},{"$f":"(OE18-'Case 2 - Drawdown'!OF18)*EXP('Portfolio Return'!OE18)","v":347602.26670082478},{"$f":"(OF18-'Case 2 - Drawdown'!OG18)*EXP('Portfolio Return'!OF18)","v":354247.08462118107},{"$f":"(OG18-'Case 2 - Drawdown'!OH18)*EXP('Portfolio Return'!OG18)","v":279560.09448322415},{"$f":"(OH18-'Case 2 - Drawdown'!OI18)*EXP('Portfolio Return'!OH18)","v":207692.27079558422},{"$f":"(OI18-'Case 2 - Drawdown'!OJ18)*EXP('Portfolio Return'!OI18)","v":310341.93899238645},{"$f":"(OJ18-'Case 2 - Drawdown'!OK18)*EXP('Portfolio Return'!OJ18)","v":391261.3812592795},{"$f":"(OK18-'Case 2 - Drawdown'!OL18)*EXP('Portfolio Return'!OK18)","v":250138.28090554988},{"$f":"(OL18-'Case 2 - Drawdown'!OM18)*EXP('Portfolio Return'!OL18)","v":150943.87388829171},{"$f":"(OM18-'Case 2 - Drawdown'!ON18)*EXP('Portfolio Return'!OM18)","v":213405.90084178306},{"$f":"(ON18-'Case 2 - Drawdown'!OO18)*EXP('Portfolio Return'!ON18)","v":312086.57576197054},{"$f":"(OO18-'Case 2 - Drawdown'!OP18)*EXP('Portfolio Return'!OO18)","v":181444.81129686278},{"$f":"(OP18-'Case 2 - Drawdown'!OQ18)*EXP('Portfolio Return'!OP18)","v":241594.91416363625},{"$f":"(OQ18-'Case 2 - Drawdown'!OR18)*EXP('Portfolio Return'!OQ18)","v":230382.00579774345},{"$f":"(OR18-'Case 2 - Drawdown'!OS18)*EXP('Portfolio Return'!OR18)","v":373119.72513152583},{"$f":"(OS18-'Case 2 - Drawdown'!OT18)*EXP('Portfolio Return'!OS18)","v":278228.04907846299},{"$f":"(OT18-'Case 2 - Drawdown'!OU18)*EXP('Portfolio Return'!OT18)","v":333845.44312185899},{"$f":"(OU18-'Case 2 - Drawdown'!OV18)*EXP('Portfolio Return'!OU18)","v":345424.5969899263},{"$f":"(OV18-'Case 2 - Drawdown'!OW18)*EXP('Portfolio Return'!OV18)","v":299171.74593833525},{"$f":"(OW18-'Case 2 - Drawdown'!OX18)*EXP('Portfolio Return'!OW18)","v":261855.34270881207},{"$f":"(OX18-'Case 2 - Drawdown'!OY18)*EXP('Portfolio Return'!OX18)","v":323173.52314500121},{"$f":"(OY18-'Case 2 - Drawdown'!OZ18)*EXP('Portfolio Return'!OY18)","v":474519.00739412918},{"$f":"(OZ18-'Case 2 - Drawdown'!PA18)*EXP('Portfolio Return'!OZ18)","v":325095.56049001467},{"$f":"(PA18-'Case 2 - Drawdown'!PB18)*EXP('Portfolio Return'!PA18)","v":230866.08110532415},{"$f":"(PB18-'Case 2 - Drawdown'!PC18)*EXP('Portfolio Return'!PB18)","v":288679.51161549945},{"$f":"(PC18-'Case 2 - Drawdown'!PD18)*EXP('Portfolio Return'!PC18)","v":238821.31927337192},{"$f":"(PD18-'Case 2 - Drawdown'!PE18)*EXP('Portfolio Return'!PD18)","v":509052.47550608148},{"$f":"(PE18-'Case 2 - Drawdown'!PF18)*EXP('Portfolio Return'!PE18)","v":389151.53465063311},{"$f":"(PF18-'Case 2 - Drawdown'!PG18)*EXP('Portfolio Return'!PF18)","v":433738.40451927198},{"$f":"(PG18-'Case 2 - Drawdown'!PH18)*EXP('Portfolio Return'!PG18)","v":273318.31344709964},{"$f":"(PH18-'Case 2 - Drawdown'!PI18)*EXP('Portfolio Return'!PH18)","v":196675.48194827099},{"$f":"(PI18-'Case 2 - Drawdown'!PJ18)*EXP('Portfolio Return'!PI18)","v":310305.91342082212},{"$f":"(PJ18-'Case 2 - Drawdown'!PK18)*EXP('Portfolio Return'!PJ18)","v":616155.73757480574},{"$f":"(PK18-'Case 2 - Drawdown'!PL18)*EXP('Portfolio Return'!PK18)","v":325971.94575575279},{"$f":"(PL18-'Case 2 - Drawdown'!PM18)*EXP('Portfolio Return'!PL18)","v":330285.35594844108},{"$f":"(PM18-'Case 2 - Drawdown'!PN18)*EXP('Portfolio Return'!PM18)","v":314913.25209976907},{"$f":"(PN18-'Case 2 - Drawdown'!PO18)*EXP('Portfolio Return'!PN18)","v":421934.65145491203},{"$f":"(PO18-'Case 2 - Drawdown'!PP18)*EXP('Portfolio Return'!PO18)","v":304505.24708995642},{"$f":"(PP18-'Case 2 - Drawdown'!PQ18)*EXP('Portfolio Return'!PP18)","v":263695.97341362823},{"$f":"(PQ18-'Case 2 - Drawdown'!PR18)*EXP('Portfolio Return'!PQ18)","v":442158.98694129084},{"$f":"(PR18-'Case 2 - Drawdown'!PS18)*EXP('Portfolio Return'!PR18)","v":231080.76246920999},{"$f":"(PS18-'Case 2 - Drawdown'!PT18)*EXP('Portfolio Return'!PS18)","v":352395.85623892857},{"$f":"(PT18-'Case 2 - Drawdown'!PU18)*EXP('Portfolio Return'!PT18)","v":377621.08679532621},{"$f":"(PU18-'Case 2 - Drawdown'!PV18)*EXP('Portfolio Return'!PU18)","v":277668.21630280709},{"$f":"(PV18-'Case 2 - Drawdown'!PW18)*EXP('Portfolio Return'!PV18)","v":426452.4315295319},{"$f":"(PW18-'Case 2 - Drawdown'!PX18)*EXP('Portfolio Return'!PW18)","v":222743.23429332877},{"$f":"(PX18-'Case 2 - Drawdown'!PY18)*EXP('Portfolio Return'!PX18)","v":176114.56683256812},{"$f":"(PY18-'Case 2 - Drawdown'!PZ18)*EXP('Portfolio Return'!PY18)","v":470069.47184502962},{"$f":"(PZ18-'Case 2 - Drawdown'!QA18)*EXP('Portfolio Return'!PZ18)","v":309412.48478056159},{"$f":"(QA18-'Case 2 - Drawdown'!QB18)*EXP('Portfolio Return'!QA18)","v":325670.17403639434},{"$f":"(QB18-'Case 2 - Drawdown'!QC18)*EXP('Portfolio Return'!QB18)","v":242911.33573112325},{"$f":"(QC18-'Case 2 - Drawdown'!QD18)*EXP('Portfolio Return'!QC18)","v":165952.31507977736},{"$f":"(QD18-'Case 2 - Drawdown'!QE18)*EXP('Portfolio Return'!QD18)","v":346328.66021356668},{"$f":"(QE18-'Case 2 - Drawdown'!QF18)*EXP('Portfolio Return'!QE18)","v":219683.20203233589},{"$f":"(QF18-'Case 2 - Drawdown'!QG18)*EXP('Portfolio Return'!QF18)","v":341309.55040569697},{"$f":"(QG18-'Case 2 - Drawdown'!QH18)*EXP('Portfolio Return'!QG18)","v":225690.88065356656},{"$f":"(QH18-'Case 2 - Drawdown'!QI18)*EXP('Portfolio Return'!QH18)","v":190697.03028861576},{"$f":"(QI18-'Case 2 - Drawdown'!QJ18)*EXP('Portfolio Return'!QI18)","v":296475.34885101556},{"$f":"(QJ18-'Case 2 - Drawdown'!QK18)*EXP('Portfolio Return'!QJ18)","v":167159.01487471946},{"$f":"(QK18-'Case 2 - Drawdown'!QL18)*EXP('Portfolio Return'!QK18)","v":461302.25825223245},{"$f":"(QL18-'Case 2 - Drawdown'!QM18)*EXP('Portfolio Return'!QL18)","v":359826.9401417906},{"$f":"(QM18-'Case 2 - Drawdown'!QN18)*EXP('Portfolio Return'!QM18)","v":214430.49332507642},{"$f":"(QN18-'Case 2 - Drawdown'!QO18)*EXP('Portfolio Return'!QN18)","v":271045.90062453237},{"$f":"(QO18-'Case 2 - Drawdown'!QP18)*EXP('Portfolio Return'!QO18)","v":212493.59232855661},{"$f":"(QP18-'Case 2 - Drawdown'!QQ18)*EXP('Portfolio Return'!QP18)","v":249754.79283935879},{"$f":"(QQ18-'Case 2 - Drawdown'!QR18)*EXP('Portfolio Return'!QQ18)","v":202279.60126898423},{"$f":"(QR18-'Case 2 - Drawdown'!QS18)*EXP('Portfolio Return'!QR18)","v":287852.92701442837},{"$f":"(QS18-'Case 2 - Drawdown'!QT18)*EXP('Portfolio Return'!QS18)","v":700078.86292882683},{"$f":"(QT18-'Case 2 - Drawdown'!QU18)*EXP('Portfolio Return'!QT18)","v":321239.13690136996},{"$f":"(QU18-'Case 2 - Drawdown'!QV18)*EXP('Portfolio Return'!QU18)","v":326733.32352006738},{"$f":"(QV18-'Case 2 - Drawdown'!QW18)*EXP('Portfolio Return'!QV18)","v":407788.5354597352},{"$f":"(QW18-'Case 2 - Drawdown'!QX18)*EXP('Portfolio Return'!QW18)","v":236408.25068314368},{"$f":"(QX18-'Case 2 - Drawdown'!QY18)*EXP('Portfolio Return'!QX18)","v":199945.06572483378},{"$f":"(QY18-'Case 2 - Drawdown'!QZ18)*EXP('Portfolio Return'!QY18)","v":180222.24861063613},{"$f":"(QZ18-'Case 2 - Drawdown'!RA18)*EXP('Portfolio Return'!QZ18)","v":329341.80192950839},{"$f":"(RA18-'Case 2 - Drawdown'!RB18)*EXP('Portfolio Return'!RA18)","v":250894.48964251703},{"$f":"(RB18-'Case 2 - Drawdown'!RC18)*EXP('Portfolio Return'!RB18)","v":414027.68951094855},{"$f":"(RC18-'Case 2 - Drawdown'!RD18)*EXP('Portfolio Return'!RC18)","v":467106.43144854583},{"$f":"(RD18-'Case 2 - Drawdown'!RE18)*EXP('Portfolio Return'!RD18)","v":351639.97728456988},{"$f":"(RE18-'Case 2 - Drawdown'!RF18)*EXP('Portfolio Return'!RE18)","v":237230.1223425669},{"$f":"(RF18-'Case 2 - Drawdown'!RG18)*EXP('Portfolio Return'!RF18)","v":364371.41713043058},{"$f":"(RG18-'Case 2 - Drawdown'!RH18)*EXP('Portfolio Return'!RG18)","v":237883.35142056731},{"$f":"(RH18-'Case 2 - Drawdown'!RI18)*EXP('Portfolio Return'!RH18)","v":187667.17025913569},{"$f":"(RI18-'Case 2 - Drawdown'!RJ18)*EXP('Portfolio Return'!RI18)","v":338564.85930329922},{"$f":"(RJ18-'Case 2 - Drawdown'!RK18)*EXP('Portfolio Return'!RJ18)","v":344643.9383237664},{"$f":"(RK18-'Case 2 - Drawdown'!RL18)*EXP('Portfolio Return'!RK18)","v":307013.91582472919},{"$f":"(RL18-'Case 2 - Drawdown'!RM18)*EXP('Portfolio Return'!RL18)","v":206913.0328397167},{"$f":"(RM18-'Case 2 - Drawdown'!RN18)*EXP('Portfolio Return'!RM18)","v":308304.04665241227},{"$f":"(RN18-'Case 2 - Drawdown'!RO18)*EXP('Portfolio Return'!RN18)","v":226677.72342086124},{"$f":"(RO18-'Case 2 - Drawdown'!RP18)*EXP('Portfolio Return'!RO18)","v":407456.95051198552},{"$f":"(RP18-'Case 2 - Drawdown'!RQ18)*EXP('Portfolio Return'!RP18)","v":186550.52408324514},{"$f":"(RQ18-'Case 2 - Drawdown'!RR18)*EXP('Portfolio Return'!RQ18)","v":346929.87860696751},{"$f":"(RR18-'Case 2 - Drawdown'!RS18)*EXP('Portfolio Return'!RR18)","v":269105.77102110372},{"$f":"(RS18-'Case 2 - Drawdown'!RT18)*EXP('Portfolio Return'!RS18)","v":265832.26264327124},{"$f":"(RT18-'Case 2 - Drawdown'!RU18)*EXP('Portfolio Return'!RT18)","v":314291.09254114097},{"$f":"(RU18-'Case 2 - Drawdown'!RV18)*EXP('Portfolio Return'!RU18)","v":370384.50001363223},{"$f":"(RV18-'Case 2 - Drawdown'!RW18)*EXP('Portfolio Return'!RV18)","v":277635.32312990574},{"$f":"(RW18-'Case 2 - Drawdown'!RX18)*EXP('Portfolio Return'!RW18)","v":370335.07742797199},{"$f":"(RX18-'Case 2 - Drawdown'!RY18)*EXP('Portfolio Return'!RX18)","v":377846.95244686381},{"$f":"(RY18-'Case 2 - Drawdown'!RZ18)*EXP('Portfolio Return'!RY18)","v":271345.54026087158},{"$f":"(RZ18-'Case 2 - Drawdown'!SA18)*EXP('Portfolio Return'!RZ18)","v":317958.51421916561},{"$f":"(SA18-'Case 2 - Drawdown'!SB18)*EXP('Portfolio Return'!SA18)","v":333783.80017371604},{"$f":"(SB18-'Case 2 - Drawdown'!SC18)*EXP('Portfolio Return'!SB18)","v":158709.9417858102},{"$f":"(SC18-'Case 2 - Drawdown'!SD18)*EXP('Portfolio Return'!SC18)","v":439986.74783145078},{"$f":"(SD18-'Case 2 - Drawdown'!SE18)*EXP('Portfolio Return'!SD18)","v":287216.66073981556},{"$f":"(SE18-'Case 2 - Drawdown'!SF18)*EXP('Portfolio Return'!SE18)","v":254176.47758865062},{"$f":"(SF18-'Case 2 - Drawdown'!SG18)*EXP('Portfolio Return'!SF18)","v":178730.06820118858},{"$f":"(SG18-'Case 2 - Drawdown'!SH18)*EXP('Portfolio Return'!SG18)","v":299405.95575459598}]
[31,{"$f":"(B33-'Case 2 - Drawdown'!C33)*EXP('Portfolio Return'!B33)","v":77555.768430845637},{"$f":"(C33-'Case 2 - Drawdown'!D33)*EXP('Portfolio Return'!C33)","v":83176.455401737665},{"$f":"(D33-'Case 2 - Drawdown'!E33)*EXP('Portfolio Return'!D33)","v":73276.41084084574},{"$f":"(E33-'Case 2 - Drawdown'!F33)*EXP('Portfolio Return'!E33)","v":99458.263790469879},{"$f":"(F33-'Case 2 - Drawdown'!G33)*EXP('Portfolio Return'!F33)","v":93682.472217268252},{"$f":"(G33-'Case 2 - Drawdown'!H33)*EXP('Portfolio Return'!G33)","v":101931.71381128702},{"$f":"(H33-'Case 2 - Drawdown'!I33)*EXP('Portfolio Return'!H33)","v":251923.72558819118},{"$f":"(I33-'Case 2 - Drawdown'!J33)*EXP('Portfolio Return'!I33)","v":90151.716597626641},{"$f":"(J33-'Case 2 - Drawdown'!K33)*EXP('Portfolio Return'!J33)","v":53515.036605751397},{"$f":"(K33-'Case 2 - Drawdown'!L33)*EXP('Portfolio Return'!K33)","v":79545.250808166456},{"$f":"(L33-'Case 2 - Drawdown'!M33)*EXP('Portfolio Return'!L33)","v":54789.421651030381},{"$f":"(M33-'Case 2 - Drawdown'!N33)*EXP('Portfolio Return'!M33)","v":64920.245367353076},{"$f":"(N33-'Case 2 - Drawdown'!O33)*EXP('Portfolio Return'!N33)","v":105017.57236456859},{"$f":"(O33-'Case 2 - Drawdown'!P33)*EXP('Portfolio Return'!O33)","v":63265.897408195364},{"$f":"(P33-'Case 2 - Drawdown'!Q33)*EXP('Portfolio Return'!P33)","v":57496.61736510312},{"$f":"(Q33-'Case 2 - Drawdown'!R33)*EXP('Portfolio Return'!Q33)","v":72360.454403146927},{"$f":"(R33-'Case 2 - Drawdown'!S33)*EXP('Portfolio Return'!R33)","v":169946.30320132285},{"$f":"(S33-'Case 2 - Drawdown'!T33)*EXP('Portfolio Return'!S33)","v":48034.794524608471},{"$f":"(T33-'Case 2 - Drawdown'!U33)*EXP('Portfolio Return'!T33)","v":78631.224948856645},{"$f":"(U33-'Case 2 - Drawdown'!V33)*EXP('Portfolio Return'!U33)","v":102344.39217646085},{"$f":"(V33-'Case 2 - Drawdown'!W33)*EXP('Portfolio Return'!V33)","v":173090.62372147699},{"$f":"(W33-'Case 2 - Drawdown'!X33)*EXP('Portfolio Return'!W33)","v":112973.71473672474},{"$f":"(X33-'Case 2 - Drawdown'!Y33)*EXP('Portfolio Return'!X33)","v":181308.5102904948},{"$f":"(Y33-'Case 2 - Drawdown'!Z33)*EXP('Portfolio Return'!Y33)","v":74794.455520029151},{"$f":"(Z33-'Case 2 - Drawdown'!AA33)*EXP('Portfolio Return'!Z33)","v":114973.87359275717},{"$f":"(AA33-'Case 2 - Drawdown'!AB33)*EXP('Portfolio Return'!AA33)","v":97074.135241565891},{"$f":"(AB33-'Case 2 - Drawdown'!AC33)*EXP('Portfolio Return'!AB33)","v":134297.77900617741},{"$f":"(AC33-'Case 2 - Drawdown'!AD33)*EXP('Portfolio Return'!AC33)","v":35681.562372227156},{"$f":"(AD33-'Case 2 - Drawdown'!AE33)*EXP('Portfolio Return'!AD33)","v":59869.143251810259},{"$f":"(AE33-'Case 2 - Drawdown'!AF33)*EXP('Portfolio Return'!AE33)","v":68456.666654825778},{"$f":"(AF33-'Case 2 - Drawdown'!AG33)*EXP('Portfolio Return'!AF33)","v":101634.31208122996},{"$f":"(AG33-'Case 2 - Drawdown'!AH33)*EXP('Portfolio Return'!AG33)","v":133192.72383978637},{"$f":"(AH33-'Case 2 - Drawdown'!AI33)*EXP('Portfolio Return'!AH33)","v":109436.69168352635},{"$f":"(AI33-'Case 2 - Drawdown'!AJ33)*EXP('Portfolio Return'!AI33)","v":105081.03937859456},{"$f":"(AJ33-'Case 2 - Drawdown'!AK33)*EXP('Portfolio Return'!AJ33)","v":109708.42965129025},{"$f":"(AK33-'Case 2 - Drawdown'!AL33)*EXP('Portfolio Return'!AK33)","v":36587.125177465554},{"$f":"(AL33-'Case 2 - Drawdown'!AM33)*EXP('Portfolio Return'!AL33)","v":91248.456345276849},{"$f":"(AM33-'Case 2 - Drawdown'!AN33)*EXP('Portfolio Return'!AM33)","v":158097.0396542353},{"$f":"(AN33-'Case 2 - Drawdown'!AO33)*EXP('Portfolio Return'!AN33)","v":103708.70663850154},{"$f":"(AO33-'Case 2 - Drawdown'!AP33)*EXP('Portfolio Return'!AO33)","v":47303.680757338254},{"$f":"(AP33-'Case 2 - Drawdown'!AQ33)*EXP('Portfolio Return'!AP33)","v":108768.67665492688},{"$f":"(AQ33-'Case 2 - Drawdown'!AR33)*EXP('Portfolio Return'!AQ33)","v":100968.13699732575},{"$f":"(AR33-'Case 2 - Drawdown'!AS33)*EXP('Portfolio Return'!AR33)","v":96217.897392566694},{"$f":"(AS33-'Case 2 - Drawdown'!AT33)*EXP('Portfolio Return'!AS33)","v":84022.141760449857},{"$f":"(AT33-'Case 2 - Drawdown'!AU33)*EXP('Portfolio Return'!AT33)","v":137991.00768054411},{"$f":"(AU33-'Case 2 - Drawdown'!AV33)*EXP('Portfolio Return'!AU33)","v":112162.35933525418},{"$f":"(AV33-'Case 2 - Drawdown'!AW33)*EXP('Portfolio Return'!AV33)","v":75219.85119043864},{"$f":"(AW33-'Case 2 - Drawdown'!AX33)*EXP('Portfolio Return'!AW33)","v":50692.109982346206},{"$f":"(AX33-'Case 2 - Drawdown'!AY33)*EXP('Portfolio Return'!AX33)","v":190427.9743010352},{"$f":"(AY33-'Case 2 - Drawdown'!AZ33)*EXP('Portfolio Return'!AY33)","v":56516.360077934478},{"$f":"(AZ33-'Case 2 - Drawdown'!BA33)*EXP('Portfolio Return'!AZ33)","v":222921.30490957684},{"$f":"(BA33-'Case 2 - Drawdown'!BB33)*EXP('Portfolio Return'!BA33)","v":78593.900653397373},{"$f":"(BB33-'Case 2 - Drawdown'!BC33)*EXP('Portfolio Return'!BB33)","v":54749.640605273744},{"$f":"(BC33-'Case 2 - Drawdown'!BD33)*EXP('Portfolio Return'!BC33)","v":83042.317042889466},{"$f":"(BD33-'Case 2 - Drawdown'!BE33)*EXP('Portfolio Return'!BD33)","v":174032.87493031827},{"$f":"(BE33-'Case 2 - Drawdown'!BF33)*EXP('Portfolio Return'!BE33)","v":51120.811792114037},{"$f":"(BF33-'Case 2 - Drawdown'!BG33)*EXP('Portfolio Return'!BF33)","v":167577.30370241636},{"$f":"(BG33-'Case 2 - Drawdown'!BH33)*EXP('Portfolio Return'!BG33)","v":96672.150791581837},{"$f":"(BH33-'Case 2 - Drawdown'!BI33)*EXP('Portfolio Return'!BH33)","v":71295.55171557836},{"$f":"(BI33-'Case 2 - Drawdown'!BJ33)*EXP('Portfolio Return'!BI33)","v":81322.390737412905},{"$f":"(BJ33-'Case 2 - Drawdown'!BK33)*EXP('Portfolio Return'!BJ33)","v":107789.57306068327},{"$f":"(BK33-'Case 2 - Drawdown'!BL33)*EXP('Portfolio Return'!BK33)","v":198036.29746562825},{"$f":"(BL33-'Case 2 - Drawdown'!BM33)*EXP('Portfolio Return'!BL33)","v":50520.05278959831},{"$f":"(BM33-'Case 2 - Drawdown'!BN33)*EXP('Portfolio Return'!BM33)","v":54370.268826494786},{"$f":"(BN33-'Case 2 - Drawdown'!BO33)*EXP('Portfolio Return'!BN33)","v":73402.130172486737},{"$f":"(BO33-'Case 2 - Drawdown'!BP33)*EXP('Portfolio Return'!BO33)","v":71929.69043805603},{"$f":"(BP33-'Case 2 - Drawdown'!BQ33)*EXP('Portfolio Return'!BP33)","v":122502.45122253895},{"$f":"(BQ33-'Case 2 - Drawdown'!BR33)*EXP('Portfolio Return'!BQ33)","v":156773.3197875956},{"$f":"(BR33-'Case 2 - Drawdown'!BS33)*EXP('Portfolio Return'!BR33)","v":83673.891330152779},{"$f":"(BS33-'Case 2 - Drawdown'!BT33)*EXP('Portfolio Return'!BS33)","v":42924.098327779022},{"$f":"(BT33-'Case 2 - Drawdown'!BU33)*EXP('Portfolio Return'!BT33)","v":96181.59265599295},{"$f":"(BU33-'Case 2 - Drawdown'!BV33)*EXP('Portfolio Return'!BU33)","v":88664.782431230458},{"$f":"(BV33-'Case 2 - Drawdown'!BW33)*EXP('Portfolio Return'!BV33)","v":83380.549160795737},{"$f":"(BW33-'Case 2 - Drawdown'!BX33)*EXP('Portfolio Return'!BW33)","v":120950.17228792708},{"$f":"(BX33-'Case 2 - Drawdown'!BY33)*EXP('Portfolio Return'!BX33)","v":97662.936473504102},{"$f":"(BY33-'Case 2 - Drawdown'!BZ33)*EXP('Portfolio Return'!BY33)","v":141341.78644349345},{"$f":"(BZ33-'Case 2 - Drawdown'!CA33)*EXP('Portfolio Return'!BZ33)","v":125508.74401773904},{"$f":"(CA33-'Case 2 - Drawdown'!CB33)*EXP('Portfolio Return'!CA33)","v":116496.29968491965},{"$f":"(CB33-'Case 2 - Drawdown'!CC33)*EXP('Portfolio Return'!CB33)","v":92392.552880325413},{"$f":"(CC33-'Case 2 - Drawdown'!CD33)*EXP('Portfolio Return'!CC33)","v":80154.297086891922},{"$f":"(CD33-'Case 2 - Drawdown'!CE33)*EXP('Portfolio Return'!CD33)","v":217361.39347317867},{"$f":"(CE33-'Case 2 - Drawdown'!CF33)*EXP('Portfolio Return'!CE33)","v":81893.747646968011},{"$f":"(CF33-'Case 2 - Drawdown'!CG33)*EXP('Portfolio Return'!CF33)","v":90158.467369148624},{"$f":"(CG33-'Case 2 - Drawdown'!CH33)*EXP('Portfolio Return'!CG33)","v":168520.87475600498},{"$f":"(CH33-'Case 2 - Drawdown'!CI33)*EXP('Portfolio Return'!CH33)","v":145056.49938586159},{"$f":"(CI33-'Case 2 - Drawdown'!CJ33)*EXP('Portfolio Return'!CI33)","v":113497.54544297454},{"$f":"(CJ33-'Case 2 - Drawdown'!CK33)*EXP('Portfolio Return'!CJ33)","v":93088.534693323119},{"$f":"(CK33-'Case 2 - Drawdown'!CL33)*EXP('Portfolio Return'!CK33)","v":90186.038486775651},{"$f":"(CL33-'Case 2 - Drawdown'!CM33)*EXP('Portfolio Return'!CL33)","v":94171.053800883834},{"$f":"(CM33-'Case 2 - Drawdown'!CN33)*EXP('Portfolio Return'!CM33)","v":49678.063111442425},{"$f":"(CN33-'Case 2 - Drawdown'!CO33)*EXP('Portfolio Return'!CN33)","v":143815.30008409391},{"$f":"(CO33-'Case 2 - Drawdown'!CP33)*EXP('Portfolio Return'!CO33)","v":112446.92342873052},{"$f":"(CP33-'Case 2 - Drawdown'!CQ33)*EXP('Portfolio Return'!CP33)","v":134362.14567992458},{"$f":"(CQ33-'Case 2 - Drawdown'!CR33)*EXP('Portfolio Return'!CQ33)","v":54236.627304680951},{"$f":"(CR33-'Case 2 - Drawdown'!CS33)*EXP('Portfolio Return'!CR33)","v":126564.04294318623},{"$f":"(CS33-'Case 2 - Drawdown'!CT33)*EXP('Portfolio Return'!CS33)","v":103385.15388268651},{"$f":"(CT33-'Case 2 - Drawdown'!CU33)*EXP('Portfolio Return'!CT33)","v":153070.36626485319},{"$f":"(CU33-'Case 2 - Drawdown'!CV33)*EXP('Portfolio Return'!CU33)","v":71038.589396112351},{"$f":"(CV33-'Case 2 - Drawdown'!CW33)*EXP('Portfolio Return'!CV33)","v":128279.32668994561},{"$f":"(CW33-'Case 2 - Drawdown'!CX33)*EXP('Portfolio Return'!CW33)","v":173608.3587981936},{"$f":"(CX33-'Case 2 - Drawdown'!CY33)*EXP('Portfolio Return'!CX33)","v":162446.28910252807},{"$f":"(CY33-'Case 2 - Drawdown'!CZ33)*EXP('Portfolio Return'!CY33)","v":153775.37971526344},{"$f":"(CZ33-'Case 2 - Drawdown'!DA33)*EXP('Portfolio Return'!CZ33)","v":42609.921744333107},{"$f":"(DA33-'Case 2 - Drawdown'!DB33)*EXP('Portfolio Return'!DA33)","v":186519.32009726725},{"$f":"(DB33-'Case 2 - Drawdown'!DC33)*EXP('Portfolio Return'!DB33)","v":136205.82101924246},{"$f":"(DC33-'Case 2 - Drawdown'!DD33)*EXP('Portfolio Return'!DC33)","v":63527.48740605596},{"$f":"(DD33-'Case 2 - Drawdown'!DE33)*EXP('Portfolio Return'!DD33)","v":49158.36739769877},{"$f":"(DE33-'Case 2 - Drawdown'!DF33)*EXP('Portfolio Return'!DE33)","v":100848.95830887368},{"$f":"(DF33-'Case 2 - Drawdown'!DG33)*EXP('Portfolio Return'!DF33)","v":74641.255452238081},{"$f":"(DG33-'Case 2 - Drawdown'!DH33)*EXP('Portfolio Return'!DG33)","v":91613.876274158771},{"$f":"(DH33-'Case 2 - Drawdown'!DI33)*EXP('Portfolio Return'!DH33)","v":111608.50301956454},{"$f":"(DI33-'Case 2 - Drawdown'!DJ33)*EXP('Portfolio Return'!DI33)","v":87530.547528430805},{"$f":"(DJ33-'Case 2 - Drawdown'!DK33)*EXP('Portfolio Return'!DJ33)","v":131137.37588640847},{"$f":"(DK33-'Case 2 - Drawdown'!DL33)*EXP('Portfolio Return'!DK33)","v":95850.509968272279},{"$f":"(DL33-'Case 2 - Drawdown'!DM33)*EXP('Portfolio Return'!DL33)","v":69817.801257223458},{"$f":"(DM33-'Case 2 - Drawdown'!DN33)*EXP('Portfolio Return'!DM33)","v":109839.20720324499},{"$f":"(DN33-'Case 2 - Drawdown'!DO33)*EXP('Portfolio Return'!DN33)","v":150152.2285809867},{"$f":"(DO33-'Case 2 - Drawdown'!DP33)*EXP('Portfolio Return'!DO33)","v":108899.58443888492},{"$f":"(DP33-'Case 2 - Drawdown'!DQ33)*EXP('Portfolio Return'!DP33)","v":72729.241995002492},{"$f":"(DQ33-'Case 2 - Drawdown'!DR33)*EXP('Portfolio Return'!DQ33)","v":456897.32916959847},{"$f":"(DR33-'Case 2 - Drawdown'!DS33)*EXP('Portfolio Return'!DR33)","v":70432.583370949185},{"$f":"(DS33-'Case 2 - Drawdown'!DT33)*EXP('Portfolio Return'!DS33)","v":214262.02117305505},{"$f":"(DT33-'Case 2 - Drawdown'!DU33)*EXP('Portfolio Return'!DT33)","v":108591.33800555226},{"$f":"(DU33-'Case 2 - Drawdown'!DV33)*EXP('Portfolio Return'!DU33)","v":100483.0813274122},{"$f":"(DV33-'Case 2 - Drawdown'!DW33)*EXP('Portfolio Return'!DV33)","v":97596.04669920553},{"$f":"(DW33-'Case 2 - Drawdown'!DX33)*EXP('Portfolio Return'!DW33)","v":117952.17996076506},{"$f":"(DX33-'Case 2 - Drawdown'!DY33)*EXP('Portfolio Return'!DX33)","v":74829.570495754364},{"$f":"(DY33-'Case 2 - Drawdown'!DZ33)*EXP('Portfolio Return'!DY33)","v":60081.767147460552},{"$f":"(DZ33-'Case 2 - Drawdown'!EA33)*EXP('Portfolio Return'!DZ33)","v":97738.922769522818},{"$f":"(EA33-'Case 2 - Drawdown'!EB33)*EXP('Portfolio Return'!EA33)","v":174216.27056825161},{"$f":"(EB33-'Case 2 - Drawdown'!EC33)*EXP('Portfolio Return'!EB33)","v":69520.089390447654},{"$f":"(EC33-'Case 2 - Drawdown'!ED33)*EXP('Portfolio Return'!EC33)","v":201744.36113266108},{"$f":"(ED33-'Case 2 - Drawdown'!EE33)*EXP('Portfolio Return'!ED33)","v":98708.461397884137},{"$f":"(EE33-'Case 2 - Drawdown'!EF33)*EXP('Portfolio Return'!EE33)","v":103922.81790710559},{"$f":"(EF33-'Case 2 - Drawdown'!EG33)*EXP('Portfolio Return'!EF33)","v":150060.79228461557},{"$f":"(EG33-'Case 2 - Drawdown'!EH33)*EXP('Portfolio Return'!EG33)","v":162608.39320020695},{"$f":"(EH33-'Case 2 - Drawdown'!EI33)*EXP('Portfolio Return'!EH33)","v":67767.112433246482},{"$f":"(EI33-'Case 2 - Drawdown'!EJ33)*EXP('Portfolio Return'!EI33)","v":68189.940788849039},{"$f":"(EJ33-'Case 2 - Drawdown'!EK33)*EXP('Portfolio Return'!EJ33)","v":110528.55812467617},{"$f":"(EK33-'Case 2 - Drawdown'!EL33)*EXP('Portfolio Return'!EK33)","v":103946.16800977854},{"$f":"(EL33-'Case 2 - Drawdown'!EM33)*EXP('Portfolio Return'!EL33)","v":74601.402082161847},{"$f":"(EM33-'Case 2 - Drawdown'!EN33)*EXP('Portfolio Return'!EM33)","v":106726.90465115554},{"$f":"(EN33-'Case 2 - Drawdown'!EO33)*EXP('Portfolio Return'!EN33)","v":116068.94089598252},{"$f":"(EO33-'Case 2 - Drawdown'!EP33)*EXP('Portfolio Return'!EO33)","v":398017.76102468075},{"$f":"(EP33-'Case 2 - Drawdown'!EQ33)*EXP('Portfolio Return'!EP33)","v":119567.62006415478},{"$f":"(EQ33-'Case 2 - Drawdown'!ER33)*EXP('Portfolio Return'!EQ33)","v":201258.3988487286},{"$f":"(ER33-'Case 2 - Drawdown'!ES33)*EXP('Portfolio Return'!ER33)","v":82107.64199036319},{"$f":"(ES33-'Case 2 - Drawdown'!ET33)*EXP('Portfolio Return'!ES33)","v":81883.897457705942},{"$f":"(ET33-'Case 2 - Drawdown'!EU33)*EXP('Portfolio Return'!ET33)","v":146129.40116635305},{"$f":"(EU33-'Case 2 - Drawdown'!EV33)*EXP('Portfolio Return'!EU33)","v":214002.90991271273},{"$f":"(EV33-'Case 2 - Drawdown'!EW33)*EXP('Portfolio Return'!EV33)","v":137371.79744730194},{"$f":"(EW33-'Case 2 - Drawdown'!EX33)*EXP('Portfolio Return'!EW33)","v":61860.039795747471},{"$f":"(EX33-'Case 2 - Drawdown'!EY33)*EXP('Portfolio Return'!EX33)","v":189499.29257485055},{"$f":"(EY33-'Case 2 - Drawdown'!EZ33)*EXP('Portfolio Return'!EY33)","v":54889.956558198559},{"$f":"(EZ33-'Case 2 - Drawdown'!FA33)*EXP('Portfolio Return'!EZ33)","v":87073.861775284182},{"$f":"(FA33-'Case 2 - Drawdown'!FB33)*EXP('Portfolio Return'!FA33)","v":125637.20988936618},{"$f":"(FB33-'Case 2 - Drawdown'!FC33)*EXP('Portfolio Return'!FB33)","v":106065.33525436843},{"$f":"(FC33-'Case 2 - Drawdown'!FD33)*EXP('Portfolio Return'!FC33)","v":78573.04878196842},{"$f":"(FD33-'Case 2 - Drawdown'!FE33)*EXP('Portfolio Return'!FD33)","v":94844.090763902481},{"$f":"(FE33-'Case 2 - Drawdown'!FF33)*EXP('Portfolio Return'!FE33)","v":65072.465790132796},{"$f":"(FF33-'Case 2 - Drawdown'!FG33)*EXP('Portfolio Return'!FF33)","v":121872.72025866463},{"$f":"(FG33-'Case 2 - Drawdown'!FH33)*EXP('Portfolio Return'!FG33)","v":37187.077116675151},{"$f":"(FH33-'Case 2 - Drawdown'!FI33)*EXP('Portfolio Return'!FH33)","v":78635.016266145816},{"$f":"(FI33-'Case 2 - Drawdown'!FJ33)*EXP('Portfolio Return'!FI33)","v":132189.47790027462},{"$f":"(FJ33-'Case 2 - Drawdown'!FK33)*EXP('Portfolio Return'!FJ33)","v":82238.211562828496},{"$f":"(FK33-'Case 2 - Drawdown'!FL33)*EXP('Portfolio Return'!FK33)","v":105681.71982184157},{"$f":"(FL33-'Case 2 - Drawdown'!FM33)*EXP('Portfolio Return'!FL33)","v":99239.66287770214},{"$f":"(FM33-'Case 2 - Drawdown'!FN33)*EXP('Portfolio Return'!FM33)","v":174262.92929859579},{"$f":"(FN33-'Case 2 - Drawdown'!FO33)*EXP('Portfolio Return'!FN33)","v":87210.492676623078},{"$f":"(FO33-'Case 2 - Drawdown'!FP33)*EXP('Portfolio Return'!FO33)","v":92440.059483843361},{"$f":"(FP33-'Case 2 - Drawdown'!FQ33)*EXP('Portfolio Return'!FP33)","v":126979.88528528949},{"$f":"(FQ33-'Case 2 - Drawdown'!FR33)*EXP('Portfolio Return'!FQ33)","v":293590.02547076502},{"$f":"(FR33-'Case 2 - Drawdown'!FS33)*EXP('Portfolio Return'!FR33)","v":98922.126659195463},{"$f":"(FS33-'Case 2 - Drawdown'!FT33)*EXP('Portfolio Return'!FS33)","v":68082.628052110333},{"$f":"(FT33-'Case 2 - Drawdown'!FU33)*EXP('Portfolio Return'!FT33)","v":133270.60236796131},{"$f":"(FU33-'Case 2 - Drawdown'!FV33)*EXP('Portfolio Return'!FU33)","v":99769.834666897586},{"$f":"(FV33-'Case 2 - Drawdown'!FW33)*EXP('Portfolio Return'!FV33)","v":78122.002703185717},{"$f":"(FW33-'Case 2 - Drawdown'!FX33)*EXP('Portfolio Return'!FW33)","v":74358.612311992925},{"$f":"(FX33-'Case 2 - Drawdown'!FY33)*EXP('Portfolio Return'!FX33)","v":116182.72459468489},{"$f":"(FY33-'Case 2 - Drawdown'!FZ33)*EXP('Portfolio Return'!FY33)","v":194947.61833928921},{"$f":"(FZ33-'Case 2 - Drawdown'!GA33)*EXP('Portfolio Return'!FZ33)","v":110754.75581342434},{"$f":"(GA33-'Case 2 - Drawdown'!GB33)*EXP('Portfolio Return'!GA33)","v":57815.845307103278},{"$f":"(GB33-'Case 2 - Drawdown'!GC33)*EXP('Portfolio Return'!GB33)","v":221030.06505352393},{"$f":"(GC33-'Case 2 - Drawdown'!GD33)*EXP('Portfolio Return'!GC33)","v":72382.750025452668},{"$f":"(GD33-'Case 2 - Drawdown'!GE33)*EXP('Portfolio Return'!GD33)","v":160382.16747555337},{"$f":"(GE33-'Case 2 - Drawdown'!GF33)*EXP('Portfolio Return'!GE33)","v":113177.61792489386},{"$f":"(GF33-'Case 2 - Drawdown'!GG33)*EXP('Portfolio Return'!GF33)","v":103746.92648583693},{"$f":"(GG33-'Case 2 - Drawdown'!GH33)*EXP('Portfolio Return'!GG33)","v":114066.19454804581},{"$f":"(GH33-'Case 2 - Drawdown'!GI33)*EXP('Portfolio Return'!GH33)","v":99026.896160644566},{"$f":"(GI33-'Case 2 - Drawdown'!GJ33)*EXP('Portfolio Return'!GI33)","v":100119.02881110624},{"$f":"(GJ33-'Case 2 - Drawdown'!GK33)*EXP('Portfolio Return'!GJ33)","v":110587.72005173696},{"$f":"(GK33-'Case 2 - Drawdown'!GL33)*EXP('Portfolio Return'!GK33)","v":84744.207167374043},{"$f":"(GL33-'Case 2 - Drawdown'!GM33)*EXP('Portfolio Return'!GL33)","v":176981.86970017408},{"$f":"(GM33-'Case 2 - Drawdown'!GN33)*EXP('Portfolio Return'!GM33)","v":144073.55098602816},{"$f":"(GN33-'Case 2 - Drawdown'!GO33)*EXP('Portfolio Return'!GN33)","v":81547.979533935257},{"$f":"(GO33-'Case 2 - Drawdown'!GP33)*EXP('Portfolio Return'!GO33)","v":147777.46303970707},{"$f":"(GP33-'Case 2 - Drawdown'!GQ33)*EXP('Portfolio Return'!GP33)","v":158858.98603234487},{"$f":"(GQ33-'Case 2 - Drawdown'!GR33)*EXP('Portfolio Return'!GQ33)","v":61578.412658109002},{"$f":"(GR33-'Case 2 - Drawdown'!GS33)*EXP('Portfolio Return'!GR33)","v":63939.405744497744},{"$f":"(GS33-'Case 2 - Drawdown'!GT33)*EXP('Portfolio Return'!GS33)","v":104219.43242545429},{"$f":"(GT33-'Case 2 - Drawdown'!GU33)*EXP('Portfolio Return'!GT33)","v":55102.797696305599},{"$f":"(GU33-'Case 2 - Drawdown'!GV33)*EXP('Portfolio Return'!GU33)","v":119166.66332741534},{"$f":"(GV33-'Case 2 - Drawdown'!GW33)*EXP('Portfolio Return'!GV33)","v":83131.924956044357},{"$f":"(GW33-'Case 2 - Drawdown'!GX33)*EXP('Portfolio Return'!GW33)","v":108883.49176009434},{"$f":"(GX33-'Case 2 - Drawdown'!GY33)*EXP('Portfolio Return'!GX33)","v":189743.34625702238},{"$f":"(GY33-'Case 2 - Drawdown'!GZ33)*EXP('Portfolio Return'!GY33)","v":91069.548077201223},{"$f":"(GZ33-'Case 2 - Drawdown'!HA33)*EXP('Portfolio Return'!GZ33)","v":226591.35309667938},{"$f":"(HA33-'Case 2 - Drawdown'!HB33)*EXP('Portfolio Return'!HA33)","v":150075.18088386397},{"$f":"(HB33-'Case 2 - Drawdown'!HC33)*EXP('Portfolio Return'!HB33)","v":112680.08063642126},{"$f":"(HC33-'Case 2 - Drawdown'!HD33)*EXP('Portfolio Return'!HC33)","v":94151.743139038299},{"$f":"(HD33-'Case 2 - Drawdown'!HE33)*EXP('Portfolio Return'!HD33)","v":119043.73210293234},{"$f":"(HE33-'Case 2 - Drawdown'!HF33)*EXP('Portfolio Return'!HE33)","v":142131.41841143341},{"$f":"(HF33-'Case 2 - Drawdown'!HG33)*EXP('Portfolio Return'!HF33)","v":100254.76798250899},{"$f":"(HG33-'Case 2 - Drawdown'!HH33)*EXP('Portfolio Return'!HG33)","v":56683.158237371215},{"$f":"(HH33-'Case 2 - Drawdown'!HI33)*EXP('Portfolio Return'!HH33)","v":81928.626881208082},{"$f":"(HI33-'Case 2 - Drawdown'!HJ33)*EXP('Portfolio Return'!HI33)","v":109883.77590627328},{"$f":"(HJ33-'Case 2 - Drawdown'!HK33)*EXP('Portfolio Return'!HJ33)","v":264597.29343887855},{"$f":"(HK33-'Case 2 - Drawdown'!HL33)*EXP('Portfolio Return'!HK33)","v":257676.79609863643},{"$f":"(HL33-'Case 2 - Drawdown'!HM33)*EXP('Portfolio Return'!HL33)","v":91025.874314882574},{"$f":"(HM33-'Case 2 - Drawdown'!HN33)*EXP('Portfolio Return'!HM33)","v":123265.97230132167},{"$f":"(HN33-'Case 2 - Drawdown'!HO33)*EXP('Portfolio Return'!HN33)","v":70216.475364070153},{"$f":"(HO33-'Case 2 - Drawdown'!HP33)*EXP('Portfolio Return'!HO33)","v":83519.169861360468},{"$f":"(HP33-'Case 2 - Drawdown'!HQ33)*EXP('Portfolio Return'!HP33)","v":152996.62147749445},{"$f":"(HQ33-'Case 2 - Drawdown'!HR33)*EXP('Portfolio Return'!HQ33)","v":71874.562255886995},{"$f":"(HR33-'Case 2 - Drawdown'!HS33)*EXP('Portfolio Return'!HR33)","v":159352.06296253289},{"$f":"(HS33-'Case 2 - Drawdown'!HT33)*EXP('Portfolio Return'!HS33)","v":43047.500788984267},{"$f":"(HT33-'Case 2 - Drawdown'!HU33)*EXP('Portfolio Return'!HT33)","v":95518.726835198628},{"$f":"(HU33-'Case 2 - Drawdown'!HV33)*EXP('Portfolio Return'!HU33)","v":90636.130609513901},{"$f":"(HV33-'Case 2 - Drawdown'!HW33)*EXP('Portfolio Return'!HV33)","v":103026.17840458309},{"$f":"(HW33-'Case 2 - Drawdown'!HX33)*EXP('Portfolio Return'!HW33)","v":81568.548073332538},{"$f":"(HX33-'Case 2 - Drawdown'!HY33)*EXP('Portfolio Return'!HX33)","v":126417.23147093786},{"$f":"(HY33-'Case 2 - Drawdown'!HZ33)*EXP('Portfolio Return'!HY33)","v":147311.30044261998},{"$f":"(HZ33-'Case 2 - Drawdown'!IA33)*EXP('Portfolio Return'!HZ33)","v":335694.54684918444},{"$f":"(IA33-'Case 2 - Drawdown'!IB33)*EXP('Portfolio Return'!IA33)","v":121835.16895506662},{"$f":"(IB33-'Case 2 - Drawdown'!IC33)*EXP('Portfolio Return'!IB33)","v":142221.73907048663},{"$f":"(IC33-'Case 2 - Drawdown'!ID33)*EXP('Portfolio Return'!IC33)","v":115055.36784943059},{"$f":"(ID33-'Case 2 - Drawdown'!IE33)*EXP('Portfolio Return'!ID33)","v":68629.293956366033},{"$f":"(IE33-'Case 2 - Drawdown'!IF33)*EXP('Portfolio Return'!IE33)","v":102280.68146147086},{"$f":"(IF33-'Case 2 - Drawdown'!IG33)*EXP('Portfolio Return'!IF33)","v":48370.053964393061},{"$f":"(IG33-'Case 2 - Drawdown'!IH33)*EXP('Portfolio Return'!IG33)","v":171522.09515329971},{"$f":"(IH33-'Case 2 - Drawdown'!II33)*EXP('Portfolio Return'!IH33)","v":143186.76003303839},{"$f":"(II33-'Case 2 - Drawdown'!IJ33)*EXP('Portfolio Return'!II33)","v":94846.268664227653},{"$f":"(IJ33-'Case 2 - Drawdown'!IK33)*EXP('Portfolio Return'!IJ33)","v":112446.22771080204},{"$f":"(IK33-'Case 2 - Drawdown'!IL33)*EXP('Portfolio Return'!IK33)","v":40365.160864071251},{"$f":"(IL33-'Case 2 - Drawdown'!IM33)*EXP('Portfolio Return'!IL33)","v":67652.106932131632},{"$f":"(IM33-'Case 2 - Drawdown'!IN33)*EXP('Portfolio Return'!IM33)","v":66780.695033714481},{"$f":"(IN33-'Case 2 - Drawdown'!IO33)*EXP('Portfolio Return'!IN33)","v":93021.04261884265},{"$f":"(IO33-'Case 2 - Drawdown'!IP33)*EXP('Portfolio Return'!IO33)","v":73738.414367616948},{"$f":"(IP33-'Case 2 - Drawdown'!IQ33)*EXP('Portfolio Return'!IP33)","v":149265.90746579904},{"$f":"(IQ33-'Case 2 - Drawdown'!IR33)*EXP('Portfolio Return'!IQ33)","v":68591.956837306105},{"$f":"(IR33-'Case 2 - Drawdown'!IS33)*EXP('Portfolio Return'!IR33)","v":135829.65501358183},{"$f":"(IS33-'Case 2 - Drawdown'!IT33)*EXP('Portfolio Return'!IS33)","v":206287.14618711537},{"$f":"(IT33-'Case 2 - Drawdown'!IU33)*EXP('Portfolio Return'!IT33)","v":134639.32660173488},{"$f":"(IU33-'Case 2 - Drawdown'!IV33)*EXP('Portfolio Return'!IU33)","v":154675.2739896971},{"$f":"(IV33-'Case 2 - Drawdown'!IW33)*EXP('Portfolio Return'!IV33)","v":69487.746520045082},{"$f":"(IW33-'Case 2 - Drawdown'!IX33)*EXP('Portfolio Return'!IW33)","v":70430.894303995825},{"$f":"(IX33-'Case 2 - Drawdown'!IY33)*EXP('Portfolio Return'!IX33)","v":131313.24130652548},{"$f":"(IY33-'Case 2 - Drawdown'!IZ33)*EXP('Portfolio Return'!IY33)","v":51061.033548937448},{"$f":"(IZ33-'Case 2 - Drawdown'!JA33)*EXP('Portfolio Return'!IZ33)","v":61296.962685090148},{"$f":"(JA33-'Case 2 - Drawdown'!JB33)*EXP('Portfolio Return'!JA33)","v":75973.374835275681},{"$f":"(JB33-'Case 2 - Drawdown'!JC33)*EXP('Portfolio Return'!JB33)","v":83380.043936235583},{"$f":"(JC33-'Case 2 - Drawdown'!JD33)*EXP('Portfolio Return'!JC33)","v":49774.108396849828},{"$f":"(JD33-'Case 2 - Drawdown'!JE33)*EXP('Portfolio Return'!JD33)","v":85109.51071498997},{"$f":"(JE33-'Case 2 - Drawdown'!JF33)*EXP('Portfolio Return'!JE33)","v":79039.601449236769},{"$f":"(JF33-'Case 2 - Drawdown'!JG33)*EXP('Portfolio Return'!JF33)","v":93272.578737714895},{"$f":"(JG33-'Case 2 - Drawdown'!JH33)*EXP('Portfolio Return'!JG33)","v":106448.19046578427},{"$f":"(JH33-'Case 2 - Drawdown'!JI33)*EXP('Portfolio Return'!JH33)","v":112380.04272451908},{"$f":"(JI33-'Case 2 - Drawdown'!JJ33)*EXP('Portfolio Return'!JI33)","v":120247.81510405878},{"$f":"(JJ33-'Case 2 - Drawdown'!JK33)*EXP('Portfolio Return'!JJ33)","v":177885.66621320823},{"$f":"(JK33-'Case 2 - Drawdown'!JL33)*EXP('Portfolio Return'!JK33)","v":81906.565138390855},{"$f":"(JL33-'Case 2 - Drawdown'!JM33)*EXP('Portfolio Return'!JL33)","v":72656.917465268794},{"$f":"(JM33-'Case 2 - Drawdown'!JN33)*EXP('Portfolio Return'!JM33)","v":108867.76755092149},{"$f":"(JN33-'Case 2 - Drawdown'!JO33)*EXP('Portfolio Return'!JN33)","v":114871.35334972465},{"$f":"(JO33-'Case 2 - Drawdown'!JP33)*EXP('Portfolio Return'!JO33)","v":112944.70794803661},{"$f":"(JP33-'Case 2 - Drawdown'!JQ33)*EXP('Portfolio Return'!JP33)","v":115462.87058756733},{"$f":"(JQ33-'Case 2 - Drawdown'!JR33)*EXP('Portfolio Return'!JQ33)","v":46102.358533392195},{"$f":"(JR33-'Case 2 - Drawdown'!JS33)*EXP('Portfolio Return'!JR33)","v":129886.85561425833},{"$f":"(JS33-'Case 2 - Drawdown'!JT33)*EXP('Portfolio Return'!JS33)","v":94317.962220408372},{"$f":"(JT33-'Case 2 - Drawdown'!JU33)*EXP('Portfolio Return'!JT33)","v":80835.614514883331},{"$f":"(JU33-'Case 2 - Drawdown'!JV33)*EXP('Portfolio Return'!JU33)","v":78746.72514314999},{"$f":"(JV33-'Case 2 - Drawdown'!JW33)*EXP('Portfolio Return'!JV33)","v":77429.289479403145},{"$f":"(JW33-'Case 2 - Drawdown'!JX33)*EXP('Portfolio Return'!JW33)","v":77491.898075524485},{"$f":"(JX33-'Case 2 - Drawdown'!JY33)*EXP('Portfolio Return'!JX33)","v":47870.041751754849},{"$f":"(JY33-'Case 2 - Drawdown'!JZ33)*EXP('Portfolio Return'!JY33)","v":126785.38108760705},{"$f":"(JZ33-'Case 2 - Drawdown'!KA33)*EXP('Portfolio Return'!JZ33)","v":122358.15053045172},{"$f":"(KA33-'Case 2 - Drawdown'!KB33)*EXP('Portfolio Return'!KA33)","v":94688.385758398901},{"$f":"(KB33-'Case 2 - Drawdown'!KC33)*EXP('Portfolio Return'!KB33)","v":84865.592803202235},{"$f":"(KC33-'Case 2 - Drawdown'!KD33)*EXP('Portfolio Return'!KC33)","v":156122.27070677688},{"$f":"(KD33-'Case 2 - Drawdown'!KE33)*EXP('Portfolio Return'!KD33)","v":121558.76394445411},{"$f":"(KE33-'Case 2 - Drawdown'!KF33)*EXP('Portfolio Return'!KE33)","v":58546.941252110038},{"$f":"(KF33-'Case 2 - Drawdown'!KG33)*EXP('Portfolio Return'!KF33)","v":72028.259973882406},{"$f":"(KG33-'Case 2 - Drawdown'!KH33)*EXP('Portfolio Return'!KG33)","v":388555.0631234491},{"$f":"(KH33-'Case 2 - Drawdown'!KI33)*EXP('Portfolio Return'!KH33)","v":162788.21946430395},{"$f":"(KI33-'Case 2 - Drawdown'!KJ33)*EXP('Portfolio Return'!KI33)","v":91794.635364582704},{"$f":"(KJ33-'Case 2 - Drawdown'!KK33)*EXP('Portfolio Return'!KJ33)","v":85876.308531273273},{"$f":"(KK33-'Case 2 - Drawdown'!KL33)*EXP('Portfolio Return'!KK33)","v":53009.159025948742},{"$f":"(KL33-'Case 2 - Drawdown'!KM33)*EXP('Portfolio Return'!KL33)","v":166588.99856807457},{"$f":"(KM33-'Case 2 - Drawdown'!KN33)*EXP('Portfolio Return'!KM33)","v":74146.107464485802},{"$f":"(KN33-'Case 2 - Drawdown'!KO33)*EXP('Portfolio Return'!KN33)","v":66569.247468716232},{"$f":"(KO33-'Case 2 - Drawdown'!KP33)*EXP('Portfolio Return'!KO33)","v":66063.601853180851},{"$f":"(KP33-'Case 2 - Drawdown'!KQ33)*EXP('Portfolio Return'!KP33)","v":217410.18166654216},{"$f":"(KQ33-'Case 2 - Drawdown'!KR33)*EXP('Portfolio Return'!KQ33)","v":104215.67356227983},{"$f":"(KR33-'Case 2 - Drawdown'!KS33)*EXP('Portfolio Return'!KR33)","v":28114.781799942168},{"$f":"(KS33-'Case 2 - Drawdown'!KT33)*EXP('Portfolio Return'!KS33)","v":50709.862782324788},{"$f":"(KT33-'Case 2 - Drawdown'!KU33)*EXP('Portfolio Return'!KT33)","v":87111.50588961663},{"$f":"(KU33-'Case 2 - Drawdown'!KV33)*EXP('Portfolio Return'!KU33)","v":62070.054977652006},{"$f":"(KV33-'Case 2 - Drawdown'!KW33)*EXP('Portfolio Return'!KV33)","v":65764.347594394669},{"$f":"(KW33-'Case 2 - Drawdown'!KX33)*EXP('Portfolio Return'!KW33)","v":66440.32959928998},{"$f":"(KX33-'Case 2 - Drawdown'!KY33)*EXP('Portfolio Return'!KX33)","v":118650.23325957713},{"$f":"(KY33-'Case 2 - Drawdown'!KZ33)*EXP('Portfolio Return'!KY33)","v":173651.35655315628},{"$f":"(KZ33-'Case 2 - Drawdown'!LA33)*EXP('Portfolio Return'!KZ33)","v":126186.80832923947},{"$f":"(LA33-'Case 2 - Drawdown'!LB33)*EXP('Portfolio Return'!LA33)","v":59229.997499767102},{"$f":"(LB33-'Case 2 - Drawdown'!LC33)*EXP('Portfolio Return'!LB33)","v":72345.000155900168},{"$f":"(LC33-'Case 2 - Drawdown'!LD33)*EXP('Portfolio Return'!LC33)","v":58483.437532711214},{"$f":"(LD33-'Case 2 - Drawdown'!LE33)*EXP('Portfolio Return'!LD33)","v":222493.21686449109},{"$f":"(LE33-'Case 2 - Drawdown'!LF33)*EXP('Portfolio Return'!LE33)","v":110902.99639759485},{"$f":"(LF33-'Case 2 - Drawdown'!LG33)*EXP('Portfolio Return'!LF33)","v":118946.30306362289},{"$f":"(LG33-'Case 2 - Drawdown'!LH33)*EXP('Portfolio Return'!LG33)","v":99361.522970890161},{"$f":"(LH33-'Case 2 - Drawdown'!LI33)*EXP('Portfolio Return'!LH33)","v":59393.875179901617},{"$f":"(LI33-'Case 2 - Drawdown'!LJ33)*EXP('Portfolio Return'!LI33)","v":78608.356758519309},{"$f":"(LJ33-'Case 2 - Drawdown'!LK33)*EXP('Portfolio Return'!LJ33)","v":80989.678602775559},{"$f":"(LK33-'Case 2 - Drawdown'!LL33)*EXP('Portfolio Return'!LK33)","v":77671.913739109717},{"$f":"(LL33-'Case 2 - Drawdown'!LM33)*EXP('Portfolio Return'!LL33)","v":109813.13222751724},{"$f":"(LM33-'Case 2 - Drawdown'!LN33)*EXP('Portfolio Return'!LM33)","v":137881.19926300325},{"$f":"(LN33-'Case 2 - Drawdown'!LO33)*EXP('Portfolio Return'!LN33)","v":103914.63068527685},{"$f":"(LO33-'Case 2 - Drawdown'!LP33)*EXP('Portfolio Return'!LO33)","v":67961.703418932913},{"$f":"(LP33-'Case 2 - Drawdown'!LQ33)*EXP('Portfolio Return'!LP33)","v":67798.28059930398},{"$f":"(LQ33-'Case 2 - Drawdown'!LR33)*EXP('Portfolio Return'!LQ33)","v":102240.08360807045},{"$f":"(LR33-'Case 2 - Drawdown'!LS33)*EXP('Portfolio Return'!LR33)","v":129569.75282408555},{"$f":"(LS33-'Case 2 - Drawdown'!LT33)*EXP('Portfolio Return'!LS33)","v":151349.00843438116},{"$f":"(LT33-'Case 2 - Drawdown'!LU33)*EXP('Portfolio Return'!LT33)","v":144880.8726179736},{"$f":"(LU33-'Case 2 - Drawdown'!LV33)*EXP('Portfolio Return'!LU33)","v":69839.770102196388},{"$f":"(LV33-'Case 2 - Drawdown'!LW33)*EXP('Portfolio Return'!LV33)","v":110415.8121517971},{"$f":"(LW33-'Case 2 - Drawdown'!LX33)*EXP('Portfolio Return'!LW33)","v":105000.01713973723},{"$f":"(LX33-'Case 2 - Drawdown'!LY33)*EXP('Portfolio Return'!LX33)","v":178456.09261903845},{"$f":"(LY33-'Case 2 - Drawdown'!LZ33)*EXP('Portfolio Return'!LY33)","v":144431.66662039224},{"$f":"(LZ33-'Case 2 - Drawdown'!MA33)*EXP('Portfolio Return'!LZ33)","v":49598.175560255353},{"$f":"(MA33-'Case 2 - Drawdown'!MB33)*EXP('Portfolio Return'!MA33)","v":140489.13357198986},{"$f":"(MB33-'Case 2 - Drawdown'!MC33)*EXP('Portfolio Return'!MB33)","v":62066.016362629598},{"$f":"(MC33-'Case 2 - Drawdown'!MD33)*EXP('Portfolio Return'!MC33)","v":68057.523235470551},{"$f":"(MD33-'Case 2 - Drawdown'!ME33)*EXP('Portfolio Return'!MD33)","v":88487.72073542756},{"$f":"(ME33-'Case 2 - Drawdown'!MF33)*EXP('Portfolio Return'!ME33)","v":179692.36949642401},{"$f":"(MF33-'Case 2 - Drawdown'!MG33)*EXP('Portfolio Return'!MF33)","v":183923.16765697693},{"$f":"(MG33-'Case 2 - Drawdown'!MH33)*EXP('Portfolio Return'!MG33)","v":34961.91372693365},{"$f":"(MH33-'Case 2 - Drawdown'!MI33)*EXP('Portfolio Return'!MH33)","v":131070.48880895934},{"$f":"(MI33-'Case 2 - Drawdown'!MJ33)*EXP('Portfolio Return'!MI33)","v":60880.645179381339},{"$f":"(MJ33-'Case 2 - Drawdown'!MK33)*EXP('Portfolio Return'!MJ33)","v":93071.50475941175},{"$f":"(MK33-'Case 2 - Drawdown'!ML33)*EXP('Portfolio Return'!MK33)","v":114436.90470859068},{"$f":"(ML33-'Case 2 - Drawdown'!MM33)*EXP('Portfolio Return'!ML33)","v":75548.445390901426},{"$f":"(MM33-'Case 2 - Drawdown'!MN33)*EXP('Portfolio Return'!MM33)","v":68152.965633135536},{"$f":"(MN33-'Case 2 - Drawdown'!MO33)*EXP('Portfolio Return'!MN33)","v":147352.3036922171},{"$f":"(MO33-'Case 2 - Drawdown'!MP33)*EXP('Portfolio Return'!MO33)","v":139849.58012731606},{"$f":"(MP33-'Case 2 - Drawdown'!MQ33)*EXP('Portfolio Return'!MP33)","v":182212.34038771127},{"$f":"(MQ33-'Case 2 - Drawdown'!MR33)*EXP('Portfolio Return'!MQ33)","v":109322.55797594304},{"$f":"(MR33-'Case 2 - Drawdown'!MS33)*EXP('Portfolio Return'!MR33)","v":193437.20852808788},{"$f":"(MS33-'Case 2 - Drawdown'!MT33)*EXP('Portfolio Return'!MS33)","v":66756.139331761704},{"$f":"(MT33-'Case 2 - Drawdown'!MU33)*EXP('Portfolio Return'!MT33)","v":91948.043495761303},{"$f":"(MU33-'Case 2 - Drawdown'!MV33)*EXP('Portfolio Return'!MU33)","v":193192.95544750147},{"$f":"(MV33-'Case 2 - Drawdown'!MW33)*EXP('Portfolio Return'!MV33)","v":57165.329969096587},{"$f":"(MW33-'Case 2 - Drawdown'!MX33)*EXP('Portfolio Return'!MW33)","v":84808.918779575179},{"$f":"(MX33-'Case 2 - Drawdown'!MY33)*EXP('Portfolio Return'!MX33)","v":110023.79561888656},{"$f":"(MY33-'Case 2 - Drawdown'!MZ33)*EXP('Portfolio Return'!MY33)","v":93780.3974885098},{"$f":"(MZ33-'Case 2 - Drawdown'!NA33)*EXP('Portfolio Return'!MZ33)","v":119455.80333102324},{"$f":"(NA33-'Case 2 - Drawdown'!NB33)*EXP('Portfolio Return'!NA33)","v":138865.11148799118},{"$f":"(NB33-'Case 2 - Drawdown'!NC33)*EXP('Portfolio Return'!NB33)","v":129417.29002267342},{"$f":"(NC33-'Case 2 - Drawdown'!ND33)*EXP('Portfolio Return'!NC33)","v":111445.04914065977},{"$f":"(ND33-'Case 2 - Drawdown'!NE33)*EXP('Portfolio Return'!ND33)","v":234601.23075099775},{"$f":"(NE33-'Case 2 - Drawdown'!NF33)*EXP('Portfolio Return'!NE33)","v":121739.89314579932},{"$f":"(NF33-'Case 2 - Drawdown'!NG33)*EXP('Portfolio Return'!NF33)","v":92846.815977075341},{"$f":"(NG33-'Case 2 - Drawdown'!NH33)*EXP('Portfolio Return'!NG33)","v":69330.022283210114},{"$f":"(NH33-'Case 2 - Drawdown'!NI33)*EXP('Portfolio Return'!NH33)","v":107103.14133188294},{"$f":"(NI33-'Case 2 - Drawdown'!NJ33)*EXP('Portfolio Return'!NI33)","v":87805.182399995305},{"$f":"(NJ33-'Case 2 - Drawdown'!NK33)*EXP('Portfolio Return'!NJ33)","v":107912.95559381209},{"$f":"(NK33-'Case 2 - Drawdown'!NL33)*EXP('Portfolio Return'!NK33)","v":119437.20268411111},{"$f":"(NL33-'Case 2 - Drawdown'!NM33)*EXP('Portfolio Return'!NL33)","v":63488.948300118143},{"$f":"(NM33-'Case 2 - Drawdown'!NN33)*EXP('Portfolio Return'!NM33)","v":144731.63602669633},{"$f":"(NN33-'Case 2 - Drawdown'!NO33)*EXP('Portfolio Return'!NN33)","v":72703.053657526718},{"$f":"(NO33-'Case 2 - Drawdown'!NP33)*EXP('Portfolio Return'!NO33)","v":87400.204083720324},{"$f":"(NP33-'Case 2 - Drawdown'!NQ33)*EXP('Portfolio Return'!NP33)","v":127903.42343753704},{"$f":"(NQ33-'Case 2 - Drawdown'!NR33)*EXP('Portfolio Return'!NQ33)","v":86559.249490551389},{"$f":"(NR33-'Case 2 - Drawdown'!NS33)*EXP('Portfolio Return'!NR33)","v":110819.12587316766},{"$f":"(NS33-'Case 2 - Drawdown'!NT33)*EXP('Portfolio Return'!NS33)","v":162157.76244443087},{"$f":"(NT33-'Case 2 - Drawdown'!NU33)*EXP('Portfolio Return'!NT33)","v":101127.4139759792},{"$f":"(NU33-'Case 2 - Drawdown'!NV33)*EXP('Portfolio Return'!NU33)","v":108949.28952615341},{"$f":"(NV33-'Case 2 - Drawdown'!NW33)*EXP('Portfolio Return'!NV33)","v":112607.90566281183},{"$f":"(NW33-'Case 2 - Drawdown'!NX33)*EXP('Portfolio Return'!NW33)","v":51527.211670743076},{"$f":"(NX33-'Case 2 - Drawdown'!NY33)*EXP('Portfolio Return'!NX33)","v":85706.64101724299},{"$f":"(NY33-'Case 2 - Drawdown'!NZ33)*EXP('Portfolio Return'!NY33)","v":122110.47741066267},{"$f":"(NZ33-'Case 2 - Drawdown'!OA33)*EXP('Portfolio Return'!NZ33)","v":45625.427492039678},{"$f":"(OA33-'Case 2 - Drawdown'!OB33)*EXP('Portfolio Return'!OA33)","v":115228.64257986462},{"$f":"(OB33-'Case 2 - Drawdown'!OC33)*EXP('Portfolio Return'!OB33)","v":54704.735657916259},{"$f":"(OC33-'Case 2 - Drawdown'!OD33)*EXP('Portfolio Return'!OC33)","v":108173.53363568491},{"$f":"(OD33-'Case 2 - Drawdown'!OE33)*EXP('Portfolio Return'!OD33)","v":60656.598885067309},{"$f":"(OE33-'Case 2 - Drawdown'!OF33)*EXP('Portfolio Return'!OE33)","v":84188.24768814398},{"$f":"(OF33-'Case 2 - Drawdown'!OG33)*EXP('Portfolio Return'!OF33)","v":196970.5724629304},{"$f":"(OG33-'Case 2 - Drawdown'!OH33)*EXP('Portfolio Return'!OG33)","v":97877.676915554621},{"$f":"(OH33-'Case 2 - Drawdown'!OI33)*EXP('Portfolio Return'!OH33)","v":39135.405458490284},{"$f":"(OI33-'Case 2 - Drawdown'!OJ33)*EXP('Portfolio Return'!OI33)","v":86426.419472697977},{"$f":"(OJ33-'Case 2 - Drawdown'!OK33)*EXP('Portfolio Return'!OJ33)","v":118109.97166915456},{"$f":"(OK33-'Case 2 - Drawdown'!OL33)*EXP('Portfolio Return'!OK33)","v":81270.868205208753},{"$f":"(OL33-'Case 2 - Drawdown'!OM33)*EXP('Portfolio Return'!OL33)","v":43112.157293755976},{"$f":"(OM33-'Case 2 - Drawdown'!ON33)*EXP('Portfolio Return'!OM33)","v":39105.285646915225},{"$f":"(ON33-'Case 2 - Drawdown'!OO33)*EXP('Portfolio Return'!ON33)","v":102753.21880381354},{"$f":"(OO33-'Case 2 - Drawdown'!OP33)*EXP('Portfolio Return'!OO33)","v":62667.381292670885},{"$f":"(OP33-'Case 2 - Drawdown'!OQ33)*EXP('Portfolio Return'!OP33)","v":128591.20268117118},{"$f":"(OQ33-'Case 2 - Drawdown'!OR33)*EXP('Portfolio Return'!OQ33)","v":73240.175546765968},{"$f":"(OR33-'Case 2 - Drawdown'!OS33)*EXP('Portfolio Return'!OR33)","v":107487.24415183964},{"$f":"(OS33-'Case 2 - Drawdown'!OT33)*EXP('Portfolio Return'!OS33)","v":90781.308691923696},{"$f":"(OT33-'Case 2 - Drawdown'!OU33)*EXP('Portfolio Return'!OT33)","v":96249.872345750817},{"$f":"(OU33-'Case 2 - Drawdown'!OV33)*EXP('Portfolio Return'!OU33)","v":110236.7130864397},{"$f":"(OV33-'Case 2 - Drawdown'!OW33)*EXP('Portfolio Return'!OV33)","v":63571.174790769241},{"$f":"(OW33-'Case 2 - Drawdown'!OX33)*EXP('Portfolio Return'!OW33)","v":69514.191069819048},{"$f":"(OX33-'Case 2 - Drawdown'!OY33)*EXP('Portfolio Return'!OX33)","v":121903.90995351985},{"$f":"(OY33-'Case 2 - Drawdown'!OZ33)*EXP('Portfolio Return'!OY33)","v":120124.6932380332},{"$f":"(OZ33-'Case 2 - Drawdown'!PA33)*EXP('Portfolio Return'!OZ33)","v":148823.17861912839},{"$f":"(PA33-'Case 2 - Drawdown'!PB33)*EXP('Portfolio Return'!PA33)","v":76412.678019987332},{"$f":"(PB33-'Case 2 - Drawdown'!PC33)*EXP('Portfolio Return'!PB33)","v":96407.244476572043},{"$f":"(PC33-'Case 2 - Drawdown'!PD33)*EXP('Portfolio Return'!PC33)","v":139308.95814471852},{"$f":"(PD33-'Case 2 - Drawdown'!PE33)*EXP('Portfolio Return'!PD33)","v":308035.14643877215},{"$f":"(PE33-'Case 2 - Drawdown'!PF33)*EXP('Portfolio Return'!PE33)","v":89842.959663004862},{"$f":"(PF33-'Case 2 - Drawdown'!PG33)*EXP('Portfolio Return'!PF33)","v":109421.77603030336},{"$f":"(PG33-'Case 2 - Drawdown'!PH33)*EXP('Portfolio Return'!PG33)","v":67323.470917126557},{"$f":"(PH33-'Case 2 - Drawdown'!PI33)*EXP('Portfolio Return'!PH33)","v":91506.535791669186},{"$f":"(PI33-'Case 2 - Drawdown'!PJ33)*EXP('Portfolio Return'!PI33)","v":142042.84292191098},{"$f":"(PJ33-'Case 2 - Drawdown'!PK33)*EXP('Portfolio Return'!PJ33)","v":135938.13758140543},{"$f":"(PK33-'Case 2 - Drawdown'!PL33)*EXP('Portfolio Return'!PK33)","v":80085.465706313291},{"$f":"(PL33-'Case 2 - Drawdown'!PM33)*EXP('Portfolio Return'!PL33)","v":150580.04133308679},{"$f":"(PM33-'Case 2 - Drawdown'!PN33)*EXP('Portfolio Return'!PM33)","v":84125.323205473222},{"$f":"(PN33-'Case 2 - Drawdown'!PO33)*EXP('Portfolio Return'!PN33)","v":74395.290969211419},{"$f":"(PO33-'Case 2 - Drawdown'!PP33)*EXP('Portfolio Return'!PO33)","v":166866.46022472263},{"$f":"(PP33-'Case 2 - Drawdown'!PQ33)*EXP('Portfolio Return'!PP33)","v":179262.59450637602},{"$f":"(PQ33-'Case 2 - Drawdown'!PR33)*EXP('Portfolio Return'!PQ33)","v":167066.64972396754},{"$f":"(PR33-'Case 2 - Drawdown'!PS33)*EXP('Portfolio Return'!PR33)","v":93082.936950219402},{"$f":"(PS33-'Case 2 - Drawdown'!PT33)*EXP('Portfolio Return'!PS33)","v":144980.75147724105},{"$f":"(PT33-'Case 2 - Drawdown'!PU33)*EXP('Portfolio Return'!PT33)","v":139444.26300025178},{"$f":"(PU33-'Case 2 - Drawdown'!PV33)*EXP('Portfolio Return'!PU33)","v":102126.61689053115},{"$f":"(PV33-'Case 2 - Drawdown'!PW33)*EXP('Portfolio Return'!PV33)","v":146815.81032176426},{"$f":"(PW33-'Case 2 - Drawdown'!PX33)*EXP('Portfolio Return'!PW33)","v":61420.188150493494},{"$f":"(PX33-'Case 2 - Drawdown'!PY33)*EXP('Portfolio Return'!PX33)","v":43272.144786403325},{"$f":"(PY33-'Case 2 - Drawdown'!PZ33)*EXP('Portfolio Return'!PY33)","v":200839.94107028996},{"$f":"(PZ33-'Case 2 - Drawdown'!QA33)*EXP('Portfolio Return'!PZ33)","v":104767.97807168023},{"$f":"(QA33-'Case 2 - Drawdown'!QB33)*EXP('Portfolio Return'!QA33)","v":97738.584679715234},{"$f":"(QB33-'Case 2 - Drawdown'!QC33)*EXP('Portfolio Return'!QB33)","v":79848.582381294545},{"$f":"(QC33-'Case 2 - Drawdown'!QD33)*EXP('Portfolio Return'!QC33)","v":42988.269728712788},{"$f":"(QD33-'Case 2 - Drawdown'!QE33)*EXP('Portfolio Return'!QD33)","v":72453.767669138819},{"$f":"(QE33-'Case 2 - Drawdown'!QF33)*EXP('Portfolio Return'!QE33)","v":68311.710033821015},{"$f":"(QF33-'Case 2 - Drawdown'!QG33)*EXP('Portfolio Return'!QF33)","v":74023.871582722699},{"$f":"(QG33-'Case 2 - Drawdown'!QH33)*EXP('Portfolio Return'!QG33)","v":67110.975533049874},{"$f":"(QH33-'Case 2 - Drawdown'!QI33)*EXP('Portfolio Return'!QH33)","v":62203.446901628195},{"$f":"(QI33-'Case 2 - Drawdown'!QJ33)*EXP('Portfolio Return'!QI33)","v":114667.28072643522},{"$f":"(QJ33-'Case 2 - Drawdown'!QK33)*EXP('Portfolio Return'!QJ33)","v":49656.414373089261},{"$f":"(QK33-'Case 2 - Drawdown'!QL33)*EXP('Portfolio Return'!QK33)","v":145623.97574251966},{"$f":"(QL33-'Case 2 - Drawdown'!QM33)*EXP('Portfolio Return'!QL33)","v":166973.33746351022},{"$f":"(QM33-'Case 2 - Drawdown'!QN33)*EXP('Portfolio Return'!QM33)","v":70978.964630928618},{"$f":"(QN33-'Case 2 - Drawdown'!QO33)*EXP('Portfolio Return'!QN33)","v":77836.168745215909},{"$f":"(QO33-'Case 2 - Drawdown'!QP33)*EXP('Portfolio Return'!QO33)","v":73710.290232150539},{"$f":"(QP33-'Case 2 - Drawdown'!QQ33)*EXP('Portfolio Return'!QP33)","v":91527.023089992799},{"$f":"(QQ33-'Case 2 - Drawdown'!QR33)*EXP('Portfolio Return'!QQ33)","v":42231.370090897544},{"$f":"(QR33-'Case 2 - Drawdown'!QS33)*EXP('Portfolio Return'!QR33)","v":67234.13194029119},{"$f":"(QS33-'Case 2 - Drawdown'!QT33)*EXP('Portfolio Return'!QS33)","v":230911.51975657791},{"$f":"(QT33-'Case 2 - Drawdown'!QU33)*EXP('Portfolio Return'!QT33)","v":141502.25594064189},{"$f":"(QU33-'Case 2 - Drawdown'!QV33)*EXP('Portfolio Return'!QU33)","v":108519.98378988469},{"$f":"(QV33-'Case 2 - Drawdown'!QW33)*EXP('Portfolio Return'!QV33)","v":157125.18099532623},{"$f":"(QW33-'Case 2 - Drawdown'!QX33)*EXP('Portfolio Return'!QW33)","v":44033.115604584062},{"$f":"(QX33-'Case 2 - Drawdown'!QY33)*EXP('Portfolio Return'!QX33)","v":82127.310167391057},{"$f":"(QY33-'Case 2 - Drawdown'!QZ33)*EXP('Portfolio Return'!QY33)","v":46015.974048790231},{"$f":"(QZ33-'Case 2 - Drawdown'!RA33)*EXP('Portfolio Return'!QZ33)","v":80716.130722345333},{"$f":"(RA33-'Case 2 - Drawdown'!RB33)*EXP('Portfolio Return'!RA33)","v":117486.34365887444},{"$f":"(RB33-'Case 2 - Drawdown'!RC33)*EXP('Portfolio Return'!RB33)","v":136815.99584973091},{"$f":"(RC33-'Case 2 - Drawdown'!RD33)*EXP('Portfolio Return'!RC33)","v":162827.3554738891},{"$f":"(RD33-'Case 2 - Drawdown'!RE33)*EXP('Portfolio Return'!RD33)","v":111589.77438456765},{"$f":"(RE33-'Case 2 - Drawdown'!RF33)*EXP('Portfolio Return'!RE33)","v":74705.061455890143},{"$f":"(RF33-'Case 2 - Drawdown'!RG33)*EXP('Portfolio Return'!RF33)","v":143508.57444921133},{"$f":"(RG33-'Case 2 - Drawdown'!RH33)*EXP('Portfolio Return'!RG33)","v":58456.290170174761},{"$f":"(RH33-'Case 2 - Drawdown'!RI33)*EXP('Portfolio Return'!RH33)","v":51468.777806198283},{"$f":"(RI33-'Case 2 - Drawdown'!RJ33)*EXP('Portfolio Return'!RI33)","v":80835.926833284844},{"$f":"(RJ33-'Case 2 - Drawdown'!RK33)*EXP('Portfolio Return'!RJ33)","v":103924.85725608146},{"$f":"(RK33-'Case 2 - Drawdown'!RL33)*EXP('Portfolio Return'!RK33)","v":85346.642112686081},{"$f":"(RL33-'Case 2 - Drawdown'!RM33)*EXP('Portfolio Return'!RL33)","v":57029.04676591359},{"$f":"(RM33-'Case 2 - Drawdown'!RN33)*EXP('Portfolio Return'!RM33)","v":100446.27875208903},{"$f":"(RN33-'Case 2 - Drawdown'!RO33)*EXP('Portfolio Return'!RN33)","v":59831.406091111996},{"$f":"(RO33-'Case 2 - Drawdown'!RP33)*EXP('Portfolio Return'!RO33)","v":182770.83863751215},{"$f":"(RP33-'Case 2 - Drawdown'!RQ33)*EXP('Portfolio Return'!RP33)","v":62829.804176797814},{"$f":"(RQ33-'Case 2 - Drawdown'!RR33)*EXP('Portfolio Return'!RQ33)","v":163172.69391174676},{"$f":"(RR33-'Case 2 - Drawdown'!RS33)*EXP('Portfolio Return'!RR33)","v":116013.15938495398},{"$f":"(RS33-'Case 2 - Drawdown'!RT33)*EXP('Portfolio Return'!RS33)","v":72426.283354287792},{"$f":"(RT33-'Case 2 - Drawdown'!RU33)*EXP('Portfolio Return'!RT33)","v":118273.07953201856},{"$f":"(RU33-'Case 2 - Drawdown'!RV33)*EXP('Portfolio Return'!RU33)","v":106839.86700814008},{"$f":"(RV33-'Case 2 - Drawdown'!RW33)*EXP('Portfolio Return'!RV33)","v":74049.656034802596},{"$f":"(RW33-'Case 2 - Drawdown'!RX33)*EXP('Portfolio Return'!RW33)","v":69528.750963231098},{"$f":"(RX33-'Case 2 - Drawdown'!RY33)*EXP('Portfolio Return'!RX33)","v":169330.42659424699},{"$f":"(RY33-'Case 2 - Drawdown'!RZ33)*EXP('Portfolio Return'!RY33)","v":170110.86125871929},{"$f":"(RZ33-'Case 2 - Drawdown'!SA33)*EXP('Portfolio Return'!RZ33)","v":79025.80254379932},{"$f":"(SA33-'Case 2 - Drawdown'!SB33)*EXP('Portfolio Return'!SA33)","v":119398.53736555447},{"$f":"(SB33-'Case 2 - Drawdown'!SC33)*EXP('Portfolio Return'!SB33)","v":58313.715991549194},{"$f":"(SC33-'Case 2 - Drawdown'!SD33)*EXP('Portfolio Return'!SC33)","v":98261.616350533615},{"$f":"(SD33-'Case 2 - Drawdown'!SE33)*EXP('Portfolio Return'!SD33)","v":91356.113642160271},{"$f":"(SE33-'Case 2 - Drawdown'!SF33)*EXP('Portfolio Return'!SE33)","v":96576.250722753801},{"$f":"(SF33-'Case 2 - Drawdown'!SG33)*EXP('Portfolio Return'!SF33)","v":66064.562271201634},{"$f":"(SG33-'Case 2 - Drawdown'!SH33)*EXP('Portfolio Return'!SG33)","v":93139.417638539875}]
[45,{"$f":"(B47-'Case 2 - Drawdown'!C47)*EXP('Portfolio Return'!B47)","v":20604.604480501112},{"$f":"(C47-'Case 2 - Drawdown'!D47)*EXP('Portfolio Return'!C47)","v":12925.838830563616},{"$f":"(D47-'Case 2 - Drawdown'!E47)*EXP('Portfolio Return'!D47)","v":16747.884417106365},{"$f":"(E47-'Case 2 - Drawdown'!F47)*EXP('Portfolio Return'!E47)","v":13178.290574578421},{"$f":"(F47-'Case 2 - Drawdown'!G47)*EXP('Portfolio Return'!F47)","v":13463.303229477593},{"$f":"(G47-'Case 2 - Drawdown'!H47)*EXP('Portfolio Return'!G47)","v":21907.080644628066},{"$f":"(H47-'Case 2 - Drawdown'!I47)*EXP('Portfolio Return'!H47)","v":49136.859247518332},{"$f":"(I47-'Case 2 - Drawdown'!J47)*EXP('Portfolio Return'!I47)","v":13967.314943810701},{"$f":"(J47-'Case 2 - Drawdown'!K47)*EXP('Portfolio Return'!J47)","v":10787.770636849235},{"$f":"(K47-'Case 2 - Drawdown'!L47)*EXP('Portfolio Return'!K47)","v":17904.58945962958},{"$f":"(L47-'Case 2 - Drawdown'!M47)*EXP('Portfolio Return'!L47)","v":9331.872714016301},{"$f":"(M47-'Case 2 - Drawdown'!N47)*EXP('Portfolio Return'!M47)","v":8751.7286804271516},{"$f":"(N47-'Case 2 - Drawdown'!O47)*EXP('Portfolio Return'!N47)","v":25312.768232438862},{"$f":"(O47-'Case 2 - Drawdown'!P47)*EXP('Portfolio Return'!O47)","v":7860.3373392642789},{"$f":"(P47-'Case 2 - Drawdown'!Q47)*EXP('Portfolio Return'!P47)","v":11535.44459080406},{"$f":"(Q47-'Case 2 - Drawdown'!R47)*EXP('Portfolio Return'!Q47)","v":13083.001904564937},{"$f":"(R47-'Case 2 - Drawdown'!S47)*EXP('Portfolio Return'!R47)","v":25053.676873071323},{"$f":"(S47-'Case 2 - Drawdown'!T47)*EXP('Portfolio Return'!S47)","v":6461.5798136112644},{"$f":"(T47-'Case 2 - Drawdown'!U47)*EXP('Portfolio Return'!T47)","v":16611.04825912018},{"$f":"(U47-'Case 2 - Drawdown'!V47)*EXP('Portfolio Return'!U47)","v":17894.908237558036},{"$f":"(V47-'Case 2 - Drawdown'!W47)*EXP('Portfolio Return'!V47)","v":34353.294456236516},{"$f":"(W47-'Case 2 - Drawdown'!X47)*EXP('Portfolio Return'!W47)","v":20648.089314690002},{"$f":"(X47-'Case 2 - Drawdown'!Y47)*EXP('Portfolio Return'!X47)","v":30802.667850014281},{"$f":"(Y47-'Case 2 - Drawdown'!Z47)*EXP('Portfolio Return'!Y47)","v":14162.238344518582},{"$f":"(Z47-'Case 2 - Drawdown'!AA47)*EXP('Portfolio Return'!Z47)","v":16830.386973659526},{"$f":"(AA47-'Case 2 - Drawdown'!AB47)*EXP('Portfolio Return'!AA47)","v":11636.545552164243},{"$f":"(AB47-'Case 2 - Drawdown'!AC47)*EXP('Portfolio Return'!AB47)","v":20134.346113273641},{"$f":"(AC47-'Case 2 - Drawdown'!AD47)*EXP('Portfolio Return'!AC47)","v":5992.9160157916485},{"$f":"(AD47-'Case 2 - Drawdown'!AE47)*EXP('Portfolio Return'!AD47)","v":8033.6422754693431},{"$f":"(AE47-'Case 2 - Drawdown'!AF47)*EXP('Portfolio Return'!AE47)","v":12506.421551168569},{"$f":"(AF47-'Case 2 - Drawdown'!AG47)*EXP('Portfolio Return'!AF47)","v":18189.533091501315},{"$f":"(AG47-'Case 2 - Drawdown'!AH47)*EXP('Portfolio Return'!AG47)","v":17628.56387387107},{"$f":"(AH47-'Case 2 - Drawdown'!AI47)*EXP('Portfolio Return'!AH47)","v":15819.883007706376},{"$f":"(AI47-'Case 2 - Drawdown'!AJ47)*EXP('Portfolio Return'!AI47)","v":20686.602002965399},{"$f":"(AJ47-'Case 2 - Drawdown'!AK47)*EXP('Portfolio Return'!AJ47)","v":29318.654375262744},{"$f":"(AK47-'Case 2 - Drawdown'!AL47)*EXP('Portfolio Return'!AK47)","v":11159.657184834861},{"$f":"(AL47-'Case 2 - Drawdown'!AM47)*EXP('Portfolio Return'!AL47)","v":21871.601225442133},{"$f":"(AM47-'Case 2 - Drawdown'!AN47)*EXP('Portfolio Return'!AM47)","v":28216.215822759837},{"$f":"(AN47-'Case 2 - Drawdown'!AO47)*EXP('Portfolio Return'!AN47)","v":13847.507822213347},{"$f":"(AO47-'Case 2 - Drawdown'!AP47)*EXP('Portfolio Return'!AO47)","v":5778.6646763407834},{"$f":"(AP47-'Case 2 - Drawdown'!AQ47)*EXP('Portfolio Return'!AP47)","v":18085.849488279506},{"$f":"(AQ47-'Case 2 - Drawdown'!AR47)*EXP('Portfolio Return'!AQ47)","v":21381.561942376578},{"$f":"(AR47-'Case 2 - Drawdown'!AS47)*EXP('Portfolio Return'!AR47)","v":12168.471337775718},{"$f":"(AS47-'Case 2 - Drawdown'!AT47)*EXP('Portfolio Return'!AS47)","v":12768.754545524611},{"$f":"(AT47-'Case 2 - Drawdown'!AU47)*EXP('Portfolio Return'!AT47)","v":28032.152938441472},{"$f":"(AU47-'Case 2 - Drawdown'!AV47)*EXP('Portfolio Return'!AU47)","v":16289.923111411541},{"$f":"(AV47-'Case 2 - Drawdown'!AW47)*EXP('Portfolio Return'!AV47)","v":19302.093176873524},{"$f":"(AW47-'Case 2 - Drawdown'!AX47)*EXP('Portfolio Return'!AW47)","v":9769.0895691370151},{"$f":"(AX47-'Case 2 - Drawdown'!AY47)*EXP('Portfolio Return'!AX47)","v":35412.335846963644},{"$f":"(AY47-'Case 2 - Drawdown'!AZ47)*EXP('Portfolio Return'!AY47)","v":9399.9303854744921},{"$f":"(AZ47-'Case 2 - Drawdown'!BA47)*EXP('Portfolio Return'!AZ47)","v":44847.680685184474},{"$f":"(BA47-'Case 2 - Drawdown'!BB47)*EXP('Portfolio Return'!BA47)","v":18063.923784038871},{"$f":"(BB47-'Case 2 - Drawdown'!BC47)*EXP('Portfolio Return'!BB47)","v":10082.265785374326},{"$f":"(BC47-'Case 2 - Drawdown'!BD47)*EXP('Portfolio Return'!BC47)","v":16781.160504819178},{"$f":"(BD47-'Case 2 - Drawdown'!BE47)*EXP('Portfolio Return'!BD47)","v":18055.660175585825},{"$f":"(BE47-'Case 2 - Drawdown'!BF47)*EXP('Portfolio Return'!BE47)","v":4754.5437156179769},{"$f":"(BF47-'Case 2 - Drawdown'!BG47)*EXP('Portfolio Return'!BF47)","v":19380.491713959553},{"$f":"(BG47-'Case 2 - Drawdown'!BH47)*EXP('Portfolio Return'!BG47)","v":6378.2327408565989},{"$f":"(BH47-'Case 2 - Drawdown'!BI47)*EXP('Portfolio Return'!BH47)","v":12687.722309681507},{"$f":"(BI47-'Case 2 - Drawdown'!BJ47)*EXP('Portfolio Return'!BI47)","v":14914.333719498965},{"$f":"(BJ47-'Case 2 - Drawdown'!BK47)*EXP('Portfolio Return'!BJ47)","v":20763.507000787242},{"$f":"(BK47-'Case 2 - Drawdown'!BL47)*EXP('Portfolio Return'!BK47)","v":21235.837546420978},{"$f":"(BL47-'Case 2 - Drawdown'!BM47)*EXP('Portfolio Return'!BL47)","v":8186.3054835614994},{"$f":"(BM47-'Case 2 - Drawdown'!BN47)*EXP('Portfolio Return'!BM47)","v":11569.612446043508},{"$f":"(BN47-'Case 2 - Drawdown'!BO47)*EXP('Portfolio Return'!BN47)","v":8070.6794280612939},{"$f":"(BO47-'Case 2 - Drawdown'!BP47)*EXP('Portfolio Return'!BO47)","v":12098.534152653931},{"$f":"(BP47-'Case 2 - Drawdown'!BQ47)*EXP('Portfolio Return'!BP47)","v":27917.486825225431},{"$f":"(BQ47-'Case 2 - Drawdown'!BR47)*EXP('Portfolio Return'!BQ47)","v":22492.701446228308},{"$f":"(BR47-'Case 2 - Drawdown'!BS47)*EXP('Portfolio Return'!BR47)","v":12606.994466426791},{"$f":"(BS47-'Case 2 - Drawdown'!BT47)*EXP('Portfolio Return'!BS47)","v":4419.4775915729624},{"$f":"(BT47-'Case 2 - Drawdown'!BU47)*EXP('Portfolio Return'!BT47)","v":13876.186155006611},{"$f":"(BU47-'Case 2 - Drawdown'!BV47)*EXP('Portfolio Return'!BU47)","v":10749.200462285273},{"$f":"(BV47-'Case 2 - Drawdown'!BW47)*EXP('Portfolio Return'!BV47)","v":6928.5820602631857},{"$f":"(BW47-'Case 2 - Drawdown'!BX47)*EXP('Portfolio Return'!BW47)","v":14444.552123488058},{"$f":"(BX47-'Case 2 - Drawdown'!BY47)*EXP('Portfolio Return'!BX47)","v":14925.756261486382},{"$f":"(BY47-'Case 2 - Drawdown'!BZ47)*EXP('Portfolio Return'!BY47)","v":29586.224814394438},{"$f":"(BZ47-'Case 2 - Drawdown'!CA47)*EXP('Portfolio Return'!BZ47)","v":26453.15212912648},{"$f":"(CA47-'Case 2 - Drawdown'!CB47)*EXP('Portfolio Return'!CA47)","v":18831.03444153061},{"$f":"(CB47-'Case 2 - Drawdown'!CC47)*EXP('Portfolio Return'!CB47)","v":20328.376999301156},{"$f":"(CC47-'Case 2 - Drawdown'!CD47)*EXP('Portfolio Return'!CC47)","v":9750.4002014161379},{"$f":"(CD47-'Case 2 - Drawdown'!CE47)*EXP('Portfolio Return'!CD47)","v":44634.361573083719},{"$f":"(CE47-'Case 2 - Drawdown'!CF47)*EXP('Portfolio Return'!CE47)","v":9508.7819688279815},{"$f":"(CF47-'Case 2 - Drawdown'!CG47)*EXP('Portfolio Return'!CF47)","v":12155.508830550219},{"$f":"(CG47-'Case 2 - Drawdown'!CH47)*EXP('Portfolio Return'!CG47)","v":27197.558174297181},{"$f":"(CH47-'Case 2 - Drawdown'!CI47)*EXP('Portfolio Return'!CH47)","v":25685.266187834754},{"$f":"(CI47-'Case 2 - Drawdown'!CJ47)*EXP('Portfolio Return'!CI47)","v":33455.922819627231},{"$f":"(CJ47-'Case 2 - Drawdown'!CK47)*EXP('Portfolio Return'!CJ47)","v":24225.376055388806},{"$f":"(CK47-'Case 2 - Drawdown'!CL47)*EXP('Portfolio Return'!CK47)","v":18743.66919019648},{"$f":"(CL47-'Case 2 - Drawdown'!CM47)*EXP('Portfolio Return'!CL47)","v":12535.763060921228},{"$f":"(CM47-'Case 2 - Drawdown'!CN47)*EXP('Portfolio Return'!CM47)","v":8884.8290817323668},{"$f":"(CN47-'Case 2 - Drawdown'!CO47)*EXP('Portfolio Return'!CN47)","v":22670.544005829302},{"$f":"(CO47-'Case 2 - Drawdown'!CP47)*EXP('Portfolio Return'!CO47)","v":13983.466843447139},{"$f":"(CP47-'Case 2 - Drawdown'!CQ47)*EXP('Portfolio Return'!CP47)","v":18632.781970331238},{"$f":"(CQ47-'Case 2 - Drawdown'!CR47)*EXP('Portfolio Return'!CQ47)","v":6905.2208111146256},{"$f":"(CR47-'Case 2 - Drawdown'!CS47)*EXP('Portfolio Return'!CR47)","v":19726.019998988286},{"$f":"(CS47-'Case 2 - Drawdown'!CT47)*EXP('Portfolio Return'!CS47)","v":22354.147809634316},{"$f":"(CT47-'Case 2 - Drawdown'!CU47)*EXP('Portfolio Return'!CT47)","v":30462.584413229866},{"$f":"(CU47-'Case 2 - Drawdown'!CV47)*EXP('Portfolio Return'!CU47)","v":11521.326736355419},{"$f":"(CV47-'Case 2 - Drawdown'!CW47)*EXP('Portfolio Return'!CV47)","v":24456.930174764755},{"$f":"(CW47-'Case 2 - Drawdown'!CX47)*EXP('Portfolio Return'!CW47)","v":49779.214090874571},{"$f":"(CX47-'Case 2 - Drawdown'!CY47)*EXP('Portfolio Return'!CX47)","v":15451.335953966647},{"$f":"(CY47-'Case 2 - Drawdown'!CZ47)*EXP('Portfolio Return'!CY47)","v":25445.018482559382},{"$f":"(CZ47-'Case 2 - Drawdown'!DA47)*EXP('Portfolio Return'!CZ47)","v":7230.8369175766356},{"$f":"(DA47-'Case 2 - Drawdown'!DB47)*EXP('Portfolio Return'!DA47)","v":35405.349005746371},{"$f":"(DB47-'Case 2 - Drawdown'!DC47)*EXP('Portfolio Return'!DB47)","v":24279.295636864408},{"$f":"(DC47-'Case 2 - Drawdown'!DD47)*EXP('Portfolio Return'!DC47)","v":5300.4890873366658},{"$f":"(DD47-'Case 2 - Drawdown'!DE47)*EXP('Portfolio Return'!DD47)","v":8525.1679091131027},{"$f":"(DE47-'Case 2 - Drawdown'!DF47)*EXP('Portfolio Return'!DE47)","v":15215.11666458386},{"$f":"(DF47-'Case 2 - Drawdown'!DG47)*EXP('Portfolio Return'!DF47)","v":22905.346115131797},{"$f":"(DG47-'Case 2 - Drawdown'!DH47)*EXP('Portfolio Return'!DG47)","v":14580.141991702811},{"$f":"(DH47-'Case 2 - Drawdown'!DI47)*EXP('Portfolio Return'!DH47)","v":13510.379360255074},{"$f":"(DI47-'Case 2 - Drawdown'!DJ47)*EXP('Portfolio Return'!DI47)","v":15724.400139933918},{"$f":"(DJ47-'Case 2 - Drawdown'!DK47)*EXP('Portfolio Return'!DJ47)","v":34487.479735276203},{"$f":"(DK47-'Case 2 - Drawdown'!DL47)*EXP('Portfolio Return'!DK47)","v":23630.340669197478},{"$f":"(DL47-'Case 2 - Drawdown'!DM47)*EXP('Portfolio Return'!DL47)","v":15532.40646468854},{"$f":"(DM47-'Case 2 - Drawdown'!DN47)*EXP('Portfolio Return'!DM47)","v":15716.000691772006},{"$f":"(DN47-'Case 2 - Drawdown'!DO47)*EXP('Portfolio Return'!DN47)","v":19023.15336881101},{"$f":"(DO47-'Case 2 - Drawdown'!DP47)*EXP('Portfolio Return'!DO47)","v":9017.27339261005},{"$f":"(DP47-'Case 2 - Drawdown'!DQ47)*EXP('Portfolio Return'!DP47)","v":12787.828152663325},{"$f":"(DQ47-'Case 2 - Drawdown'!DR47)*EXP('Portfolio Return'!DQ47)","v":95428.419289741039},{"$f":"(DR47-'Case 2 - Drawdown'!DS47)*EXP('Portfolio Return'!DR47)","v":20327.463805640629},{"$f":"(DS47-'Case 2 - Drawdown'!DT47)*EXP('Portfolio Return'!DS47)","v":71668.609214509823},{"$f":"(DT47-'Case 2 - Drawdown'!DU47)*EXP('Portfolio Return'!DT47)","v":12272.728465564451},{"$f":"(DU47-'Case 2 - Drawdown'!DV47)*EXP('Portfolio Return'!DU47)","v":16106.62524505534},{"$f":"(DV47-'Case 2 - Drawdown'!DW47)*EXP('Portfolio Return'!DV47)","v":29644.460374057904},{"$f":"(DW47-'Case 2 - Drawdown'!DX47)*EXP('Portfolio Return'!DW47)","v":15029.904010298775},{"$f":"(DX47-'Case 2 - Drawdown'!DY47)*EXP('Portfolio Return'!DX47)","v":10626.439148585603},{"$f":"(DY47-'Case 2 - Drawdown'!DZ47)*EXP('Portfolio Return'!DY47)","v":10949.30266276753},{"$f":"(DZ47-'Case 2 - Drawdown'!EA47)*EXP('Portfolio Return'!DZ47)","v":9262.4615482316512},{"$f":"(EA47-'Case 2 - Drawdown'!EB47)*EXP('Portfolio Return'!EA47)","v":16691.284520138346},{"$f":"(EB47-'Case 2 - Drawdown'!EC47)*EXP('Portfolio Return'!EB47)","v":13489.919325467688},{"$f":"(EC47-'Case 2 - Drawdown'!ED47)*EXP('Portfolio Return'!EC47)","v":31166.081449490543},{"$f":"(ED47-'Case 2 - Drawdown'!EE47)*EXP('Portfolio Return'!ED47)","v":18523.926206554806},{"$f":"(EE47-'Case 2 - Drawdown'!EF47)*EXP('Portfolio Return'!EE47)","v":15170.104429131827},{"$f":"(EF47-'Case 2 - Drawdown'!EG47)*EXP('Portfolio Return'!EF47)","v":16527.144772704567},{"$f":"(EG47-'Case 2 - Drawdown'!EH47)*EXP('Portfolio Return'!EG47)","v":37858.720091581396},{"$f":"(EH47-'Case 2 - Drawdown'!EI47)*EXP('Portfolio Return'!EH47)","v":11151.893551315325},{"$f":"(EI47-'Case 2 - Drawdown'!EJ47)*EXP('Portfolio Return'!EI47)","v":8456.7202106933364},{"$f":"(EJ47-'Case 2 - Drawdown'!EK47)*EXP('Portfolio Return'!EJ47)","v":18102.843747430976},{"$f":"(EK47-'Case 2 - Drawdown'!EL47)*EXP('Portfolio Return'!EK47)","v":11270.542481875051},{"$f":"(EL47-'Case 2 - Drawdown'!EM47)*EXP('Portfolio Return'!EL47)","v":6472.4994501852507},{"$f":"(EM47-'Case 2 - Drawdown'!EN47)*EXP('Portfolio Return'!EM47)","v":11279.585237347479},{"$f":"(EN47-'Case 2 - Drawdown'!EO47)*EXP('Portfolio Return'!EN47)","v":15438.085299593649},{"$f":"(EO47-'Case 2 - Drawdown'!EP47)*EXP('Portfolio Return'!EO47)","v":85233.862826852346},{"$f":"(EP47-'Case 2 - Drawdown'!EQ47)*EXP('Portfolio Return'!EP47)","v":16784.76992546624},{"$f":"(EQ47-'Case 2 - Drawdown'!ER47)*EXP('Portfolio Return'!EQ47)","v":35272.788182036784},{"$f":"(ER47-'Case 2 - Drawdown'!ES47)*EXP('Portfolio Return'!ER47)","v":18459.368229156837},{"$f":"(ES47-'Case 2 - Drawdown'!ET47)*EXP('Portfolio Return'!ES47)","v":16744.225648700078},{"$f":"(ET47-'Case 2 - Drawdown'!EU47)*EXP('Portfolio Return'!ET47)","v":33709.68687798945},{"$f":"(EU47-'Case 2 - Drawdown'!EV47)*EXP('Portfolio Return'!EU47)","v":38617.381542141855},{"$f":"(EV47-'Case 2 - Drawdown'!EW47)*EXP('Portfolio Return'!EV47)","v":21799.061691501414},{"$f":"(EW47-'Case 2 - Drawdown'!EX47)*EXP('Portfolio Return'!EW47)","v":5935.2206853290236},{"$f":"(EX47-'Case 2 - Drawdown'!EY47)*EXP('Portfolio Return'!EX47)","v":33545.101583885822},{"$f":"(EY47-'Case 2 - Drawdown'!EZ47)*EXP('Portfolio Return'!EY47)","v":8607.254149288905},{"$f":"(EZ47-'Case 2 - Drawdown'!FA47)*EXP('Portfolio Return'!EZ47)","v":14195.603870796826},{"$f":"(FA47-'Case 2 - Drawdown'!FB47)*EXP('Portfolio Return'!FA47)","v":20620.208552753596},{"$f":"(FB47-'Case 2 - Drawdown'!FC47)*EXP('Portfolio Return'!FB47)","v":22118.918106937545},{"$f":"(FC47-'Case 2 - Drawdown'!FD47)*EXP('Portfolio Return'!FC47)","v":9663.6352453313411},{"$f":"(FD47-'Case 2 - Drawdown'!FE47)*EXP('Portfolio Return'!FD47)","v":16998.42124267613},{"$f":"(FE47-'Case 2 - Drawdown'!FF47)*EXP('Portfolio Return'!FE47)","v":9650.0290507860955},{"$f":"(FF47-'Case 2 - Drawdown'!FG47)*EXP('Portfolio Return'!FF47)","v":11785.538730153039},{"$f":"(FG47-'Case 2 - Drawdown'!FH47)*EXP('Portfolio Return'!FG47)","v":7244.4775868618326},{"$f":"(FH47-'Case 2 - Drawdown'!FI47)*EXP('Portfolio Return'!FH47)","v":16748.519942902789},{"$f":"(FI47-'Case 2 - Drawdown'!FJ47)*EXP('Portfolio Return'!FI47)","v":14116.733658483978},{"$f":"(FJ47-'Case 2 - Drawdown'!FK47)*EXP('Portfolio Return'!FJ47)","v":19461.052237176511},{"$f":"(FK47-'Case 2 - Drawdown'!FL47)*EXP('Portfolio Return'!FK47)","v":12167.397097317842},{"$f":"(FL47-'Case 2 - Drawdown'!FM47)*EXP('Portfolio Return'!FL47)","v":12660.164621886164},{"$f":"(FM47-'Case 2 - Drawdown'!FN47)*EXP('Portfolio Return'!FM47)","v":44275.495617632834},{"$f":"(FN47-'Case 2 - Drawdown'!FO47)*EXP('Portfolio Return'!FN47)","v":18451.867878116769},{"$f":"(FO47-'Case 2 - Drawdown'!FP47)*EXP('Portfolio Return'!FO47)","v":12975.039252700864},{"$f":"(FP47-'Case 2 - Drawdown'!FQ47)*EXP('Portfolio Return'!FP47)","v":20332.621923158535},{"$f":"(FQ47-'Case 2 - Drawdown'!FR47)*EXP('Portfolio Return'!FQ47)","v":38907.462298461491},{"$f":"(FR47-'Case 2 - Drawdown'!FS47)*EXP('Portfolio Return'!FR47)","v":13870.373101252921},{"$f":"(FS47-'Case 2 - Drawdown'!FT47)*EXP('Portfolio Return'!FS47)","v":10668.898891750485},{"$f":"(FT47-'Case 2 - Drawdown'!FU47)*EXP('Portfolio Return'!FT47)","v":17715.075479779865},{"$f":"(FU47-'Case 2 - Drawdown'!FV47)*EXP('Portfolio Return'!FU47)","v":18169.068424747886},{"$f":"(FV47-'Case 2 - Drawdown'!FW47)*EXP('Portfolio Return'!FV47)","v":15364.560700964104},{"$f":"(FW47-'Case 2 - Drawdown'!FX47)*EXP('Portfolio Return'!FW47)","v":12079.279152226336},{"$f":"(FX47-'Case 2 - Drawdown'!FY47)*EXP('Portfolio Return'!FX47)","v":17979.013473699291},{"$f":"(FY47-'Case 2 - Drawdown'!FZ47)*EXP('Portfolio Return'!FY47)","v":29775.066112638906},{"$f":"(FZ47-'Case 2 - Drawdown'!GA47)*EXP('Portfolio Return'!FZ47)","v":12849.571526709171},{"$f":"(GA47-'Case 2 - Drawdown'!GB47)*EXP('Portfolio Return'!GA47)","v":6329.4177680762923},{"$f":"(GB47-'Case 2 - Drawdown'!GC47)*EXP('Portfolio Return'!GB47)","v":43071.013457733083},{"$f":"(GC47-'Case 2 - Drawdown'!GD47)*EXP('Portfolio Return'!GC47)","v":18921.787738359682},{"$f":"(GD47-'Case 2 - Drawdown'!GE47)*EXP('Portfolio Return'!GD47)","v":52432.18691150815},{"$f":"(GE47-'Case 2 - Drawdown'!GF47)*EXP('Portfolio Return'!GE47)","v":13728.59780709153},{"$f":"(GF47-'Case 2 - Drawdown'!GG47)*EXP('Portfolio Return'!GF47)","v":15608.315995634728},{"$f":"(GG47-'Case 2 - Drawdown'!GH47)*EXP('Portfolio Return'!GG47)","v":20186.850399595842},{"$f":"(GH47-'Case 2 - Drawdown'!GI47)*EXP('Portfolio Return'!GH47)","v":11274.759381635822},{"$f":"(GI47-'Case 2 - Drawdown'!GJ47)*EXP('Portfolio Return'!GI47)","v":18163.671793633857},{"$f":"(GJ47-'Case 2 - Drawdown'!GK47)*EXP('Portfolio Return'!GJ47)","v":17130.051371086513},{"$f":"(GK47-'Case 2 - Drawdown'!GL47)*EXP('Portfolio Return'!GK47)","v":14964.676890357965},{"$f":"(GL47-'Case 2 - Drawdown'!GM47)*EXP('Portfolio Return'!GL47)","v":14800.976994514829},{"$f":"(GM47-'Case 2 - Drawdown'!GN47)*EXP('Portfolio Return'!GM47)","v":23023.296543581127},{"$f":"(GN47-'Case 2 - Drawdown'!GO47)*EXP('Portfolio Return'!GN47)","v":7242.4405110538119},{"$f":"(GO47-'Case 2 - Drawdown'!GP47)*EXP('Portfolio Return'!GO47)","v":25658.201822691113},{"$f":"(GP47-'Case 2 - Drawdown'!GQ47)*EXP('Portfolio Return'!GP47)","v":37364.251183454653},{"$f":"(GQ47-'Case 2 - Drawdown'!GR47)*EXP('Portfolio Return'!GQ47)","v":11672.814197659851},{"$f":"(GR47-'Case 2 - Drawdown'!GS47)*EXP('Portfolio Return'!GR47)","v":13293.882263800666},{"$f":"(GS47-'Case 2 - Drawdown'!GT47)*EXP('Portfolio Return'!GS47)","v":23105.017582412391},{"$f":"(GT47-'Case 2 - Drawdown'!GU47)*EXP('Portfolio Return'!GT47)","v":8532.8928441495809},{"$f":"(GU47-'Case 2 - Drawdown'!GV47)*EXP('Portfolio Return'!GU47)","v":16259.416367418793},{"$f":"(GV47-'Case 2 - Drawdown'!GW47)*EXP('Portfolio Return'!GV47)","v":14278.14815260986},{"$f":"(GW47-'Case 2 - Drawdown'!GX47)*EXP('Portfolio Return'!GW47)","v":13777.031545139174},{"$f":"(GX47-'Case 2 - Drawdown'!GY47)*EXP('Portfolio Return'!GX47)","v":41346.281505427032},{"$f":"(GY47-'Case 2 - Drawdown'!GZ47)*EXP('Portfolio Return'!GY47)","v":18976.952569040153},{"$f":"(GZ47-'Case 2 - Drawdown'!HA47)*EXP('Portfolio Return'!GZ47)","v":55940.569340661626},{"$f":"(HA47-'Case 2 - Drawdown'!HB47)*EXP('Portfolio Return'!HA47)","v":20068.772067555485},{"$f":"(HB47-'Case 2 - Drawdown'!HC47)*EXP('Portfolio Return'!HB47)","v":18892.63122478731},{"$f":"(HC47-'Case 2 - Drawdown'!HD47)*EXP('Portfolio Return'!HC47)","v":25294.486690363563},{"$f":"(HD47-'Case 2 - Drawdown'!HE47)*EXP('Portfolio Return'!HD47)","v":16062.040582403775},{"$f":"(HE47-'Case 2 - Drawdown'!HF47)*EXP('Portfolio Return'!HE47)","v":19201.907273454868},{"$f":"(HF47-'Case 2 - Drawdown'!HG47)*EXP('Portfolio Return'!HF47)","v":21057.68087317744},{"$f":"(HG47-'Case 2 - Drawdown'!HH47)*EXP('Portfolio Return'!HG47)","v":11786.538326642332},{"$f":"(HH47-'Case 2 - Drawdown'!HI47)*EXP('Portfolio Return'!HH47)","v":15013.582289500247},{"$f":"(HI47-'Case 2 - Drawdown'!HJ47)*EXP('Portfolio Return'!HI47)","v":16773.93963160515},{"$f":"(HJ47-'Case 2 - Drawdown'!HK47)*EXP('Portfolio Return'!HJ47)","v":49594.29583003436},{"$f":"(HK47-'Case 2 - Drawdown'!HL47)*EXP('Portfolio Return'!HK47)","v":33981.306749867515},{"$f":"(HL47-'Case 2 - Drawdown'!HM47)*EXP('Portfolio Return'!HL47)","v":17182.413609591502},{"$f":"(HM47-'Case 2 - Drawdown'!HN47)*EXP('Portfolio Return'!HM47)","v":26497.304490380342},{"$f":"(HN47-'Case 2 - Drawdown'!HO47)*EXP('Portfolio Return'!HN47)","v":17227.973945004003},{"$f":"(HO47-'Case 2 - Drawdown'!HP47)*EXP('Portfolio Return'!HO47)","v":16796.215862006226},{"$f":"(HP47-'Case 2 - Drawdown'!HQ47)*EXP('Portfolio Return'!HP47)","v":21609.472213258214},{"$f":"(HQ47-'Case 2 - Drawdown'!HR47)*EXP('Portfolio Return'!HQ47)","v":16151.851320922216},{"$f":"(HR47-'Case 2 - Drawdown'!HS47)*EXP('Portfolio Return'!HR47)","v":15131.707364166068},{"$f":"(HS47-'Case 2 - Drawdown'!HT47)*EXP('Portfolio Return'!HS47)","v":10100.238422531025},{"$f":"(HT47-'Case 2 - Drawdown'!HU47)*EXP('Portfolio Return'!HT47)","v":15571.805876493367},{"$f":"(HU47-'Case 2 - Drawdown'!HV47)*EXP('Portfolio Return'!HU47)","v":12153.263458834504},{"$f":"(HV47-'Case 2 - Drawdown'!HW47)*EXP('Portfolio Return'!HV47)","v":14957.344863651755},{"$f":"(HW47-'Case 2 - Drawdown'!HX47)*EXP('Portfolio Return'!HW47)","v":10810.404604116417},{"$f":"(HX47-'Case 2 - Drawdown'!HY47)*EXP('Portfolio Return'!HX47)","v":17750.448667350127},{"$f":"(HY47-'Case 2 - Drawdown'!HZ47)*EXP('Portfolio Return'!HY47)","v":34104.118663160538},{"$f":"(HZ47-'Case 2 - Drawdown'!IA47)*EXP('Portfolio Return'!HZ47)","v":49956.413999292352},{"$f":"(IA47-'Case 2 - Drawdown'!IB47)*EXP('Portfolio Return'!IA47)","v":15052.778376344842},{"$f":"(IB47-'Case 2 - Drawdown'!IC47)*EXP('Portfolio Return'!IB47)","v":23924.487318473413},{"$f":"(IC47-'Case 2 - Drawdown'!ID47)*EXP('Portfolio Return'!IC47)","v":21364.1340743566},{"$f":"(ID47-'Case 2 - Drawdown'!IE47)*EXP('Portfolio Return'!ID47)","v":18424.426818377906},{"$f":"(IE47-'Case 2 - Drawdown'!IF47)*EXP('Portfolio Return'!IE47)","v":11257.649613472768},{"$f":"(IF47-'Case 2 - Drawdown'!IG47)*EXP('Portfolio Return'!IF47)","v":6580.2136767722432},{"$f":"(IG47-'Case 2 - Drawdown'!IH47)*EXP('Portfolio Return'!IG47)","v":42977.699308070987},{"$f":"(IH47-'Case 2 - Drawdown'!II47)*EXP('Portfolio Return'!IH47)","v":27892.733407170115},{"$f":"(II47-'Case 2 - Drawdown'!IJ47)*EXP('Portfolio Return'!II47)","v":15884.19349966281},{"$f":"(IJ47-'Case 2 - Drawdown'!IK47)*EXP('Portfolio Return'!IJ47)","v":17112.382628479088},{"$f":"(IK47-'Case 2 - Drawdown'!IL47)*EXP('Portfolio Return'!IK47)","v":11137.967888122703},{"$f":"(IL47-'Case 2 - Drawdown'!IM47)*EXP('Portfolio Return'!IL47)","v":16292.238068144025},{"$f":"(IM47-'Case 2 - Drawdown'!IN47)*EXP('Portfolio Return'!IM47)","v":12137.778072157731},{"$f":"(IN47-'Case 2 - Drawdown'!IO47)*EXP('Portfolio Return'!IN47)","v":14026.338124430145},{"$f":"(IO47-'Case 2 - Drawdown'!IP47)*EXP('Portfolio Return'!IO47)","v":15167.885501905441},{"$f":"(IP47-'Case 2 - Drawdown'!IQ47)*EXP('Portfolio Return'!IP47)","v":19807.868691445379},{"$f":"(IQ47-'Case 2 - Drawdown'!IR47)*EXP('Portfolio Return'!IQ47)","v":10654.708091018649},{"$f":"(IR47-'Case 2 - Drawdown'!IS47)*EXP('Portfolio Return'!IR47)","v":18631.741498154104},{"$f":"(IS47-'Case 2 - Drawdown'!IT47)*EXP('Portfolio Return'!IS47)","v":26287.737861526504},{"$f":"(IT47-'Case 2 - Drawdown'!IU47)*EXP('Portfolio Return'!IT47)","v":40305.075116284701},{"$f":"(IU47-'Case 2 - Drawdown'!IV47)*EXP('Portfolio Return'!IU47)","v":24606.065765799911},{"$f":"(IV47-'Case 2 - Drawdown'!IW47)*EXP('Portfolio Return'!IV47)","v":11670.423605575817},{"$f":"(IW47-'Case 2 - Drawdown'!IX47)*EXP('Portfolio Return'!IW47)","v":23593.063988554266},{"$f":"(IX47-'Case 2 - Drawdown'!IY47)*EXP('Portfolio Return'!IX47)","v":20968.977633823768},{"$f":"(IY47-'Case 2 - Drawdown'!IZ47)*EXP('Portfolio Return'!IY47)","v":10157.954992318921},{"$f":"(IZ47-'Case 2 - Drawdown'!JA47)*EXP('Portfolio Return'!IZ47)","v":16657.373506622404},{"$f":"(JA47-'Case 2 - Drawdown'!JB47)*EXP('Portfolio Return'!JA47)","v":10129.544267842748},{"$f":"(JB47-'Case 2 - Drawdown'!JC47)*EXP('Portfolio Return'!JB47)","v":23402.235394571857},{"$f":"(JC47-'Case 2 - Drawdown'!JD47)*EXP('Portfolio Return'!JC47)","v":7817.7974355061324},{"$f":"(JD47-'Case 2 - Drawdown'!JE47)*EXP('Portfolio Return'!JD47)","v":18960.641720964559},{"$f":"(JE47-'Case 2 - Drawdown'!JF47)*EXP('Portfolio Return'!JE47)","v":7336.8131318943306},{"$f":"(JF47-'Case 2 - Drawdown'!JG47)*EXP('Portfolio Return'!JF47)","v":22668.110772980152},{"$f":"(JG47-'Case 2 - Drawdown'!JH47)*EXP('Portfolio Return'!JG47)","v":18962.729793738687},{"$f":"(JH47-'Case 2 - Drawdown'!JI47)*EXP('Portfolio Return'!JH47)","v":14233.638245544653},{"$f":"(JI47-'Case 2 - Drawdown'!JJ47)*EXP('Portfolio Return'!JI47)","v":18205.370606189397},{"$f":"(JJ47-'Case 2 - Drawdown'!JK47)*EXP('Portfolio Return'!JJ47)","v":41173.86511342771},{"$f":"(JK47-'Case 2 - Drawdown'!JL47)*EXP('Portfolio Return'!JK47)","v":8723.4087609516118},{"$f":"(JL47-'Case 2 - Drawdown'!JM47)*EXP('Portfolio Return'!JL47)","v":19102.854784956286},{"$f":"(JM47-'Case 2 - Drawdown'!JN47)*EXP('Portfolio Return'!JM47)","v":23516.429870776865},{"$f":"(JN47-'Case 2 - Drawdown'!JO47)*EXP('Portfolio Return'!JN47)","v":22380.043022639835},{"$f":"(JO47-'Case 2 - Drawdown'!JP47)*EXP('Portfolio Return'!JO47)","v":19442.070123250167},{"$f":"(JP47-'Case 2 - Drawdown'!JQ47)*EXP('Portfolio Return'!JP47)","v":22563.418116479101},{"$f":"(JQ47-'Case 2 - Drawdown'!JR47)*EXP('Portfolio Return'!JQ47)","v":9795.7887135928449},{"$f":"(JR47-'Case 2 - Drawdown'!JS47)*EXP('Portfolio Return'!JR47)","v":16733.324830913014},{"$f":"(JS47-'Case 2 - Drawdown'!JT47)*EXP('Portfolio Return'!JS47)","v":27413.732265104383},{"$f":"(JT47-'Case 2 - Drawdown'!JU47)*EXP('Portfolio Return'!JT47)","v":15661.125044286982},{"$f":"(JU47-'Case 2 - Drawdown'!JV47)*EXP('Portfolio Return'!JU47)","v":18056.775425901946},{"$f":"(JV47-'Case 2 - Drawdown'!JW47)*EXP('Portfolio Return'!JV47)","v":19768.444740830517},{"$f":"(JW47-'Case 2 - Drawdown'!JX47)*EXP('Portfolio Return'!JW47)","v":13368.065764438072},{"$f":"(JX47-'Case 2 - Drawdown'!JY47)*EXP('Portfolio Return'!JX47)","v":7372.4686031868914},{"$f":"(JY47-'Case 2 - Drawdown'!JZ47)*EXP('Portfolio Return'!JY47)","v":22263.918757428884},{"$f":"(JZ47-'Case 2 - Drawdown'!KA47)*EXP('Portfolio Return'!JZ47)","v":16903.742603631217},{"$f":"(KA47-'Case 2 - Drawdown'!KB47)*EXP('Portfolio Return'!KA47)","v":8437.4735814745909},{"$f":"(KB47-'Case 2 - Drawdown'!KC47)*EXP('Portfolio Return'!KB47)","v":12826.26859412354},{"$f":"(KC47-'Case 2 - Drawdown'!KD47)*EXP('Portfolio Return'!KC47)","v":30206.883425116055},{"$f":"(KD47-'Case 2 - Drawdown'!KE47)*EXP('Portfolio Return'!KD47)","v":26237.448242478044},{"$f":"(KE47-'Case 2 - Drawdown'!KF47)*EXP('Portfolio Return'!KE47)","v":10628.725286669805},{"$f":"(KF47-'Case 2 - Drawdown'!KG47)*EXP('Portfolio Return'!KF47)","v":11651.382161985046},{"$f":"(KG47-'Case 2 - Drawdown'!KH47)*EXP('Portfolio Return'!KG47)","v":49459.538756937807},{"$f":"(KH47-'Case 2 - Drawdown'!KI47)*EXP('Portfolio Return'!KH47)","v":22809.354418454801},{"$f":"(KI47-'Case 2 - Drawdown'!KJ47)*EXP('Portfolio Return'!KI47)","v":13496.751370036627},{"$f":"(KJ47-'Case 2 - Drawdown'!KK47)*EXP('Portfolio Return'!KJ47)","v":18033.014594428452},{"$f":"(KK47-'Case 2 - Drawdown'!KL47)*EXP('Portfolio Return'!KK47)","v":10794.466085186372},{"$f":"(KL47-'Case 2 - Drawdown'!KM47)*EXP('Portfolio Return'!KL47)","v":43438.072524256087},{"$f":"(KM47-'Case 2 - Drawdown'!KN47)*EXP('Portfolio Return'!KM47)","v":16527.084090271586},{"$f":"(KN47-'Case 2 - Drawdown'!KO47)*EXP('Portfolio Return'!KN47)","v":13365.301782952056},{"$f":"(KO47-'Case 2 - Drawdown'!KP47)*EXP('Portfolio Return'!KO47)","v":11581.177296029944},{"$f":"(KP47-'Case 2 - Drawdown'!KQ47)*EXP('Portfolio Return'!KP47)","v":41180.980812209491},{"$f":"(KQ47-'Case 2 - Drawdown'!KR47)*EXP('Portfolio Return'!KQ47)","v":17039.839284319703},{"$f":"(KR47-'Case 2 - Drawdown'!KS47)*EXP('Portfolio Return'!KR47)","v":6240.7888844817326},{"$f":"(KS47-'Case 2 - Drawdown'!KT47)*EXP('Portfolio Return'!KS47)","v":10452.305688716293},{"$f":"(KT47-'Case 2 - Drawdown'!KU47)*EXP('Portfolio Return'!KT47)","v":12465.842121544338},{"$f":"(KU47-'Case 2 - Drawdown'!KV47)*EXP('Portfolio Return'!KU47)","v":10137.146109983774},{"$f":"(KV47-'Case 2 - Drawdown'!KW47)*EXP('Portfolio Return'!KV47)","v":12576.23522269266},{"$f":"(KW47-'Case 2 - Drawdown'!KX47)*EXP('Portfolio Return'!KW47)","v":19559.191054042854},{"$f":"(KX47-'Case 2 - Drawdown'!KY47)*EXP('Portfolio Return'!KX47)","v":18779.215904329227},{"$f":"(KY47-'Case 2 - Drawdown'!KZ47)*EXP('Portfolio Return'!KY47)","v":39364.184201512231},{"$f":"(KZ47-'Case 2 - Drawdown'!LA47)*EXP('Portfolio Return'!KZ47)","v":24751.572820765326},{"$f":"(LA47-'Case 2 - Drawdown'!LB47)*EXP('Portfolio Return'!LA47)","v":9948.419336122317},{"$f":"(LB47-'Case 2 - Drawdown'!LC47)*EXP('Portfolio Return'!LB47)","v":10375.346194542537},{"$f":"(LC47-'Case 2 - Drawdown'!LD47)*EXP('Portfolio Return'!LC47)","v":10751.452570684574},{"$f":"(LD47-'Case 2 - Drawdown'!LE47)*EXP('Portfolio Return'!LD47)","v":38331.483959799436},{"$f":"(LE47-'Case 2 - Drawdown'!LF47)*EXP('Portfolio Return'!LE47)","v":34604.87364817669},{"$f":"(LF47-'Case 2 - Drawdown'!LG47)*EXP('Portfolio Return'!LF47)","v":29154.009458269506},{"$f":"(LG47-'Case 2 - Drawdown'!LH47)*EXP('Portfolio Return'!LG47)","v":21774.282939945992},{"$f":"(LH47-'Case 2 - Drawdown'!LI47)*EXP('Portfolio Return'!LH47)","v":8707.4898867522279},{"$f":"(LI47-'Case 2 - Drawdown'!LJ47)*EXP('Portfolio Return'!LI47)","v":16110.183358113833},{"$f":"(LJ47-'Case 2 - Drawdown'!LK47)*EXP('Portfolio Return'!LJ47)","v":12451.417900418126},{"$f":"(LK47-'Case 2 - Drawdown'!LL47)*EXP('Portfolio Return'!LK47)","v":23048.603438948445},{"$f":"(LL47-'Case 2 - Drawdown'!LM47)*EXP('Portfolio Return'!LL47)","v":19401.885479241711},{"$f":"(LM47-'Case 2 - Drawdown'!LN47)*EXP('Portfolio Return'!LM47)","v":31593.235752695131},{"$f":"(LN47-'Case 2 - Drawdown'!LO47)*EXP('Portfolio Return'!LN47)","v":11960.310375810581},{"$f":"(LO47-'Case 2 - Drawdown'!LP47)*EXP('Portfolio Return'!LO47)","v":8413.5583391805885},{"$f":"(LP47-'Case 2 - Drawdown'!LQ47)*EXP('Portfolio Return'!LP47)","v":9609.2144778740621},{"$f":"(LQ47-'Case 2 - Drawdown'!LR47)*EXP('Portfolio Return'!LQ47)","v":12350.612177646894},{"$f":"(LR47-'Case 2 - Drawdown'!LS47)*EXP('Portfolio Return'!LR47)","v":20931.357485507862},{"$f":"(LS47-'Case 2 - Drawdown'!LT47)*EXP('Portfolio Return'!LS47)","v":13689.687185177043},{"$f":"(LT47-'Case 2 - Drawdown'!LU47)*EXP('Portfolio Return'!LT47)","v":30233.73117532297},{"$f":"(LU47-'Case 2 - Drawdown'!LV47)*EXP('Portfolio Return'!LU47)","v":9472.8648221650892},{"$f":"(LV47-'Case 2 - Drawdown'!LW47)*EXP('Portfolio Return'!LV47)","v":30343.82401840841},{"$f":"(LW47-'Case 2 - Drawdown'!LX47)*EXP('Portfolio Return'!LW47)","v":14546.726253443037},{"$f":"(LX47-'Case 2 - Drawdown'!LY47)*EXP('Portfolio Return'!LX47)","v":35364.757624947822},{"$f":"(LY47-'Case 2 - Drawdown'!LZ47)*EXP('Portfolio Return'!LY47)","v":20422.494795004706},{"$f":"(LZ47-'Case 2 - Drawdown'!MA47)*EXP('Portfolio Return'!LZ47)","v":9800.4693753697211},{"$f":"(MA47-'Case 2 - Drawdown'!MB47)*EXP('Portfolio Return'!MA47)","v":20192.181583944424},{"$f":"(MB47-'Case 2 - Drawdown'!MC47)*EXP('Portfolio Return'!MB47)","v":7128.2390486013128},{"$f":"(MC47-'Case 2 - Drawdown'!MD47)*EXP('Portfolio Return'!MC47)","v":14679.787323371074},{"$f":"(MD47-'Case 2 - Drawdown'!ME47)*EXP('Portfolio Return'!MD47)","v":11033.091770098175},{"$f":"(ME47-'Case 2 - Drawdown'!MF47)*EXP('Portfolio Return'!ME47)","v":35332.086391078104},{"$f":"(MF47-'Case 2 - Drawdown'!MG47)*EXP('Portfolio Return'!MF47)","v":20271.705313561324},{"$f":"(MG47-'Case 2 - Drawdown'!MH47)*EXP('Portfolio Return'!MG47)","v":6189.9755863198525},{"$f":"(MH47-'Case 2 - Drawdown'!MI47)*EXP('Portfolio Return'!MH47)","v":20097.455118297341},{"$f":"(MI47-'Case 2 - Drawdown'!MJ47)*EXP('Portfolio Return'!MI47)","v":10483.056238047686},{"$f":"(MJ47-'Case 2 - Drawdown'!MK47)*EXP('Portfolio Return'!MJ47)","v":20418.89537712637},{"$f":"(MK47-'Case 2 - Drawdown'!ML47)*EXP('Portfolio Return'!MK47)","v":13717.388623423507},{"$f":"(ML47-'Case 2 - Drawdown'!MM47)*EXP('Portfolio Return'!ML47)","v":14877.841185305486},{"$f":"(MM47-'Case 2 - Drawdown'!MN47)*EXP('Portfolio Return'!MM47)","v":10955.007755337105},{"$f":"(MN47-'Case 2 - Drawdown'!MO47)*EXP('Portfolio Return'!MN47)","v":17515.465332325348},{"$f":"(MO47-'Case 2 - Drawdown'!MP47)*EXP('Portfolio Return'!MO47)","v":25970.838700805023},{"$f":"(MP47-'Case 2 - Drawdown'!MQ47)*EXP('Portfolio Return'!MP47)","v":26322.231417949202},{"$f":"(MQ47-'Case 2 - Drawdown'!MR47)*EXP('Portfolio Return'!MQ47)","v":12522.410632300402},{"$f":"(MR47-'Case 2 - Drawdown'!MS47)*EXP('Portfolio Return'!MR47)","v":26289.644617152106},{"$f":"(MS47-'Case 2 - Drawdown'!MT47)*EXP('Portfolio Return'!MS47)","v":17395.396941872001},{"$f":"(MT47-'Case 2 - Drawdown'!MU47)*EXP('Portfolio Return'!MT47)","v":11001.870942786849},{"$f":"(MU47-'Case 2 - Drawdown'!MV47)*EXP('Portfolio Return'!MU47)","v":35588.560075038637},{"$f":"(MV47-'Case 2 - Drawdown'!MW47)*EXP('Portfolio Return'!MV47)","v":10948.889659999119},{"$f":"(MW47-'Case 2 - Drawdown'!MX47)*EXP('Portfolio Return'!MW47)","v":17943.834657254589},{"$f":"(MX47-'Case 2 - Drawdown'!MY47)*EXP('Portfolio Return'!MX47)","v":24675.72388064066},{"$f":"(MY47-'Case 2 - Drawdown'!MZ47)*EXP('Portfolio Return'!MY47)","v":16867.498578695704},{"$f":"(MZ47-'Case 2 - Drawdown'!NA47)*EXP('Portfolio Return'!MZ47)","v":14669.579249910206},{"$f":"(NA47-'Case 2 - Drawdown'!NB47)*EXP('Portfolio Return'!NA47)","v":34066.421878197929},{"$f":"(NB47-'Case 2 - Drawdown'!NC47)*EXP('Portfolio Return'!NB47)","v":21115.019933310752},{"$f":"(NC47-'Case 2 - Drawdown'!ND47)*EXP('Portfolio Return'!NC47)","v":15295.851657203239},{"$f":"(ND47-'Case 2 - Drawdown'!NE47)*EXP('Portfolio Return'!ND47)","v":29895.765422416218},{"$f":"(NE47-'Case 2 - Drawdown'!NF47)*EXP('Portfolio Return'!NE47)","v":14223.20405630427},{"$f":"(NF47-'Case 2 - Drawdown'!NG47)*EXP('Portfolio Return'!NF47)","v":34112.844104649455},{"$f":"(NG47-'Case 2 - Drawdown'!NH47)*EXP('Portfolio Return'!NG47)","v":10610.863374879951},{"$f":"(NH47-'Case 2 - Drawdown'!NI47)*EXP('Portfolio Return'!NH47)","v":18549.502724136892},{"$f":"(NI47-'Case 2 - Drawdown'!NJ47)*EXP('Portfolio Return'!NI47)","v":18630.969957536799},{"$f":"(NJ47-'Case 2 - Drawdown'!NK47)*EXP('Portfolio Return'!NJ47)","v":30093.980983642476},{"$f":"(NK47-'Case 2 - Drawdown'!NL47)*EXP('Portfolio Return'!NK47)","v":20312.910167246158},{"$f":"(NL47-'Case 2 - Drawdown'!NM47)*EXP('Portfolio Return'!NL47)","v":8923.8150451334586},{"$f":"(NM47-'Case 2 - Drawdown'!NN47)*EXP('Portfolio Return'!NM47)","v":33932.025776576498},{"$f":"(NN47-'Case 2 - Drawdown'!NO47)*EXP('Portfolio Return'!NN47)","v":10556.604032344912},{"$f":"(NO47-'Case 2 - Drawdown'!NP47)*EXP('Portfolio Return'!NO47)","v":15403.748277387676},{"$f":"(NP47-'Case 2 - Drawdown'!NQ47)*EXP('Portfolio Return'!NP47)","v":11761.928275815166},{"$f":"(NQ47-'Case 2 - Drawdown'!NR47)*EXP('Portfolio Return'!NQ47)","v":14387.43731330186},{"$f":"(NR47-'Case 2 - Drawdown'!NS47)*EXP('Portfolio Return'!NR47)","v":13846.801169498567},{"$f":"(NS47-'Case 2 - Drawdown'!NT47)*EXP('Portfolio Return'!NS47)","v":33768.519821540911},{"$f":"(NT47-'Case 2 - Drawdown'!NU47)*EXP('Portfolio Return'!NT47)","v":17287.278969093946},{"$f":"(NU47-'Case 2 - Drawdown'!NV47)*EXP('Portfolio Return'!NU47)","v":15265.366220293057},{"$f":"(NV47-'Case 2 - Drawdown'!NW47)*EXP('Portfolio Return'!NV47)","v":29235.949899102277},{"$f":"(NW47-'Case 2 - Drawdown'!NX47)*EXP('Portfolio Return'!NW47)","v":13341.537772313732},{"$f":"(NX47-'Case 2 - Drawdown'!NY47)*EXP('Portfolio Return'!NX47)","v":16338.10493471729},{"$f":"(NY47-'Case 2 - Drawdown'!NZ47)*EXP('Portfolio Return'!NY47)","v":24403.346027487485},{"$f":"(NZ47-'Case 2 - Drawdown'!OA47)*EXP('Portfolio Return'!NZ47)","v":9298.8496094490165},{"$f":"(OA47-'Case 2 - Drawdown'!OB47)*EXP('Portfolio Return'!OA47)","v":12312.604357395699},{"$f":"(OB47-'Case 2 - Drawdown'!OC47)*EXP('Portfolio Return'!OB47)","v":10252.822428776552},{"$f":"(OC47-'Case 2 - Drawdown'!OD47)*EXP('Portfolio Return'!OC47)","v":18050.874794142615},{"$f":"(OD47-'Case 2 - Drawdown'!OE47)*EXP('Portfolio Return'!OD47)","v":12122.619780585548},{"$f":"(OE47-'Case 2 - Drawdown'!OF47)*EXP('Portfolio Return'!OE47)","v":12079.552184779574},{"$f":"(OF47-'Case 2 - Drawdown'!OG47)*EXP('Portfolio Return'!OF47)","v":35675.465580198863},{"$f":"(OG47-'Case 2 - Drawdown'!OH47)*EXP('Portfolio Return'!OG47)","v":17754.949138483171},{"$f":"(OH47-'Case 2 - Drawdown'!OI47)*EXP('Portfolio Return'!OH47)","v":7308.2413235525419},{"$f":"(OI47-'Case 2 - Drawdown'!OJ47)*EXP('Portfolio Return'!OI47)","v":20220.481760619066},{"$f":"(OJ47-'Case 2 - Drawdown'!OK47)*EXP('Portfolio Return'!OJ47)","v":16747.365332489953},{"$f":"(OK47-'Case 2 - Drawdown'!OL47)*EXP('Portfolio Return'!OK47)","v":9543.4868256456248},{"$f":"(OL47-'Case 2 - Drawdown'!OM47)*EXP('Portfolio Return'!OL47)","v":8848.3194512226892},{"$f":"(OM47-'Case 2 - Drawdown'!ON47)*EXP('Portfolio Return'!OM47)","v":5059.636127018377},{"$f":"(ON47-'Case 2 - Drawdown'!OO47)*EXP('Portfolio Return'!ON47)","v":18774.735637559173},{"$f":"(OO47-'Case 2 - Drawdown'!OP47)*EXP('Portfolio Return'!OO47)","v":7789.4417224264353},{"$f":"(OP47-'Case 2 - Drawdown'!OQ47)*EXP('Portfolio Return'!OP47)","v":29013.626919428385},{"$f":"(OQ47-'Case 2 - Drawdown'!OR47)*EXP('Portfolio Return'!OQ47)","v":16494.792950998752},{"$f":"(OR47-'Case 2 - Drawdown'!OS47)*EXP('Portfolio Return'!OR47)","v":14339.154114809029},{"$f":"(OS47-'Case 2 - Drawdown'!OT47)*EXP('Portfolio Return'!OS47)","v":12611.206766813519},{"$f":"(OT47-'Case 2 - Drawdown'!OU47)*EXP('Portfolio Return'!OT47)","v":21554.349306682707},{"$f":"(OU47-'Case 2 - Drawdown'!OV47)*EXP('Portfolio Return'!OU47)","v":13202.817854298502},{"$f":"(OV47-'Case 2 - Drawdown'!OW47)*EXP('Portfolio Return'!OV47)","v":9682.270394369476},{"$f":"(OW47-'Case 2 - Drawdown'!OX47)*EXP('Portfolio Return'!OW47)","v":11510.080894200662},{"$f":"(OX47-'Case 2 - Drawdown'!OY47)*EXP('Portfolio Return'!OX47)","v":14459.248198256844},{"$f":"(OY47-'Case 2 - Drawdown'!OZ47)*EXP('Portfolio Return'!OY47)","v":13814.341753277849},{"$f":"(OZ47-'Case 2 - Drawdown'!PA47)*EXP('Portfolio Return'!OZ47)","v":27722.186396200428},{"$f":"(PA47-'Case 2 - Drawdown'!PB47)*EXP('Portfolio Return'!PA47)","v":11365.040859745321},{"$f":"(PB47-'Case 2 - Drawdown'!PC47)*EXP('Portfolio Return'!PB47)","v":16851.799194372899},{"$f":"(PC47-'Case 2 - Drawdown'!PD47)*EXP('Portfolio Return'!PC47)","v":32535.779967377865},{"$f":"(PD47-'Case 2 - Drawdown'!PE47)*EXP('Portfolio Return'!PD47)","v":58305.791194339028},{"$f":"(PE47-'Case 2 - Drawdown'!PF47)*EXP('Portfolio Return'!PE47)","v":10821.805815873246},{"$f":"(PF47-'Case 2 - Drawdown'!PG47)*EXP('Portfolio Return'!PF47)","v":21976.735551807345},{"$f":"(PG47-'Case 2 - Drawdown'!PH47)*EXP('Portfolio Return'!PG47)","v":15405.201422161386},{"$f":"(PH47-'Case 2 - Drawdown'!PI47)*EXP('Portfolio Return'!PH47)","v":11081.725004255924},{"$f":"(PI47-'Case 2 - Drawdown'!PJ47)*EXP('Portfolio Return'!PI47)","v":31101.166894946931},{"$f":"(PJ47-'Case 2 - Drawdown'!PK47)*EXP('Portfolio Return'!PJ47)","v":27606.435484123936},{"$f":"(PK47-'Case 2 - Drawdown'!PL47)*EXP('Portfolio Return'!PK47)","v":25954.310128466273},{"$f":"(PL47-'Case 2 - Drawdown'!PM47)*EXP('Portfolio Return'!PL47)","v":22922.917249756269},{"$f":"(PM47-'Case 2 - Drawdown'!PN47)*EXP('Portfolio Return'!PM47)","v":12524.596919767109},{"$f":"(PN47-'Case 2 - Drawdown'!PO47)*EXP('Portfolio Return'!PN47)","v":15658.244461924849},{"$f":"(PO47-'Case 2 - Drawdown'!PP47)*EXP('Portfolio Return'!PO47)","v":30008.814932717469},{"$f":"(PP47-'Case 2 - Drawdown'!PQ47)*EXP('Portfolio Return'!PP47)","v":26022.354188064332},{"$f":"(PQ47-'Case 2 - Drawdown'!PR47)*EXP('Portfolio Return'!PQ47)","v":30504.526789879041},{"$f":"(PR47-'Case 2 - Drawdown'!PS47)*EXP('Portfolio Return'!PR47)","v":22000.877031554734},{"$f":"(PS47-'Case 2 - Drawdown'!PT47)*EXP('Portfolio Return'!PS47)","v":27438.77654745417},{"$f":"(PT47-'Case 2 - Drawdown'!PU47)*EXP('Portfolio Return'!PT47)","v":16273.910075472868},{"$f":"(PU47-'Case 2 - Drawdown'!PV47)*EXP('Portfolio Return'!PU47)","v":26578.063198069849},{"$f":"(PV47-'Case 2 - Drawdown'!PW47)*EXP('Portfolio Return'!PV47)","v":31224.89611089991},{"$f":"(PW47-'Case 2 - Drawdown'!PX47)*EXP('Portfolio Return'!PW47)","v":11744.594961977782},{"$f":"(PX47-'Case 2 - Drawdown'!PY47)*EXP('Portfolio Return'!PX47)","v":10017.34586937626},{"$f":"(PY47-'Case 2 - Drawdown'!PZ47)*EXP('Portfolio Return'!PY47)","v":30630.168769785578},{"$f":"(PZ47-'Case 2 - Drawdown'!QA47)*EXP('Portfolio Return'!PZ47)","v":15340.304470053787},{"$f":"(QA47-'Case 2 - Drawdown'!QB47)*EXP('Portfolio Return'!QA47)","v":14793.028649599193},{"$f":"(QB47-'Case 2 - Drawdown'!QC47)*EXP('Portfolio Return'!QB47)","v":12246.312264237968},{"$f":"(QC47-'Case 2 - Drawdown'!QD47)*EXP('Portfolio Return'!QC47)","v":6406.2473142579329},{"$f":"(QD47-'Case 2 - Drawdown'!QE47)*EXP('Portfolio Return'!QD47)","v":14290.825592740717},{"$f":"(QE47-'Case 2 - Drawdown'!QF47)*EXP('Portfolio Return'!QE47)","v":19944.246224348946},{"$f":"(QF47-'Case 2 - Drawdown'!QG47)*EXP('Portfolio Return'!QF47)","v":16442.790742448044},{"$f":"(QG47-'Case 2 - Drawdown'!QH47)*EXP('Portfolio Return'!QG47)","v":9516.0390529970082},{"$f":"(QH47-'Case 2 - Drawdown'!QI47)*EXP('Portfolio Return'!QH47)","v":10419.965670100464},{"$f":"(QI47-'Case 2 - Drawdown'!QJ47)*EXP('Portfolio Return'!QI47)","v":23329.802816808937},{"$f":"(QJ47-'Case 2 - Drawdown'!QK47)*EXP('Portfolio Return'!QJ47)","v":9414.7061564437518},{"$f":"(QK47-'Case 2 - Drawdown'!QL47)*EXP('Portfolio Return'!QK47)","v":19409.292457376716},{"$f":"(QL47-'Case 2 - Drawdown'!QM47)*EXP('Portfolio Return'!QL47)","v":32839.198937983077},{"$f":"(QM47-'Case 2 - Drawdown'!QN47)*EXP('Portfolio Return'!QM47)","v":11134.289831502312},{"$f":"(QN47-'Case 2 - Drawdown'!QO47)*EXP('Portfolio Return'!QN47)","v":16846.780634324026},{"$f":"(QO47-'Case 2 - Drawdown'!QP47)*EXP('Portfolio Return'!QO47)","v":10881.728829942416},{"$f":"(QP47-'Case 2 - Drawdown'!QQ47)*EXP('Portfolio Return'!QP47)","v":11165.204934470503},{"$f":"(QQ47-'Case 2 - Drawdown'!QR47)*EXP('Portfolio Return'!QQ47)","v":6481.88548735516},{"$f":"(QR47-'Case 2 - Drawdown'!QS47)*EXP('Portfolio Return'!QR47)","v":18246.072049126204},{"$f":"(QS47-'Case 2 - Drawdown'!QT47)*EXP('Portfolio Return'!QS47)","v":31378.186817816015},{"$f":"(QT47-'Case 2 - Drawdown'!QU47)*EXP('Portfolio Return'!QT47)","v":20232.062370121734},{"$f":"(QU47-'Case 2 - Drawdown'!QV47)*EXP('Portfolio Return'!QU47)","v":21684.154974367408},{"$f":"(QV47-'Case 2 - Drawdown'!QW47)*EXP('Portfolio Return'!QV47)","v":24321.230098881948},{"$f":"(QW47-'Case 2 - Drawdown'!QX47)*EXP('Portfolio Return'!QW47)","v":5734.4253982984383},{"$f":"(QX47-'Case 2 - Drawdown'!QY47)*EXP('Portfolio Return'!QX47)","v":13832.625162205119},{"$f":"(QY47-'Case 2 - Drawdown'!QZ47)*EXP('Portfolio Return'!QY47)","v":5608.4285306677621},{"$f":"(QZ47-'Case 2 - Drawdown'!RA47)*EXP('Portfolio Return'!QZ47)","v":11312.371441390358},{"$f":"(RA47-'Case 2 - Drawdown'!RB47)*EXP('Portfolio Return'!RA47)","v":23913.174328963778},{"$f":"(RB47-'Case 2 - Drawdown'!RC47)*EXP('Portfolio Return'!RB47)","v":20825.715299549178},{"$f":"(RC47-'Case 2 - Drawdown'!RD47)*EXP('Portfolio Return'!RC47)","v":17421.1363247956},{"$f":"(RD47-'Case 2 - Drawdown'!RE47)*EXP('Portfolio Return'!RD47)","v":31264.273772665867},{"$f":"(RE47-'Case 2 - Drawdown'!RF47)*EXP('Portfolio Return'!RE47)","v":12570.20980276294},{"$f":"(RF47-'Case 2 - Drawdown'!RG47)*EXP('Portfolio Return'!RF47)","v":18806.652268311609},{"$f":"(RG47-'Case 2 - Drawdown'!RH47)*EXP('Portfolio Return'!RG47)","v":8199.3513434098877},{"$f":"(RH47-'Case 2 - Drawdown'!RI47)*EXP('Portfolio Return'!RH47)","v":10091.244059873665},{"$f":"(RI47-'Case 2 - Drawdown'!RJ47)*EXP('Portfolio Return'!RI47)","v":15728.484585026272},{"$f":"(RJ47-'Case 2 - Drawdown'!RK47)*EXP('Portfolio Return'!RJ47)","v":18144.046764857976},{"$f":"(RK47-'Case 2 - Drawdown'!RL47)*EXP('Portfolio Return'!RK47)","v":12473.998182267826},{"$f":"(RL47-'Case 2 - Drawdown'!RM47)*EXP('Portfolio Return'!RL47)","v":10258.172302989051},{"$f":"(RM47-'Case 2 - Drawdown'!RN47)*EXP('Portfolio Return'!RM47)","v":19710.259450930484},{"$f":"(RN47-'Case 2 - Drawdown'!RO47)*EXP('Portfolio Return'!RN47)","v":8351.6888843283268},{"$f":"(RO47-'Case 2 - Drawdown'!RP47)*EXP('Portfolio Return'!RO47)","v":39320.268693367267},{"$f":"(RP47-'Case 2 - Drawdown'!RQ47)*EXP('Portfolio Return'!RP47)","v":12813.486064003118},{"$f":"(RQ47-'Case 2 - Drawdown'!RR47)*EXP('Portfolio Return'!RQ47)","v":33970.619215186693},{"$f":"(RR47-'Case 2 - Drawdown'!RS47)*EXP('Portfolio Return'!RR47)","v":15721.183877534017},{"$f":"(RS47-'Case 2 - Drawdown'!RT47)*EXP('Portfolio Return'!RS47)","v":15771.339677288168},{"$f":"(RT47-'Case 2 - Drawdown'!RU47)*EXP('Portfolio Return'!RT47)","v":19223.050572837634},{"$f":"(RU47-'Case 2 - Drawdown'!RV47)*EXP('Portfolio Return'!RU47)","v":14556.488985220563},{"$f":"(RV47-'Case 2 - Drawdown'!RW47)*EXP('Portfolio Return'!RV47)","v":13791.583725932789},{"$f":"(RW47-'Case 2 - Drawdown'!RX47)*EXP('Portfolio Return'!RW47)","v":16986.832945996925},{"$f":"(RX47-'Case 2 - Drawdown'!RY47)*EXP('Portfolio Return'!RX47)","v":43971.107584584963},{"$f":"(RY47-'Case 2 - Drawdown'!RZ47)*EXP('Portfolio Return'!RY47)","v":28255.659264808888},{"$f":"(RZ47-'Case 2 - Drawdown'!SA47)*EXP('Portfolio Return'!RZ47)","v":13066.873700879225},{"$f":"(SA47-'Case 2 - Drawdown'!SB47)*EXP('Portfolio Return'!SA47)","v":11957.27393223059},{"$f":"(SB47-'Case 2 - Drawdown'!SC47)*EXP('Portfolio Return'!SB47)","v":10763.809214201639},{"$f":"(SC47-'Case 2 - Drawdown'!SD47)*EXP('Portfolio Return'!SC47)","v":24933.640404225873},{"$f":"(SD47-'Case 2 - Drawdown'!SE47)*EXP('Portfolio Return'!SD47)","v":13670.243671362852},{"$f":"(SE47-'Case 2 - Drawdown'!SF47)*EXP('Portfolio Return'!SE47)","v":16429.424735890996},{"$f":"(SF47-'Case 2 - Drawdown'!SG47)*EXP('Portfolio Return'!SF47)","v":8034.3543911359893},{"$f":"(SG47-'Case 2 - Drawdown'!SH47)*EXP('Portfolio Return'!SG47)","v":18863.244760490015}]

{"sheet":"Case 2 - Drawdown","index":7,"n_rows":48,"n_cols":502,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Drawdown"]
["Year","Min drawdown",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"INDEX('Minimum Drawdown Rule'!$C$3:$C$50, SUMPRODUCT(--(Inputs!$C$4+'Case 2 - Drawdown'!$A3<='Minimum Drawdown Rule'!$B$3:$B$50), --(Inputs!$C$4+'Case 2 - Drawdown'!$A3>='Minimum Drawdown Rule'!$A$3:$A$50), ROW($A$1:$A$48)))","v":0.05},{"$f":"'Case 2 - Residual Benefit'!B3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!C3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!D3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!E3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!F3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!G3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!H3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!I3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!J3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!K3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!L3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!M3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!N3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!O3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!P3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!Q3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!R3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!S3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!T3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!U3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!V3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!W3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!X3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!Y3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!Z3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!AZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!BZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!CZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!DZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!ED3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!ER3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!ES3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!ET3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!EZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!FZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!GZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!HZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!ID3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!II3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!IZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!JZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!KZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!LZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!ME3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!ML3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!MZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!ND3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!NZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!ON3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!OZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!PZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!QZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RG3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RH3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RI3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RJ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RK3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RL3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RM3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RN3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RO3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RP3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RQ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RR3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RS3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RT3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RU3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RV3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RW3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RX3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RY3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!RZ3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!SA3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!SB3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!SC3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!SD3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!SE3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!SF3*$B3","v":25000},{"$f":"'Case 2 - Residual Benefit'!SG3*$B3","v":25000}]
[12,{"$f":"INDEX('Minimum Drawdown Rule'!$C$3:$C$50, SUMPRODUCT(--(Inputs!$C$4+'Case 2 - Drawdown'!$A15<='Minimum Drawdown Rule'!$B$3:$B$50), --(Inputs!$C$4+'Case 2 - Drawdown'!$A15>='Minimum Drawdown Rule'!$A$3:$A$50), ROW($A$1:$A$48)))","v":0.06},{"$f":"'Case 2 - Residual Benefit'!B15*$B15","v":20945.464584102592},{"$f":"'Case 2 - Residual Benefit'!C15*$B15","v":20283.484931411873},{"$f":"'Case 2 - Residual Benefit'!D15*$B15","v":20450.518693498034},{"$f":"'Case 2 - Residual Benefit'!E15*$B15","v":16012.490451537404},{"$f":"'Case 2 - Residual Benefit'!F15*$B15","v":28375.860765963727},{"$f":"'Case 2 - Residual Benefit'!G15*$B15","v":28786.186977464749},{"$f":"'Case 2 - Residual Benefit'!H15*$B15","v":25393.188734269726},{"$f":"'Case 2 - Residual Benefit'!I15*$B15","v":16321.452070501491},{"$f":"'Case 2 - Residual Benefit'!J15*$B15","v":9485.1542116240144},{"$f":"'Case 2 - Residual Benefit'!K15*$B15","v":26076.432455192629},{"$f":"'Case 2 - Residual Benefit'!L15*$B15","v":16258.945154809309},{"$f":"'Case 2 - Residual Benefit'!M15*$B15","v":24163.454460786885},{"$f":"'Case 2 - Residual Benefit'!N15*$B15","v":17754.085973383804},{"$f":"'Case 2 - Residual Benefit'!O15*$B15","v":19380.088776130819},{"$f":"'Case 2 - Residual Benefit'!P15*$B15","v":14468.390638878231},{"$f":"'Case 2 - Residual Benefit'!Q15*$B15","v":29117.922553524088},{"$f":"'Case 2 - Residual Benefit'!R15*$B15","v":30113.814524056706},{"$f":"'Case 2 - Residual Benefit'!S15*$B15","v":19780.138326095879},{"$f":"'Case 2 - Residual Benefit'!T15*$B15","v":21788.875475823515},{"$f":"'Case 2 - Residual Benefit'!U15*$B15","v":22726.928602017109},{"$f":"'Case 2 - Residual Benefit'!V15*$B15","v":21624.080097182054},{"$f":"'Case 2 - Residual Benefit'!W15*$B15","v":15432.491815130918},{"$f":"'Case 2 - Residual Benefit'!X15*$B15","v":34113.603489974441},{"$f":"'Case 2 - Residual Benefit'!Y15*$B15","v":16502.623478102261},{"$f":"'Case 2 - Residual Benefit'!Z15*$B15","v":21377.835324566186},{"$f":"'Case 2 - Residual Benefit'!AA15*$B15","v":21213.054465599656},{"$f":"'Case 2 - Residual Benefit'!AB15*$B15","v":22963.654552836604},{"$f":"'Case 2 - Residual Benefit'!AC15*$B15","v":15137.008113080834},{"$f":"'Case 2 - Residual Benefit'!AD15*$B15","v":18032.600043603328},{"$f":"'Case 2 - Residual Benefit'!AE15*$B15","v":19408.053862170196},{"$f":"'Case 2 - Residual Benefit'!AF15*$B15","v":19212.611999642555},{"$f":"'Case 2 - Residual Benefit'!AG15*$B15","v":16462.235565193154},{"$f":"'Case 2 - Residual Benefit'!AH15*$B15","v":17778.704028256874},{"$f":"'Case 2 - Residual Benefit'!AI15*$B15","v":20656.145787249447},{"$f":"'Case 2 - Residual Benefit'!AJ15*$B15","v":16999.992031747697},{"$f":"'Case 2 - Residual Benefit'!AK15*$B15","v":15914.365145544774},{"$f":"'Case 2 - Residual Benefit'!AL15*$B15","v":22117.641600611838},{"$f":"'Case 2 - Residual Benefit'!AM15*$B15","v":29498.140066656299},{"$f":"'Case 2 - Residual Benefit'!AN15*$B15","v":21934.351628927405},{"$f":"'Case 2 - Residual Benefit'!AO15*$B15","v":17695.715376190325},{"$f":"'Case 2 - Residual Benefit'!AP15*$B15","v":28545.870506039813},{"$f":"'Case 2 - Residual Benefit'!AQ15*$B15","v":28444.66034901495},{"$f":"'Case 2 - Residual Benefit'!AR15*$B15","v":23410.593881662819},{"$f":"'Case 2 - Residual Benefit'!AS15*$B15","v":22383.80072743689},{"$f":"'Case 2 - Residual Benefit'!AT15*$B15","v":27163.655815386162},{"$f":"'Case 2 - Residual Benefit'!AU15*$B15","v":15668.135212914023},{"$f":"'Case 2 - Residual Benefit'!AV15*$B15","v":18208.492921044261},{"$f":"'Case 2 - Residual Benefit'!AW15*$B15","v":14550.845174089103},{"$f":"'Case 2 - Residual Benefit'!AX15*$B15","v":26685.460582937685},{"$f":"'Case 2 - Residual Benefit'!AY15*$B15","v":16657.223143760308},{"$f":"'Case 2 - Residual Benefit'!AZ15*$B15","v":26640.246174775966},{"$f":"'Case 2 - Residual Benefit'!BA15*$B15","v":17705.962744796609},{"$f":"'Case 2 - Residual Benefit'!BB15*$B15","v":11953.452657476346},{"$f":"'Case 2 - Residual Benefit'!BC15*$B15","v":23520.909545988197},{"$f":"'Case 2 - Residual Benefit'!BD15*$B15","v":24759.441795944018},{"$f":"'Case 2 - Residual Benefit'!BE15*$B15","v":14752.647754325768},{"$f":"'Case 2 - Residual Benefit'!BF15*$B15","v":25956.538476888451},{"$f":"'Case 2 - Residual Benefit'!BG15*$B15","v":18459.855957049178},{"$f":"'Case 2 - Residual Benefit'!BH15*$B15","v":13586.669673761531},{"$f":"'Case 2 - Residual Benefit'!BI15*$B15","v":18901.249408904547},{"$f":"'Case 2 - Residual Benefit'!BJ15*$B15","v":15010.503795567676},{"$f":"'Case 2 - Residual Benefit'!BK15*$B15","v":28553.37561701256},{"$f":"'Case 2 - Residual Benefit'!BL15*$B15","v":15531.775742229971},{"$f":"'Case 2 - Residual Benefit'!BM15*$B15","v":10623.837312930245},{"$f":"'Case 2 - Residual Benefit'!BN15*$B15","v":25239.101361115831},{"$f":"'Case 2 - Residual Benefit'!BO15*$B15","v":15518.442437417201},{"$f":"'Case 2 - Residual Benefit'!BP15*$B15","v":27982.835393700534},{"$f":"'Case 2 - Residual Benefit'!BQ15*$B15","v":24942.723710372571},{"$f":"'Case 2 - Residual Benefit'!BR15*$B15","v":29498.155502318463},{"$f":"'Case 2 - Residual Benefit'!BS15*$B15","v":18997.447981500645},{"$f":"'Case 2 - Residual Benefit'!BT15*$B15","v":20331.24716731942},{"$f":"'Case 2 - Residual Benefit'!BU15*$B15","v":16161.117193887059},{"$f":"'Case 2 - Residual Benefit'!BV15*$B15","v":16867.820279967309},{"$f":"'Case 2 - Residual Benefit'!BW15*$B15","v":15481.787455325664},{"$f":"'Case 2 - Residual Benefit'!BX15*$B15","v":19783.260977159774},{"$f":"'Case 2 - Residual Benefit'!BY15*$B15","v":27066.193603506512},{"$f":"'Case 2 - Residual Benefit'!BZ15*$B15","v":21450.578726150965},{"$f":"'Case 2 - Residual Benefit'!CA15*$B15","v":22303.691382687364},{"$f":"'Case 2 - Residual Benefit'!CB15*$B15","v":28766.390248683085},{"$f":"'Case 2 - Residual Benefit'!CC15*$B15","v":21795.110351948861},{"$f":"'Case 2 - Residual Benefit'!CD15*$B15","v":41600.401050066634},{"$f":"'Case 2 - Residual Benefit'!CE15*$B15","v":18162.320889994749},{"$f":"'Case 2 - Residual Benefit'!CF15*$B15","v":28001.929063156262},{"$f":"'Case 2 - Residual Benefit'!CG15*$B15","v":26594.012768596567},{"$f":"'Case 2 - Residual Benefit'!CH15*$B15","v":25474.74403567431},{"$f":"'Case 2 - Residual Benefit'!CI15*$B15","v":24857.692956253701},{"$f":"'Case 2 - Residual Benefit'!CJ15*$B15","v":30697.650077527778},{"$f":"'Case 2 - Residual Benefit'!CK15*$B15","v":24444.911304808196},{"$f":"'Case 2 - Residual Benefit'!CL15*$B15","v":29507.348642302008},{"$f":"'Case 2 - Residual Benefit'!CM15*$B15","v":14356.411715341115},{"$f":"'Case 2 - Residual Benefit'!CN15*$B15","v":22793.509272413838},{"$f":"'Case 2 - Residual Benefit'!CO15*$B15","v":26905.61305873299},{"$f":"'Case 2 - Residual Benefit'!CP15*$B15","v":36678.453991022936},{"$f":"'Case 2 - Residual Benefit'!CQ15*$B15","v":13974.284422319639},{"$f":"'Case 2 - Residual Benefit'!CR15*$B15","v":26376.333874414828},{"$f":"'Case 2 - Residual Benefit'!CS15*$B15","v":21984.553137022478},{"$f":"'Case 2 - Residual Benefit'!CT15*$B15","v":27732.08914298817},{"$f":"'Case 2 - Residual Benefit'!CU15*$B15","v":18241.475866018798},{"$f":"'Case 2 - Residual Benefit'!CV15*$B15","v":33997.281472151386},{"$f":"'Case 2 - Residual Benefit'!CW15*$B15","v":33783.536048404749},{"$f":"'Case 2 - Residual Benefit'!CX15*$B15","v":18539.293840499984},{"$f":"'Case 2 - Residual Benefit'!CY15*$B15","v":35228.761740053029},{"$f":"'Case 2 - Residual Benefit'!CZ15*$B15","v":13515.348603755972},{"$f":"'Case 2 - Residual Benefit'!DA15*$B15","v":24701.658623892232},{"$f":"'Case 2 - Residual Benefit'!DB15*$B15","v":25999.963979913999},{"$f":"'Case 2 - Residual Benefit'!DC15*$B15","v":23081.266355247688},{"$f":"'Case 2 - Residual Benefit'!DD15*$B15","v":17397.059817257043},{"$f":"'Case 2 - Residual Benefit'!DE15*$B15","v":19300.059320136173},{"$f":"'Case 2 - Residual Benefit'!DF15*$B15","v":14034.288346141258},{"$f":"'Case 2 - Residual Benefit'!DG15*$B15","v":16959.611387522003},{"$f":"'Case 2 - Residual Benefit'!DH15*$B15","v":21778.534977151452},{"$f":"'Case 2 - Residual Benefit'!DI15*$B15","v":28862.994443987769},{"$f":"'Case 2 - Residual Benefit'!DJ15*$B15","v":21031.686996101002},{"$f":"'Case 2 - Residual Benefit'!DK15*$B15","v":20412.771722124224},{"$f":"'Case 2 - Residual Benefit'!DL15*$B15","v":21139.45146948301},{"$f":"'Case 2 - Residual Benefit'!DM15*$B15","v":24511.737112772404},{"$f":"'Case 2 - Residual Benefit'!DN15*$B15","v":31643.491716199871},{"$f":"'Case 2 - Residual Benefit'!DO15*$B15","v":23440.238227586029},{"$f":"'Case 2 - Residual Benefit'!DP15*$B15","v":20540.170553991771},{"$f":"'Case 2 - Residual Benefit'!DQ15*$B15","v":58019.748681825637},{"$f":"'Case 2 - Residual Benefit'!DR15*$B15","v":21418.469070477244},{"$f":"'Case 2 - Residual Benefit'!DS15*$B15","v":34302.462392218105},{"$f":"'Case 2 - Residual Benefit'!DT15*$B15","v":23351.437450660909},{"$f":"'Case 2 - Residual Benefit'!DU15*$B15","v":18646.749470032224},{"$f":"'Case 2 - Residual Benefit'!DV15*$B15","v":22810.164485978352},{"$f":"'Case 2 - Residual Benefit'!DW15*$B15","v":24359.157378359589},{"$f":"'Case 2 - Residual Benefit'!DX15*$B15","v":29532.619469566038},{"$f":"'Case 2 - Residual Benefit'!DY15*$B15","v":18097.82703926037},{"$f":"'Case 2 - Residual Benefit'!DZ15*$B15","v":25200.943744204633},{"$f":"'Case 2 - Residual Benefit'!EA15*$B15","v":21984.040145197247},{"$f":"'Case 2 - Residual Benefit'!EB15*$B15","v":17181.71254044132},{"$f":"'Case 2 - Residual Benefit'!EC15*$B15","v":18739.449997254094},{"$f":"'Case 2 - Residual Benefit'!ED15*$B15","v":20350.911639114234},{"$f":"'Case 2 - Residual Benefit'!EE15*$B15","v":23719.235167610197},{"$f":"'Case 2 - Residual Benefit'!EF15*$B15","v":20603.932746188002},{"$f":"'Case 2 - Residual Benefit'!EG15*$B15","v":26883.562573242372},{"$f":"'Case 2 - Residual Benefit'!EH15*$B15","v":21168.091942683172},{"$f":"'Case 2 - Residual Benefit'!EI15*$B15","v":13755.047679637008},{"$f":"'Case 2 - Residual Benefit'!EJ15*$B15","v":23297.478506278007},{"$f":"'Case 2 - Residual Benefit'!EK15*$B15","v":21188.487891856621},{"$f":"'Case 2 - Residual Benefit'!EL15*$B15","v":14474.788490999048},{"$f":"'Case 2 - Residual Benefit'!EM15*$B15","v":28200.174077040308},{"$f":"'Case 2 - Residual Benefit'!EN15*$B15","v":34788.342867556254},{"$f":"'Case 2 - Residual Benefit'!EO15*$B15","v":36913.570751277068},{"$f":"'Case 2 - Residual Benefit'!EP15*$B15","v":17203.809886973533},{"$f":"'Case 2 - Residual Benefit'!EQ15*$B15","v":17067.064609636411},{"$f":"'Case 2 - Residual Benefit'!ER15*$B15","v":23614.95506269933},{"$f":"'Case 2 - Residual Benefit'!ES15*$B15","v":21963.60045961813},{"$f":"'Case 2 - Residual Benefit'!ET15*$B15","v":20911.980585564801},{"$f":"'Case 2 - Residual Benefit'!EU15*$B15","v":22715.160102852791},{"$f":"'Case 2 - Residual Benefit'!EV15*$B15","v":27186.075811879829},{"$f":"'Case 2 - Residual Benefit'!EW15*$B15","v":19137.826354958714},{"$f":"'Case 2 - Residual Benefit'!EX15*$B15","v":24855.229238561165},{"$f":"'Case 2 - Residual Benefit'!EY15*$B15","v":16472.52694293849},{"$f":"'Case 2 - Residual Benefit'!EZ15*$B15","v":15529.949745289301},{"$f":"'Case 2 - Residual Benefit'!FA15*$B15","v":35192.172235400358},{"$f":"'Case 2 - Residual Benefit'!FB15*$B15","v":28520.467584448223},{"$f":"'Case 2 - Residual Benefit'!FC15*$B15","v":19641.126073419327},{"$f":"'Case 2 - Residual Benefit'!FD15*$B15","v":27145.12524797126},{"$f":"'Case 2 - Residual Benefit'!FE15*$B15","v":22733.340330935484},{"$f":"'Case 2 - Residual Benefit'!FF15*$B15","v":20534.127591639473},{"$f":"'Case 2 - Residual Benefit'!FG15*$B15","v":15891.673152477859},{"$f":"'Case 2 - Residual Benefit'!FH15*$B15","v":15685.15511476026},{"$f":"'Case 2 - Residual Benefit'!FI15*$B15","v":27079.826504938526},{"$f":"'Case 2 - Residual Benefit'!FJ15*$B15","v":22932.051657009124},{"$f":"'Case 2 - Residual Benefit'!FK15*$B15","v":29352.40125552061},{"$f":"'Case 2 - Residual Benefit'!FL15*$B15","v":24398.726136177411},{"$f":"'Case 2 - Residual Benefit'!FM15*$B15","v":27832.801987315892},{"$f":"'Case 2 - Residual Benefit'!FN15*$B15","v":16720.514437461814},{"$f":"'Case 2 - Residual Benefit'!FO15*$B15","v":19190.027572676761},{"$f":"'Case 2 - Residual Benefit'!FP15*$B15","v":22453.32348267367},{"$f":"'Case 2 - Residual Benefit'!FQ15*$B15","v":30552.042999003661},{"$f":"'Case 2 - Residual Benefit'!FR15*$B15","v":15206.516867273423},{"$f":"'Case 2 - Residual Benefit'!FS15*$B15","v":21168.544397392219},{"$f":"'Case 2 - Residual Benefit'!FT15*$B15","v":22571.721932086304},{"$f":"'Case 2 - Residual Benefit'!FU15*$B15","v":19944.060466218158},{"$f":"'Case 2 - Residual Benefit'!FV15*$B15","v":11416.518213415962},{"$f":"'Case 2 - Residual Benefit'!FW15*$B15","v":27466.408419046944},{"$f":"'Case 2 - Residual Benefit'!FX15*$B15","v":31738.514086162257},{"$f":"'Case 2 - Residual Benefit'!FY15*$B15","v":26171.947717362611},{"$f":"'Case 2 - Residual Benefit'!FZ15*$B15","v":16519.991560629514},{"$f":"'Case 2 - Residual Benefit'!GA15*$B15","v":19586.530285503697},{"$f":"'Case 2 - Residual Benefit'!GB15*$B15","v":29176.537437137933},{"$f":"'Case 2 - Residual Benefit'!GC15*$B15","v":13608.020423665143},{"$f":"'Case 2 - Residual Benefit'!GD15*$B15","v":27658.081638028478},{"$f":"'Case 2 - Residual Benefit'!GE15*$B15","v":19442.161388530491},{"$f":"'Case 2 - Residual Benefit'!GF15*$B15","v":18314.331655320555},{"$f":"'Case 2 - Residual Benefit'!GG15*$B15","v":22856.010026715769},{"$f":"'Case 2 - Residual Benefit'!GH15*$B15","v":17628.502651043222},{"$f":"'Case 2 - Residual Benefit'!GI15*$B15","v":20082.822877849419},{"$f":"'Case 2 - Residual Benefit'!GJ15*$B15","v":16863.719558886853},{"$f":"'Case 2 - Residual Benefit'!GK15*$B15","v":24823.895858273285},{"$f":"'Case 2 - Residual Benefit'!GL15*$B15","v":25515.037216921966},{"$f":"'Case 2 - Residual Benefit'!GM15*$B15","v":25496.227836289832},{"$f":"'Case 2 - Residual Benefit'!GN15*$B15","v":28312.926946687057},{"$f":"'Case 2 - Residual Benefit'!GO15*$B15","v":28006.653254410441},{"$f":"'Case 2 - Residual Benefit'!GP15*$B15","v":27887.139173740936},{"$f":"'Case 2 - Residual Benefit'!GQ15*$B15","v":18975.338673456885},{"$f":"'Case 2 - Residual Benefit'!GR15*$B15","v":20728.956396503407},{"$f":"'Case 2 - Residual Benefit'!GS15*$B15","v":28198.277431100887},{"$f":"'Case 2 - Residual Benefit'!GT15*$B15","v":13656.92213131453},{"$f":"'Case 2 - Residual Benefit'!GU15*$B15","v":23469.141173543314},{"$f":"'Case 2 - Residual Benefit'!GV15*$B15","v":22238.752455722981},{"$f":"'Case 2 - Residual Benefit'!GW15*$B15","v":17510.051427442842},{"$f":"'Case 2 - Residual Benefit'!GX15*$B15","v":37222.54807670744},{"$f":"'Case 2 - Residual Benefit'!GY15*$B15","v":20897.109162277928},{"$f":"'Case 2 - Residual Benefit'!GZ15*$B15","v":39105.013866762376},{"$f":"'Case 2 - Residual Benefit'!HA15*$B15","v":24818.248638790588},{"$f":"'Case 2 - Residual Benefit'!HB15*$B15","v":22707.665839896552},{"$f":"'Case 2 - Residual Benefit'!HC15*$B15","v":24512.338485456472},{"$f":"'Case 2 - Residual Benefit'!HD15*$B15","v":23771.18746763578},{"$f":"'Case 2 - Residual Benefit'!HE15*$B15","v":29504.01899815489},{"$f":"'Case 2 - Residual Benefit'!HF15*$B15","v":20980.748178843929},{"$f":"'Case 2 - Residual Benefit'!HG15*$B15","v":14939.134108401489},{"$f":"'Case 2 - Residual Benefit'!HH15*$B15","v":15860.432467081746},{"$f":"'Case 2 - Residual Benefit'!HI15*$B15","v":20651.624302371929},{"$f":"'Case 2 - Residual Benefit'!HJ15*$B15","v":29315.359075467502},{"$f":"'Case 2 - Residual Benefit'!HK15*$B15","v":41179.997175928125},{"$f":"'Case 2 - Residual Benefit'!HL15*$B15","v":28665.729497548466},{"$f":"'Case 2 - Residual Benefit'!HM15*$B15","v":21549.56522323926},{"$f":"'Case 2 - Residual Benefit'!HN15*$B15","v":14839.594754258793},{"$f":"'Case 2 - Residual Benefit'!HO15*$B15","v":18435.765579017505},{"$f":"'Case 2 - Residual Benefit'!HP15*$B15","v":23695.998441537413},{"$f":"'Case 2 - Residual Benefit'!HQ15*$B15","v":16406.541926166323},{"$f":"'Case 2 - Residual Benefit'!HR15*$B15","v":40424.670485509014},{"$f":"'Case 2 - Residual Benefit'!HS15*$B15","v":17165.378494653098},{"$f":"'Case 2 - Residual Benefit'!HT15*$B15","v":29641.892228216733},{"$f":"'Case 2 - Residual Benefit'!HU15*$B15","v":16246.999429693169},{"$f":"'Case 2 - Residual Benefit'!HV15*$B15","v":24522.905856327838},{"$f":"'Case 2 - Residual Benefit'!HW15*$B15","v":22674.660633322321},{"$f":"'Case 2 - Residual Benefit'!HX15*$B15","v":26649.474653883528},{"$f":"'Case 2 - Residual Benefit'!HY15*$B15","v":25132.862366755795},{"$f":"'Case 2 - Residual Benefit'!HZ15*$B15","v":25346.604681976543},{"$f":"'Case 2 - Residual Benefit'!IA15*$B15","v":28478.131018122858},{"$f":"'Case 2 - Residual Benefit'!IB15*$B15","v":20472.596377194215},{"$f":"'Case 2 - Residual Benefit'!IC15*$B15","v":32913.740859867874},{"$f":"'Case 2 - Residual Benefit'!ID15*$B15","v":16043.323568026522},{"$f":"'Case 2 - Residual Benefit'!IE15*$B15","v":22347.598718064026},{"$f":"'Case 2 - Residual Benefit'!IF15*$B15","v":15767.94716175633},{"$f":"'Case 2 - Residual Benefit'!IG15*$B15","v":21618.937997143177},{"$f":"'Case 2 - Residual Benefit'!IH15*$B15","v":23696.89770042933},{"$f":"'Case 2 - Residual Benefit'!II15*$B15","v":17510.126065324646},{"$f":"'Case 2 - Residual Benefit'!IJ15*$B15","v":28724.783860350792},{"$f":"'Case 2 - Residual Benefit'!IK15*$B15","v":14389.988781780923},{"$f":"'Case 2 - Residual Benefit'!IL15*$B15","v":13413.038206449761},{"$f":"'Case 2 - Residual Benefit'!IM15*$B15","v":20939.27415786342},{"$f":"'Case 2 - Residual Benefit'!IN15*$B15","v":21522.330071017554},{"$f":"'Case 2 - Residual Benefit'!IO15*$B15","v":22481.8545131684},{"$f":"'Case 2 - Residual Benefit'!IP15*$B15","v":22102.865981094037},{"$f":"'Case 2 - Residual Benefit'!IQ15*$B15","v":19843.206461502265},{"$f":"'Case 2 - Residual Benefit'!IR15*$B15","v":19884.011622598024},{"$f":"'Case 2 - Residual Benefit'!IS15*$B15","v":17653.908132702956},{"$f":"'Case 2 - Residual Benefit'!IT15*$B15","v":20832.056830676313},{"$f":"'Case 2 - Residual Benefit'!IU15*$B15","v":30381.129570804886},{"$f":"'Case 2 - Residual Benefit'!IV15*$B15","v":21931.794487371091},{"$f":"'Case 2 - Residual Benefit'!IW15*$B15","v":31527.122041856535},{"$f":"'Case 2 - Residual Benefit'!IX15*$B15","v":22706.665821493119},{"$f":"'Case 2 - Residual Benefit'!IY15*$B15","v":16586.880406987442},{"$f":"'Case 2 - Residual Benefit'!IZ15*$B15","v":14447.089110671703},{"$f":"'Case 2 - Residual Benefit'!JA15*$B15","v":16595.306430439123},{"$f":"'Case 2 - Residual Benefit'!JB15*$B15","v":16626.467444234993},{"$f":"'Case 2 - Residual Benefit'!JC15*$B15","v":24860.754727696378},{"$f":"'Case 2 - Residual Benefit'!JD15*$B15","v":20600.420506992559},{"$f":"'Case 2 - Residual Benefit'!JE15*$B15","v":14615.297387603157},{"$f":"'Case 2 - Residual Benefit'!JF15*$B15","v":19685.517985032042},{"$f":"'Case 2 - Residual Benefit'!JG15*$B15","v":21446.419460798454},{"$f":"'Case 2 - Residual Benefit'!JH15*$B15","v":24514.81824932951},{"$f":"'Case 2 - Residual Benefit'!JI15*$B15","v":22119.56389117174},{"$f":"'Case 2 - Residual Benefit'!JJ15*$B15","v":32018.972293603882},{"$f":"'Case 2 - Residual Benefit'!JK15*$B15","v":18281.092355081542},{"$f":"'Case 2 - Residual Benefit'!JL15*$B15","v":16284.917301215113},{"$f":"'Case 2 - Residual Benefit'!JM15*$B15","v":18656.651544413733},{"$f":"'Case 2 - Residual Benefit'!JN15*$B15","v":22811.532717844089},{"$f":"'Case 2 - Residual Benefit'!JO15*$B15","v":21248.016298533621},{"$f":"'Case 2 - Residual Benefit'!JP15*$B15","v":26514.393986709034},{"$f":"'Case 2 - Residual Benefit'!JQ15*$B15","v":14177.39395860562},{"$f":"'Case 2 - Residual Benefit'!JR15*$B15","v":34645.456844354259},{"$f":"'Case 2 - Residual Benefit'!JS15*$B15","v":28679.915514419205},{"$f":"'Case 2 - Residual Benefit'!JT15*$B15","v":18285.2193564626},{"$f":"'Case 2 - Residual Benefit'!JU15*$B15","v":15396.88327582189},{"$f":"'Case 2 - Residual Benefit'!JV15*$B15","v":20338.194012572309},{"$f":"'Case 2 - Residual Benefit'!JW15*$B15","v":17698.733232730021},{"$f":"'Case 2 - Residual Benefit'!JX15*$B15","v":11687.316737330217},{"$f":"'Case 2 - Residual Benefit'!JY15*$B15","v":20017.326614305111},{"$f":"'Case 2 - Residual Benefit'!JZ15*$B15","v":24340.352726049729},{"$f":"'Case 2 - Residual Benefit'!KA15*$B15","v":20333.226578112677},{"$f":"'Case 2 - Residual Benefit'!KB15*$B15","v":21054.560561709113},{"$f":"'Case 2 - Residual Benefit'!KC15*$B15","v":27411.669100627136},{"$f":"'Case 2 - Residual Benefit'!KD15*$B15","v":29022.999680195262},{"$f":"'Case 2 - Residual Benefit'!KE15*$B15","v":14008.585994168017},{"$f":"'Case 2 - Residual Benefit'!KF15*$B15","v":21238.533184675744},{"$f":"'Case 2 - Residual Benefit'!KG15*$B15","v":28573.421282855626},{"$f":"'Case 2 - Residual Benefit'!KH15*$B15","v":24488.510050507313},{"$f":"'Case 2 - Residual Benefit'!KI15*$B15","v":20781.259472113165},{"$f":"'Case 2 - Residual Benefit'!KJ15*$B15","v":19554.371882378226},{"$f":"'Case 2 - Residual Benefit'!KK15*$B15","v":16693.14075509135},{"$f":"'Case 2 - Residual Benefit'!KL15*$B15","v":26165.286507082859},{"$f":"'Case 2 - Residual Benefit'!KM15*$B15","v":22673.30493130202},{"$f":"'Case 2 - Residual Benefit'!KN15*$B15","v":10793.92536456497},{"$f":"'Case 2 - Residual Benefit'!KO15*$B15","v":21058.780960241525},{"$f":"'Case 2 - Residual Benefit'!KP15*$B15","v":39810.322208059049},{"$f":"'Case 2 - Residual Benefit'!KQ15*$B15","v":17728.320781914474},{"$f":"'Case 2 - Residual Benefit'!KR15*$B15","v":13030.482352710946},{"$f":"'Case 2 - Residual Benefit'!KS15*$B15","v":25081.618671917171},{"$f":"'Case 2 - Residual Benefit'!KT15*$B15","v":22915.760661541517},{"$f":"'Case 2 - Residual Benefit'!KU15*$B15","v":16436.602256633509},{"$f":"'Case 2 - Residual Benefit'!KV15*$B15","v":19083.898744176993},{"$f":"'Case 2 - Residual Benefit'!KW15*$B15","v":15817.890793086191},{"$f":"'Case 2 - Residual Benefit'!KX15*$B15","v":32729.803921886756},{"$f":"'Case 2 - Residual Benefit'!KY15*$B15","v":25909.149012125683},{"$f":"'Case 2 - Residual Benefit'!KZ15*$B15","v":31032.975092061344},{"$f":"'Case 2 - Residual Benefit'!LA15*$B15","v":24400.786943368901},{"$f":"'Case 2 - Residual Benefit'!LB15*$B15","v":14514.995775924028},{"$f":"'Case 2 - Residual Benefit'!LC15*$B15","v":27804.322220766404},{"$f":"'Case 2 - Residual Benefit'!LD15*$B15","v":18203.299618509449},{"$f":"'Case 2 - Residual Benefit'!LE15*$B15","v":23093.23007765305},{"$f":"'Case 2 - Residual Benefit'!LF15*$B15","v":21269.766331417628},{"$f":"'Case 2 - Residual Benefit'!LG15*$B15","v":18650.54110940262},{"$f":"'Case 2 - Residual Benefit'!LH15*$B15","v":16497.433652333821},{"$f":"'Case 2 - Residual Benefit'!LI15*$B15","v":28905.979108739244},{"$f":"'Case 2 - Residual Benefit'!LJ15*$B15","v":20512.963249945471},{"$f":"'Case 2 - Residual Benefit'!LK15*$B15","v":15852.742348853852},{"$f":"'Case 2 - Residual Benefit'!LL15*$B15","v":24877.142297191102},{"$f":"'Case 2 - Residual Benefit'!LM15*$B15","v":26604.680015349706},{"$f":"'Case 2 - Residual Benefit'!LN15*$B15","v":19447.433254040683},{"$f":"'Case 2 - Residual Benefit'!LO15*$B15","v":16317.940152085936},{"$f":"'Case 2 - Residual Benefit'!LP15*$B15","v":17960.611309623753},{"$f":"'Case 2 - Residual Benefit'!LQ15*$B15","v":21115.391307527749},{"$f":"'Case 2 - Residual Benefit'!LR15*$B15","v":24971.445843682392},{"$f":"'Case 2 - Residual Benefit'!LS15*$B15","v":24784.632841451898},{"$f":"'Case 2 - Residual Benefit'!LT15*$B15","v":26974.776749661181},{"$f":"'Case 2 - Residual Benefit'!LU15*$B15","v":18717.240268237718},{"$f":"'Case 2 - Residual Benefit'!LV15*$B15","v":21095.180861968129},{"$f":"'Case 2 - Residual Benefit'!LW15*$B15","v":27579.472181177971},{"$f":"'Case 2 - Residual Benefit'!LX15*$B15","v":27992.241286232165},{"$f":"'Case 2 - Residual Benefit'!LY15*$B15","v":23717.909520470756},{"$f":"'Case 2 - Residual Benefit'!LZ15*$B15","v":16348.103281128733},{"$f":"'Case 2 - Residual Benefit'!MA15*$B15","v":20381.194909659029},{"$f":"'Case 2 - Residual Benefit'!MB15*$B15","v":19054.742247482642},{"$f":"'Case 2 - Residual Benefit'!MC15*$B15","v":22832.118368172461},{"$f":"'Case 2 - Residual Benefit'!MD15*$B15","v":20432.874272274679},{"$f":"'Case 2 - Residual Benefit'!ME15*$B15","v":31902.176050010883},{"$f":"'Case 2 - Residual Benefit'!MF15*$B15","v":26762.963304604793},{"$f":"'Case 2 - Residual Benefit'!MG15*$B15","v":15302.188052420663},{"$f":"'Case 2 - Residual Benefit'!MH15*$B15","v":20370.025397352634},{"$f":"'Case 2 - Residual Benefit'!MI15*$B15","v":23757.325437538595},{"$f":"'Case 2 - Residual Benefit'!MJ15*$B15","v":15612.487166969315},{"$f":"'Case 2 - Residual Benefit'!MK15*$B15","v":21097.052011777636},{"$f":"'Case 2 - Residual Benefit'!ML15*$B15","v":16600.821974214261},{"$f":"'Case 2 - Residual Benefit'!MM15*$B15","v":18310.579726592223},{"$f":"'Case 2 - Residual Benefit'!MN15*$B15","v":28079.346827220983},{"$f":"'Case 2 - Residual Benefit'!MO15*$B15","v":18256.443477853561},{"$f":"'Case 2 - Residual Benefit'!MP15*$B15","v":29245.337432711509},{"$f":"'Case 2 - Residual Benefit'!MQ15*$B15","v":21259.201077158872},{"$f":"'Case 2 - Residual Benefit'!MR15*$B15","v":26753.505589789205},{"$f":"'Case 2 - Residual Benefit'!MS15*$B15","v":19099.31370098862},{"$f":"'Case 2 - Residual Benefit'!MT15*$B15","v":20835.951519140934},{"$f":"'Case 2 - Residual Benefit'!MU15*$B15","v":22688.306058252394},{"$f":"'Case 2 - Residual Benefit'!MV15*$B15","v":17709.675777246415},{"$f":"'Case 2 - Residual Benefit'!MW15*$B15","v":21137.502761333941},{"$f":"'Case 2 - Residual Benefit'!MX15*$B15","v":25147.337271558263},{"$f":"'Case 2 - Residual Benefit'!MY15*$B15","v":24314.971155476564},{"$f":"'Case 2 - Residual Benefit'!MZ15*$B15","v":17006.349821809439},{"$f":"'Case 2 - Residual Benefit'!NA15*$B15","v":24704.142124735987},{"$f":"'Case 2 - Residual Benefit'!NB15*$B15","v":24972.556796645378},{"$f":"'Case 2 - Residual Benefit'!NC15*$B15","v":21922.105611326813},{"$f":"'Case 2 - Residual Benefit'!ND15*$B15","v":34465.7921680578},{"$f":"'Case 2 - Residual Benefit'!NE15*$B15","v":26694.597618934062},{"$f":"'Case 2 - Residual Benefit'!NF15*$B15","v":24852.086359191981},{"$f":"'Case 2 - Residual Benefit'!NG15*$B15","v":22301.018690718476},{"$f":"'Case 2 - Residual Benefit'!NH15*$B15","v":20096.932977861066},{"$f":"'Case 2 - Residual Benefit'!NI15*$B15","v":22022.79299567391},{"$f":"'Case 2 - Residual Benefit'!NJ15*$B15","v":23528.134935373062},{"$f":"'Case 2 - Residual Benefit'!NK15*$B15","v":21587.369106608687},{"$f":"'Case 2 - Residual Benefit'!NL15*$B15","v":17417.152940218093},{"$f":"'Case 2 - Residual Benefit'!NM15*$B15","v":20866.135422144274},{"$f":"'Case 2 - Residual Benefit'!NN15*$B15","v":16653.219192008499},{"$f":"'Case 2 - Residual Benefit'!NO15*$B15","v":19775.431698601315},{"$f":"'Case 2 - Residual Benefit'!NP15*$B15","v":37623.295076756025},{"$f":"'Case 2 - Residual Benefit'!NQ15*$B15","v":24610.931941996205},{"$f":"'Case 2 - Residual Benefit'!NR15*$B15","v":17994.479327701254},{"$f":"'Case 2 - Residual Benefit'!NS15*$B15","v":28568.438459212372},{"$f":"'Case 2 - Residual Benefit'!NT15*$B15","v":22171.743906999298},{"$f":"'Case 2 - Residual Benefit'!NU15*$B15","v":30135.721751605146},{"$f":"'Case 2 - Residual Benefit'!NV15*$B15","v":18122.662694054503},{"$f":"'Case 2 - Residual Benefit'!NW15*$B15","v":15458.605012615681},{"$f":"'Case 2 - Residual Benefit'!NX15*$B15","v":14452.36927492312},{"$f":"'Case 2 - Residual Benefit'!NY15*$B15","v":23778.821213198164},{"$f":"'Case 2 - Residual Benefit'!NZ15*$B15","v":16149.308481511593},{"$f":"'Case 2 - Residual Benefit'!OA15*$B15","v":24467.603983934427},{"$f":"'Case 2 - Residual Benefit'!OB15*$B15","v":13736.384580329721},{"$f":"'Case 2 - Residual Benefit'!OC15*$B15","v":21468.060818153921},{"$f":"'Case 2 - Residual Benefit'!OD15*$B15","v":17161.071382558901},{"$f":"'Case 2 - Residual Benefit'!OE15*$B15","v":24990.49619183892},{"$f":"'Case 2 - Residual Benefit'!OF15*$B15","v":22672.618152876483},{"$f":"'Case 2 - Residual Benefit'!OG15*$B15","v":17357.312437105036},{"$f":"'Case 2 - Residual Benefit'!OH15*$B15","v":18980.073022446304},{"$f":"'Case 2 - Residual Benefit'!OI15*$B15","v":16586.053608026181},{"$f":"'Case 2 - Residual Benefit'!OJ15*$B15","v":25237.510938106021},{"$f":"'Case 2 - Residual Benefit'!OK15*$B15","v":18136.688212155961},{"$f":"'Case 2 - Residual Benefit'!OL15*$B15","v":11953.256704068443},{"$f":"'Case 2 - Residual Benefit'!OM15*$B15","v":19144.104816125095},{"$f":"'Case 2 - Residual Benefit'!ON15*$B15","v":24253.549248364343},{"$f":"'Case 2 - Residual Benefit'!OO15*$B15","v":16329.708485016799},{"$f":"'Case 2 - Residual Benefit'!OP15*$B15","v":25371.004486936676},{"$f":"'Case 2 - Residual Benefit'!OQ15*$B15","v":15619.956475003395},{"$f":"'Case 2 - Residual Benefit'!OR15*$B15","v":27332.367425813783},{"$f":"'Case 2 - Residual Benefit'!OS15*$B15","v":23547.684768047468},{"$f":"'Case 2 - Residual Benefit'!OT15*$B15","v":22680.030910258181},{"$f":"'Case 2 - Residual Benefit'!OU15*$B15","v":19937.30199521637},{"$f":"'Case 2 - Residual Benefit'!OV15*$B15","v":20562.563913087874},{"$f":"'Case 2 - Residual Benefit'!OW15*$B15","v":19403.152474664275},{"$f":"'Case 2 - Residual Benefit'!OX15*$B15","v":21067.060615984246},{"$f":"'Case 2 - Residual Benefit'!OY15*$B15","v":32753.41079595972},{"$f":"'Case 2 - Residual Benefit'!OZ15*$B15","v":22514.42259496549},{"$f":"'Case 2 - Residual Benefit'!PA15*$B15","v":17307.028297068486},{"$f":"'Case 2 - Residual Benefit'!PB15*$B15","v":13634.670103785713},{"$f":"'Case 2 - Residual Benefit'!PC15*$B15","v":18847.266902088977},{"$f":"'Case 2 - Residual Benefit'!PD15*$B15","v":28709.416791195854},{"$f":"'Case 2 - Residual Benefit'!PE15*$B15","v":27160.353152121192},{"$f":"'Case 2 - Residual Benefit'!PF15*$B15","v":27100.836196511555},{"$f":"'Case 2 - Residual Benefit'!PG15*$B15","v":18156.934528643284},{"$f":"'Case 2 - Residual Benefit'!PH15*$B15","v":13313.100133489541},{"$f":"'Case 2 - Residual Benefit'!PI15*$B15","v":23121.788344030589},{"$f":"'Case 2 - Residual Benefit'!PJ15*$B15","v":38361.153229373253},{"$f":"'Case 2 - Residual Benefit'!PK15*$B15","v":21549.838324903918},{"$f":"'Case 2 - Residual Benefit'!PL15*$B15","v":23059.997539491553},{"$f":"'Case 2 - Residual Benefit'!PM15*$B15","v":20334.291397994919},{"$f":"'Case 2 - Residual Benefit'!PN15*$B15","v":26394.739411589453},{"$f":"'Case 2 - Residual Benefit'!PO15*$B15","v":26595.460467055778},{"$f":"'Case 2 - Residual Benefit'!PP15*$B15","v":19852.662221478269},{"$f":"'Case 2 - Residual Benefit'!PQ15*$B15","v":23253.251744340232},{"$f":"'Case 2 - Residual Benefit'!PR15*$B15","v":20783.695339893395},{"$f":"'Case 2 - Residual Benefit'!PS15*$B15","v":26956.884658978433},{"$f":"'Case 2 - Residual Benefit'!PT15*$B15","v":24671.228176474247},{"$f":"'Case 2 - Residual Benefit'!PU15*$B15","v":17912.157924373932},{"$f":"'Case 2 - Residual Benefit'!PV15*$B15","v":27206.535850918983},{"$f":"'Case 2 - Residual Benefit'!PW15*$B15","v":15500.814258644948},{"$f":"'Case 2 - Residual Benefit'!PX15*$B15","v":14549.421627434323},{"$f":"'Case 2 - Residual Benefit'!PY15*$B15","v":24220.054305924386},{"$f":"'Case 2 - Residual Benefit'!PZ15*$B15","v":29407.514855936228},{"$f":"'Case 2 - Residual Benefit'!QA15*$B15","v":17169.026282156872},{"$f":"'Case 2 - Residual Benefit'!QB15*$B15","v":20672.237195833153},{"$f":"'Case 2 - Residual Benefit'!QC15*$B15","v":13307.355101363974},{"$f":"'Case 2 - Residual Benefit'!QD15*$B15","v":24368.479769944614},{"$f":"'Case 2 - Residual Benefit'!QE15*$B15","v":19594.647670198716},{"$f":"'Case 2 - Residual Benefit'!QF15*$B15","v":22534.807173357265},{"$f":"'Case 2 - Residual Benefit'!QG15*$B15","v":18434.305839285469},{"$f":"'Case 2 - Residual Benefit'!QH15*$B15","v":19402.561400116618},{"$f":"'Case 2 - Residual Benefit'!QI15*$B15","v":22596.5790006473},{"$f":"'Case 2 - Residual Benefit'!QJ15*$B15","v":11640.123872178958},{"$f":"'Case 2 - Residual Benefit'!QK15*$B15","v":26955.696218515695},{"$f":"'Case 2 - Residual Benefit'!QL15*$B15","v":18264.061321132947},{"$f":"'Case 2 - Residual Benefit'!QM15*$B15","v":15392.294589672205},{"$f":"'Case 2 - Residual Benefit'!QN15*$B15","v":19764.810644871752},{"$f":"'Case 2 - Residual Benefit'!QO15*$B15","v":15219.07986228546},{"$f":"'Case 2 - Residual Benefit'!QP15*$B15","v":21159.27928632512},{"$f":"'Case 2 - Residual Benefit'!QQ15*$B15","v":15901.739902284688},{"$f":"'Case 2 - Residual Benefit'!QR15*$B15","v":23890.553020928077},{"$f":"'Case 2 - Residual Benefit'!QS15*$B15","v":47135.336911199956},{"$f":"'Case 2 - Residual Benefit'!QT15*$B15","v":21094.582968667775},{"$f":"'Case 2 - Residual Benefit'!QU15*$B15","v":28518.312936075126},{"$f":"'Case 2 - Residual Benefit'!QV15*$B15","v":24356.657324918269},{"$f":"'Case 2 - Residual Benefit'!QW15*$B15","v":14805.133661097667},{"$f":"'Case 2 - Residual Benefit'!QX15*$B15","v":17929.049828605021},{"$f":"'Case 2 - Residual Benefit'!QY15*$B15","v":15737.682065931578},{"$f":"'Case 2 - Residual Benefit'!QZ15*$B15","v":19090.058894218757},{"$f":"'Case 2 - Residual Benefit'!RA15*$B15","v":17480.084745070555},{"$f":"'Case 2 - Residual Benefit'!RB15*$B15","v":30661.634848777732},{"$f":"'Case 2 - Residual Benefit'!RC15*$B15","v":38292.282618039149},{"$f":"'Case 2 - Residual Benefit'!RD15*$B15","v":22781.98088604103},{"$f":"'Case 2 - Residual Benefit'!RE15*$B15","v":18799.472601977341},{"$f":"'Case 2 - Residual Benefit'!RF15*$B15","v":24712.061301941201},{"$f":"'Case 2 - Residual Benefit'!RG15*$B15","v":17201.958185522857},{"$f":"'Case 2 - Residual Benefit'!RH15*$B15","v":11798.402199506492},{"$f":"'Case 2 - Residual Benefit'!RI15*$B15","v":24916.992151714257},{"$f":"'Case 2 - Residual Benefit'!RJ15*$B15","v":23983.170404874556},{"$f":"'Case 2 - Residual Benefit'!RK15*$B15","v":23534.588496580258},{"$f":"'Case 2 - Residual Benefit'!RL15*$B15","v":14455.127835326586},{"$f":"'Case 2 - Residual Benefit'!RM15*$B15","v":17474.307405339845},{"$f":"'Case 2 - Residual Benefit'!RN15*$B15","v":18455.848605012474},{"$f":"'Case 2 - Residual Benefit'!RO15*$B15","v":30125.638546880207},{"$f":"'Case 2 - Residual Benefit'!RP15*$B15","v":16605.979181782241},{"$f":"'Case 2 - Residual Benefit'!RQ15*$B15","v":22380.734064799122},{"$f":"'Case 2 - Residual Benefit'!RR15*$B15","v":18930.22394486628},{"$f":"'Case 2 - Residual Benefit'!RS15*$B15","v":16356.764640244468},{"$f":"'Case 2 - Residual Benefit'!RT15*$B15","v":17835.447335942914},{"$f":"'Case 2 - Residual Benefit'!RU15*$B15","v":22625.905447585363},{"$f":"'Case 2 - Residual Benefit'!RV15*$B15","v":19257.988964734592},{"$f":"'Case 2 - Residual Benefit'!RW15*$B15","v":25613.393751122807},{"$f":"'Case 2 - Residual Benefit'!RX15*$B15","v":23867.993596801494},{"$f":"'Case 2 - Residual Benefit'!RY15*$B15","v":24269.734896154958},{"$f":"'Case 2 - Residual Benefit'!RZ15*$B15","v":24077.575996764084},{"$f":"'Case 2 - Residual Benefit'!SA15*$B15","v":19303.663439276381},{"$f":"'Case 2 - Residual Benefit'!SB15*$B15","v":11881.795995125691},{"$f":"'Case 2 - Residual Benefit'!SC15*$B15","v":26987.690535149057},{"$f":"'Case 2 - Residual Benefit'!SD15*$B15","v":18397.386634117032},{"$f":"'Case 2 - Residual Benefit'!SE15*$B15","v":18189.930945666129},{"$f":"'Case 2 - Residual Benefit'!SF15*$B15","v":13624.602349130868},{"$f":"'Case 2 - Residual Benefit'!SG15*$B15","v":22859.8701166881}]
[16,{"$f":"INDEX('Minimum Drawdown Rule'!$C$3:$C$50, SUMPRODUCT(--(Inputs!$C$4+'Case 2 - Drawdown'!$A19<='Minimum Drawdown Rule'!$B$3:$B$50), --(Inputs!$C$4+'Case 2 - Drawdown'!$A19>='Minimum Drawdown Rule'!$A$3:$A$50), ROW($A$1:$A$48)))","v":7.0000000000000007E-2},{"$f":"'Case 2 - Residual Benefit'!B19*$B19","v":19442.279537104965},{"$f":"'Case 2 - Residual Benefit'!C19*$B19","v":17543.804515066186},{"$f":"'Case 2 - Residual Benefit'!D19*$B19","v":20781.503822243525},{"$f":"'Case 2 - Residual Benefit'!E19*$B19","v":21432.623479997474},{"$f":"'Case 2 - Residual Benefit'!F19*$B19","v":26330.218428538898},{"$f":"'Case 2 - Residual Benefit'!G19*$B19","v":23902.632998188968},{"$f":"'Case 2 - Residual Benefit'!H19*$B19","v":31831.235867913012},{"$f":"'Case 2 - Residual Benefit'!I19*$B19","v":17323.770308527324},{"$f":"'Case 2 - Residual Benefit'!J19*$B19","v":11126.610862514559},{"$f":"'Case 2 - Residual Benefit'!K19*$B19","v":19200.186161144014},{"$f":"'Case 2 - Residual Benefit'!L19*$B19","v":18201.000172279604},{"$f":"'Case 2 - Residual Benefit'!M19*$B19","v":17307.553821436668},{"$f":"'Case 2 - Residual Benefit'!N19*$B19","v":22068.313648548279},{"$f":"'Case 2 - Residual Benefit'!O19*$B19","v":18398.225405464771},{"$f":"'Case 2 - Residual Benefit'!P19*$B19","v":14121.105748975831},{"$f":"'Case 2 - Residual Benefit'!Q19*$B19","v":31376.765694785525},{"$f":"'Case 2 - Residual Benefit'!R19*$B19","v":26284.185235694142},{"$f":"'Case 2 - Residual Benefit'!S19*$B19","v":17387.157216344978},{"$f":"'Case 2 - Residual Benefit'!T19*$B19","v":20707.169031358611},{"$f":"'Case 2 - Residual Benefit'!U19*$B19","v":22099.093717108604},{"$f":"'Case 2 - Residual Benefit'!V19*$B19","v":28522.968239567665},{"$f":"'Case 2 - Residual Benefit'!W19*$B19","v":16284.141138446681},{"$f":"'Case 2 - Residual Benefit'!X19*$B19","v":33634.186752883965},{"$f":"'Case 2 - Residual Benefit'!Y19*$B19","v":15319.43458623116},{"$f":"'Case 2 - Residual Benefit'!Z19*$B19","v":22123.486591682024},{"$f":"'Case 2 - Residual Benefit'!AA19*$B19","v":20705.414033389567},{"$f":"'Case 2 - Residual Benefit'!AB19*$B19","v":28702.149394142627},{"$f":"'Case 2 - Residual Benefit'!AC19*$B19","v":12311.832236040653},{"$f":"'Case 2 - Residual Benefit'!AD19*$B19","v":15888.635617679125},{"$f":"'Case 2 - Residual Benefit'!AE19*$B19","v":17885.002115111201},{"$f":"'Case 2 - Residual Benefit'!AF19*$B19","v":21180.135198267428},{"$f":"'Case 2 - Residual Benefit'!AG19*$B19","v":15893.659189807167},{"$f":"'Case 2 - Residual Benefit'!AH19*$B19","v":16943.171530517815},{"$f":"'Case 2 - Residual Benefit'!AI19*$B19","v":20102.209227835807},{"$f":"'Case 2 - Residual Benefit'!AJ19*$B19","v":17117.880567992521},{"$f":"'Case 2 - Residual Benefit'!AK19*$B19","v":14987.885535364738},{"$f":"'Case 2 - Residual Benefit'!AL19*$B19","v":19973.152683462322},{"$f":"'Case 2 - Residual Benefit'!AM19*$B19","v":28409.596829512895},{"$f":"'Case 2 - Residual Benefit'!AN19*$B19","v":26484.96018864675},{"$f":"'Case 2 - Residual Benefit'!AO19*$B19","v":15193.928814895422},{"$f":"'Case 2 - Residual Benefit'!AP19*$B19","v":25878.910604200257},{"$f":"'Case 2 - Residual Benefit'!AQ19*$B19","v":25575.182462995352},{"$f":"'Case 2 - Residual Benefit'!AR19*$B19","v":25153.559932668599},{"$f":"'Case 2 - Residual Benefit'!AS19*$B19","v":21884.067893323117},{"$f":"'Case 2 - Residual Benefit'!AT19*$B19","v":33380.049491958947},{"$f":"'Case 2 - Residual Benefit'!AU19*$B19","v":19334.254224894667},{"$f":"'Case 2 - Residual Benefit'!AV19*$B19","v":16126.283525957107},{"$f":"'Case 2 - Residual Benefit'!AW19*$B19","v":12550.163013406771},{"$f":"'Case 2 - Residual Benefit'!AX19*$B19","v":26141.175421091812},{"$f":"'Case 2 - Residual Benefit'!AY19*$B19","v":14248.189833999682},{"$f":"'Case 2 - Residual Benefit'!AZ19*$B19","v":31874.472559481619},{"$f":"'Case 2 - Residual Benefit'!BA19*$B19","v":22659.97539400317},{"$f":"'Case 2 - Residual Benefit'!BB19*$B19","v":15309.917558021489},{"$f":"'Case 2 - Residual Benefit'!BC19*$B19","v":24526.666810298819},{"$f":"'Case 2 - Residual Benefit'!BD19*$B19","v":28559.683247152036},{"$f":"'Case 2 - Residual Benefit'!BE19*$B19","v":15203.704086274707},{"$f":"'Case 2 - Residual Benefit'!BF19*$B19","v":28696.186746924624},{"$f":"'Case 2 - Residual Benefit'!BG19*$B19","v":18924.261779417131},{"$f":"'Case 2 - Residual Benefit'!BH19*$B19","v":12750.296092938588},{"$f":"'Case 2 - Residual Benefit'!BI19*$B19","v":17399.967091039918},{"$f":"'Case 2 - Residual Benefit'!BJ19*$B19","v":14752.099532913442},{"$f":"'Case 2 - Residual Benefit'!BK19*$B19","v":31465.600713628563},{"$f":"'Case 2 - Residual Benefit'!BL19*$B19","v":16979.503256871165},{"$f":"'Case 2 - Residual Benefit'!BM19*$B19","v":11157.480816840913},{"$f":"'Case 2 - Residual Benefit'!BN19*$B19","v":29700.888288772301},{"$f":"'Case 2 - Residual Benefit'!BO19*$B19","v":19058.606510948597},{"$f":"'Case 2 - Residual Benefit'!BP19*$B19","v":29083.758295169282},{"$f":"'Case 2 - Residual Benefit'!BQ19*$B19","v":21385.866268580201},{"$f":"'Case 2 - Residual Benefit'!BR19*$B19","v":29992.834529859887},{"$f":"'Case 2 - Residual Benefit'!BS19*$B19","v":12944.914541906808},{"$f":"'Case 2 - Residual Benefit'!BT19*$B19","v":23733.899652330467},{"$f":"'Case 2 - Residual Benefit'!BU19*$B19","v":16172.005351303636},{"$f":"'Case 2 - Residual Benefit'!BV19*$B19","v":15224.751951381013},{"$f":"'Case 2 - Residual Benefit'!BW19*$B19","v":17763.931329974625},{"$f":"'Case 2 - Residual Benefit'!BX19*$B19","v":21007.551793506795},{"$f":"'Case 2 - Residual Benefit'!BY19*$B19","v":34470.427162349981},{"$f":"'Case 2 - Residual Benefit'!BZ19*$B19","v":24742.418774631649},{"$f":"'Case 2 - Residual Benefit'!CA19*$B19","v":22765.865903707072},{"$f":"'Case 2 - Residual Benefit'!CB19*$B19","v":21946.096955848381},{"$f":"'Case 2 - Residual Benefit'!CC19*$B19","v":23262.262831735705},{"$f":"'Case 2 - Residual Benefit'!CD19*$B19","v":46181.714764022014},{"$f":"'Case 2 - Residual Benefit'!CE19*$B19","v":18506.415923704968},{"$f":"'Case 2 - Residual Benefit'!CF19*$B19","v":26680.062881802249},{"$f":"'Case 2 - Residual Benefit'!CG19*$B19","v":27153.991076641647},{"$f":"'Case 2 - Residual Benefit'!CH19*$B19","v":25077.509575391756},{"$f":"'Case 2 - Residual Benefit'!CI19*$B19","v":27858.12882195838},{"$f":"'Case 2 - Residual Benefit'!CJ19*$B19","v":24124.225987789509},{"$f":"'Case 2 - Residual Benefit'!CK19*$B19","v":25588.957073114205},{"$f":"'Case 2 - Residual Benefit'!CL19*$B19","v":27665.70850761835},{"$f":"'Case 2 - Residual Benefit'!CM19*$B19","v":16227.184542411283},{"$f":"'Case 2 - Residual Benefit'!CN19*$B19","v":19480.852105518683},{"$f":"'Case 2 - Residual Benefit'!CO19*$B19","v":28086.165171997836},{"$f":"'Case 2 - Residual Benefit'!CP19*$B19","v":32342.608770868428},{"$f":"'Case 2 - Residual Benefit'!CQ19*$B19","v":12282.291378764879},{"$f":"'Case 2 - Residual Benefit'!CR19*$B19","v":22458.477268800143},{"$f":"'Case 2 - Residual Benefit'!CS19*$B19","v":18065.926167247773},{"$f":"'Case 2 - Residual Benefit'!CT19*$B19","v":22198.555987008371},{"$f":"'Case 2 - Residual Benefit'!CU19*$B19","v":18167.519018284351},{"$f":"'Case 2 - Residual Benefit'!CV19*$B19","v":29131.652127989899},{"$f":"'Case 2 - Residual Benefit'!CW19*$B19","v":29469.281972172063},{"$f":"'Case 2 - Residual Benefit'!CX19*$B19","v":22287.012093672969},{"$f":"'Case 2 - Residual Benefit'!CY19*$B19","v":34005.38021626167},{"$f":"'Case 2 - Residual Benefit'!CZ19*$B19","v":14802.406516313335},{"$f":"'Case 2 - Residual Benefit'!DA19*$B19","v":29603.861420723868},{"$f":"'Case 2 - Residual Benefit'!DB19*$B19","v":31848.987396435943},{"$f":"'Case 2 - Residual Benefit'!DC19*$B19","v":23474.882066570088},{"$f":"'Case 2 - Residual Benefit'!DD19*$B19","v":14905.827908866158},{"$f":"'Case 2 - Residual Benefit'!DE19*$B19","v":20078.701686726323},{"$f":"'Case 2 - Residual Benefit'!DF19*$B19","v":16629.652735574989},{"$f":"'Case 2 - Residual Benefit'!DG19*$B19","v":15825.042016082241},{"$f":"'Case 2 - Residual Benefit'!DH19*$B19","v":19773.228741862833},{"$f":"'Case 2 - Residual Benefit'!DI19*$B19","v":32936.325826611494},{"$f":"'Case 2 - Residual Benefit'!DJ19*$B19","v":23644.46253544811},{"$f":"'Case 2 - Residual Benefit'!DK19*$B19","v":23966.632912117377},{"$f":"'Case 2 - Residual Benefit'!DL19*$B19","v":24575.023004456496},{"$f":"'Case 2 - Residual Benefit'!DM19*$B19","v":21144.215022426983},{"$f":"'Case 2 - Residual Benefit'!DN19*$B19","v":36970.559962387822},{"$f":"'Case 2 - Residual Benefit'!DO19*$B19","v":23489.025191297853},{"$f":"'Case 2 - Residual Benefit'!DP19*$B19","v":17149.360500384017},{"$f":"'Case 2 - Residual Benefit'!DQ19*$B19","v":63284.466303374968},{"$f":"'Case 2 - Residual Benefit'!DR19*$B19","v":17874.890620957158},{"$f":"'Case 2 - Residual Benefit'!DS19*$B19","v":34851.166320769102},{"$f":"'Case 2 - Residual Benefit'!DT19*$B19","v":21296.914696090113},{"$f":"'Case 2 - Residual Benefit'!DU19*$B19","v":19241.071248717202},{"$f":"'Case 2 - Residual Benefit'!DV19*$B19","v":22997.356837889645},{"$f":"'Case 2 - Residual Benefit'!DW19*$B19","v":28396.873201821876},{"$f":"'Case 2 - Residual Benefit'!DX19*$B19","v":20399.65110785557},{"$f":"'Case 2 - Residual Benefit'!DY19*$B19","v":16012.136198930504},{"$f":"'Case 2 - Residual Benefit'!DZ19*$B19","v":20638.95476048781},{"$f":"'Case 2 - Residual Benefit'!EA19*$B19","v":19003.391205397485},{"$f":"'Case 2 - Residual Benefit'!EB19*$B19","v":17480.610638804486},{"$f":"'Case 2 - Residual Benefit'!EC19*$B19","v":22718.144210879655},{"$f":"'Case 2 - Residual Benefit'!ED19*$B19","v":18462.866203197504},{"$f":"'Case 2 - Residual Benefit'!EE19*$B19","v":27182.82880619109},{"$f":"'Case 2 - Residual Benefit'!EF19*$B19","v":24274.238193299578},{"$f":"'Case 2 - Residual Benefit'!EG19*$B19","v":25119.394393818147},{"$f":"'Case 2 - Residual Benefit'!EH19*$B19","v":17753.320050178365},{"$f":"'Case 2 - Residual Benefit'!EI19*$B19","v":16192.29566500842},{"$f":"'Case 2 - Residual Benefit'!EJ19*$B19","v":24605.513710227202},{"$f":"'Case 2 - Residual Benefit'!EK19*$B19","v":25127.434342302065},{"$f":"'Case 2 - Residual Benefit'!EL19*$B19","v":13314.336040540456},{"$f":"'Case 2 - Residual Benefit'!EM19*$B19","v":23624.537887680312},{"$f":"'Case 2 - Residual Benefit'!EN19*$B19","v":32185.379190312873},{"$f":"'Case 2 - Residual Benefit'!EO19*$B19","v":34669.052247959691},{"$f":"'Case 2 - Residual Benefit'!EP19*$B19","v":18296.320331327152},{"$f":"'Case 2 - Residual Benefit'!EQ19*$B19","v":20156.237838352459},{"$f":"'Case 2 - Residual Benefit'!ER19*$B19","v":18067.74535588827},{"$f":"'Case 2 - Residual Benefit'!ES19*$B19","v":18041.320066574794},{"$f":"'Case 2 - Residual Benefit'!ET19*$B19","v":26568.449692093065},{"$f":"'Case 2 - Residual Benefit'!EU19*$B19","v":26113.08344476092},{"$f":"'Case 2 - Residual Benefit'!EV19*$B19","v":31861.431217869798},{"$f":"'Case 2 - Residual Benefit'!EW19*$B19","v":16556.330213815756},{"$f":"'Case 2 - Residual Benefit'!EX19*$B19","v":25249.982971698711},{"$f":"'Case 2 - Residual Benefit'!EY19*$B19","v":10836.354937915668},{"$f":"'Case 2 - Residual Benefit'!EZ19*$B19","v":17024.611995805928},{"$f":"'Case 2 - Residual Benefit'!FA19*$B19","v":31344.44913845215},{"$f":"'Case 2 - Residual Benefit'!FB19*$B19","v":26852.438932053716},{"$f":"'Case 2 - Residual Benefit'!FC19*$B19","v":21089.497703734422},{"$f":"'Case 2 - Residual Benefit'!FD19*$B19","v":27751.508732069884},{"$f":"'Case 2 - Residual Benefit'!FE19*$B19","v":21385.842398523673},{"$f":"'Case 2 - Residual Benefit'!FF19*$B19","v":20795.492988966162},{"$f":"'Case 2 - Residual Benefit'!FG19*$B19","v":8993.36378785136},{"$f":"'Case 2 - Residual Benefit'!FH19*$B19","v":15896.320112406962},{"$f":"'Case 2 - Residual Benefit'!FI19*$B19","v":26108.700977311812},{"$f":"'Case 2 - Residual Benefit'!FJ19*$B19","v":28121.100268246715},{"$f":"'Case 2 - Residual Benefit'!FK19*$B19","v":29019.510258063528},{"$f":"'Case 2 - Residual Benefit'!FL19*$B19","v":20182.003156317045},{"$f":"'Case 2 - Residual Benefit'!FM19*$B19","v":33273.353230342873},{"$f":"'Case 2 - Residual Benefit'!FN19*$B19","v":17056.719790947427},{"$f":"'Case 2 - Residual Benefit'!FO19*$B19","v":16289.61439403475},{"$f":"'Case 2 - Residual Benefit'!FP19*$B19","v":17648.339137997875},{"$f":"'Case 2 - Residual Benefit'!FQ19*$B19","v":40037.874297268791},{"$f":"'Case 2 - Residual Benefit'!FR19*$B19","v":15617.29376646685},{"$f":"'Case 2 - Residual Benefit'!FS19*$B19","v":22842.584501613277},{"$f":"'Case 2 - Residual Benefit'!FT19*$B19","v":27999.844419245521},{"$f":"'Case 2 - Residual Benefit'!FU19*$B19","v":23499.894575839116},{"$f":"'Case 2 - Residual Benefit'!FV19*$B19","v":15618.727447785557},{"$f":"'Case 2 - Residual Benefit'!FW19*$B19","v":19302.171924605362},{"$f":"'Case 2 - Residual Benefit'!FX19*$B19","v":26592.130722818256},{"$f":"'Case 2 - Residual Benefit'!FY19*$B19","v":26389.66028989563},{"$f":"'Case 2 - Residual Benefit'!FZ19*$B19","v":18556.145341287323},{"$f":"'Case 2 - Residual Benefit'!GA19*$B19","v":16182.407447658195},{"$f":"'Case 2 - Residual Benefit'!GB19*$B19","v":39929.656148932176},{"$f":"'Case 2 - Residual Benefit'!GC19*$B19","v":12915.651535717427},{"$f":"'Case 2 - Residual Benefit'!GD19*$B19","v":28676.06807153812},{"$f":"'Case 2 - Residual Benefit'!GE19*$B19","v":21105.441322552288},{"$f":"'Case 2 - Residual Benefit'!GF19*$B19","v":20886.676834403137},{"$f":"'Case 2 - Residual Benefit'!GG19*$B19","v":25071.038808100606},{"$f":"'Case 2 - Residual Benefit'!GH19*$B19","v":19218.412540545982},{"$f":"'Case 2 - Residual Benefit'!GI19*$B19","v":17333.777284908072},{"$f":"'Case 2 - Residual Benefit'!GJ19*$B19","v":20088.104803189202},{"$f":"'Case 2 - Residual Benefit'!GK19*$B19","v":28965.799019467435},{"$f":"'Case 2 - Residual Benefit'!GL19*$B19","v":25850.296334796149},{"$f":"'Case 2 - Residual Benefit'!GM19*$B19","v":28383.839158005769},{"$f":"'Case 2 - Residual Benefit'!GN19*$B19","v":25300.991790595319},{"$f":"'Case 2 - Residual Benefit'!GO19*$B19","v":28652.272599570799},{"$f":"'Case 2 - Residual Benefit'!GP19*$B19","v":32772.743414228848},{"$f":"'Case 2 - Residual Benefit'!GQ19*$B19","v":16754.145650776958},{"$f":"'Case 2 - Residual Benefit'!GR19*$B19","v":19892.546641911784},{"$f":"'Case 2 - Residual Benefit'!GS19*$B19","v":24138.648199813815},{"$f":"'Case 2 - Residual Benefit'!GT19*$B19","v":12201.63489473331},{"$f":"'Case 2 - Residual Benefit'!GU19*$B19","v":22605.662801698003},{"$f":"'Case 2 - Residual Benefit'!GV19*$B19","v":20207.348430722432},{"$f":"'Case 2 - Residual Benefit'!GW19*$B19","v":19241.49668665179},{"$f":"'Case 2 - Residual Benefit'!GX19*$B19","v":29374.209275024754},{"$f":"'Case 2 - Residual Benefit'!GY19*$B19","v":21512.325297973715},{"$f":"'Case 2 - Residual Benefit'!GZ19*$B19","v":40736.37022971941},{"$f":"'Case 2 - Residual Benefit'!HA19*$B19","v":25974.699922256204},{"$f":"'Case 2 - Residual Benefit'!HB19*$B19","v":19692.848625809635},{"$f":"'Case 2 - Residual Benefit'!HC19*$B19","v":20301.856544599366},{"$f":"'Case 2 - Residual Benefit'!HD19*$B19","v":24857.953219655221},{"$f":"'Case 2 - Residual Benefit'!HE19*$B19","v":33053.987326327529},{"$f":"'Case 2 - Residual Benefit'!HF19*$B19","v":21761.829478695221},{"$f":"'Case 2 - Residual Benefit'!HG19*$B19","v":15285.275309077309},{"$f":"'Case 2 - Residual Benefit'!HH19*$B19","v":18011.89216017893},{"$f":"'Case 2 - Residual Benefit'!HI19*$B19","v":15976.096760620285},{"$f":"'Case 2 - Residual Benefit'!HJ19*$B19","v":27356.075796990091},{"$f":"'Case 2 - Residual Benefit'!HK19*$B19","v":56915.32362861673},{"$f":"'Case 2 - Residual Benefit'!HL19*$B19","v":34933.757067201914},{"$f":"'Case 2 - Residual Benefit'!HM19*$B19","v":24535.29966395345},{"$f":"'Case 2 - Residual Benefit'!HN19*$B19","v":12858.798835374731},{"$f":"'Case 2 - Residual Benefit'!HO19*$B19","v":18706.298683740799},{"$f":"'Case 2 - Residual Benefit'!HP19*$B19","v":26992.111535163265},{"$f":"'Case 2 - Residual Benefit'!HQ19*$B19","v":20215.921729863239},{"$f":"'Case 2 - Residual Benefit'!HR19*$B19","v":34237.190385174348},{"$f":"'Case 2 - Residual Benefit'!HS19*$B19","v":17195.290075300458},{"$f":"'Case 2 - Residual Benefit'!HT19*$B19","v":24425.695160718562},{"$f":"'Case 2 - Residual Benefit'!HU19*$B19","v":13370.464780894121},{"$f":"'Case 2 - Residual Benefit'!HV19*$B19","v":25045.084453808493},{"$f":"'Case 2 - Residual Benefit'!HW19*$B19","v":22335.381103484524},{"$f":"'Case 2 - Residual Benefit'!HX19*$B19","v":30581.318241978795},{"$f":"'Case 2 - Residual Benefit'!HY19*$B19","v":21664.589137493858},{"$f":"'Case 2 - Residual Benefit'!HZ19*$B19","v":39410.583396917507},{"$f":"'Case 2 - Residual Benefit'!IA19*$B19","v":28847.42091828788},{"$f":"'Case 2 - Residual Benefit'!IB19*$B19","v":21983.915751874563},{"$f":"'Case 2 - Residual Benefit'!IC19*$B19","v":29225.363805172787},{"$f":"'Case 2 - Residual Benefit'!ID19*$B19","v":24130.566383692585},{"$f":"'Case 2 - Residual Benefit'!IE19*$B19","v":20733.890009175415},{"$f":"'Case 2 - Residual Benefit'!IF19*$B19","v":17252.635350850411},{"$f":"'Case 2 - Residual Benefit'!IG19*$B19","v":21614.583913551622},{"$f":"'Case 2 - Residual Benefit'!IH19*$B19","v":25863.148494202505},{"$f":"'Case 2 - Residual Benefit'!II19*$B19","v":16332.065754372295},{"$f":"'Case 2 - Residual Benefit'!IJ19*$B19","v":28323.57430572635},{"$f":"'Case 2 - Residual Benefit'!IK19*$B19","v":13635.669979239872},{"$f":"'Case 2 - Residual Benefit'!IL19*$B19","v":15014.697374813977},{"$f":"'Case 2 - Residual Benefit'!IM19*$B19","v":20326.105814993622},{"$f":"'Case 2 - Residual Benefit'!IN19*$B19","v":23750.35225752832},{"$f":"'Case 2 - Residual Benefit'!IO19*$B19","v":20662.314637611751},{"$f":"'Case 2 - Residual Benefit'!IP19*$B19","v":20873.47314711758},{"$f":"'Case 2 - Residual Benefit'!IQ19*$B19","v":17750.859688990047},{"$f":"'Case 2 - Residual Benefit'!IR19*$B19","v":19896.732773521879},{"$f":"'Case 2 - Residual Benefit'!IS19*$B19","v":23444.544364478774},{"$f":"'Case 2 - Residual Benefit'!IT19*$B19","v":23702.416985656622},{"$f":"'Case 2 - Residual Benefit'!IU19*$B19","v":30387.944689216056},{"$f":"'Case 2 - Residual Benefit'!IV19*$B19","v":18904.688817012127},{"$f":"'Case 2 - Residual Benefit'!IW19*$B19","v":30400.171983094126},{"$f":"'Case 2 - Residual Benefit'!IX19*$B19","v":27180.559514806286},{"$f":"'Case 2 - Residual Benefit'!IY19*$B19","v":13816.135217043246},{"$f":"'Case 2 - Residual Benefit'!IZ19*$B19","v":14764.916482315866},{"$f":"'Case 2 - Residual Benefit'!JA19*$B19","v":15463.863554241647},{"$f":"'Case 2 - Residual Benefit'!JB19*$B19","v":17327.661914842476},{"$f":"'Case 2 - Residual Benefit'!JC19*$B19","v":24788.5072759703},{"$f":"'Case 2 - Residual Benefit'!JD19*$B19","v":24523.703053457055},{"$f":"'Case 2 - Residual Benefit'!JE19*$B19","v":12841.945986626461},{"$f":"'Case 2 - Residual Benefit'!JF19*$B19","v":16671.485830528534},{"$f":"'Case 2 - Residual Benefit'!JG19*$B19","v":23545.109336119305},{"$f":"'Case 2 - Residual Benefit'!JH19*$B19","v":22750.959144938002},{"$f":"'Case 2 - Residual Benefit'!JI19*$B19","v":20871.864110657763},{"$f":"'Case 2 - Residual Benefit'!JJ19*$B19","v":29097.314591182872},{"$f":"'Case 2 - Residual Benefit'!JK19*$B19","v":21869.898699131994},{"$f":"'Case 2 - Residual Benefit'!JL19*$B19","v":15443.515846896593},{"$f":"'Case 2 - Residual Benefit'!JM19*$B19","v":20578.404865540637},{"$f":"'Case 2 - Residual Benefit'!JN19*$B19","v":21793.616223476947},{"$f":"'Case 2 - Residual Benefit'!JO19*$B19","v":25852.108497882724},{"$f":"'Case 2 - Residual Benefit'!JP19*$B19","v":25929.825599897609},{"$f":"'Case 2 - Residual Benefit'!JQ19*$B19","v":16173.709496012902},{"$f":"'Case 2 - Residual Benefit'!JR19*$B19","v":31104.972325936171},{"$f":"'Case 2 - Residual Benefit'!JS19*$B19","v":26226.759951763543},{"$f":"'Case 2 - Residual Benefit'!JT19*$B19","v":17929.170191259742},{"$f":"'Case 2 - Residual Benefit'!JU19*$B19","v":14052.709739315258},{"$f":"'Case 2 - Residual Benefit'!JV19*$B19","v":14779.316783764267},{"$f":"'Case 2 - Residual Benefit'!JW19*$B19","v":19162.230880891446},{"$f":"'Case 2 - Residual Benefit'!JX19*$B19","v":14049.679597745626},{"$f":"'Case 2 - Residual Benefit'!JY19*$B19","v":22997.528771115827},{"$f":"'Case 2 - Residual Benefit'!JZ19*$B19","v":25846.999520522724},{"$f":"'Case 2 - Residual Benefit'!KA19*$B19","v":20060.500284389596},{"$f":"'Case 2 - Residual Benefit'!KB19*$B19","v":18972.745812642712},{"$f":"'Case 2 - Residual Benefit'!KC19*$B19","v":30722.996330412385},{"$f":"'Case 2 - Residual Benefit'!KD19*$B19","v":27332.039670927385},{"$f":"'Case 2 - Residual Benefit'!KE19*$B19","v":13906.934456300081},{"$f":"'Case 2 - Residual Benefit'!KF19*$B19","v":20697.240471721838},{"$f":"'Case 2 - Residual Benefit'!KG19*$B19","v":26921.517618001781},{"$f":"'Case 2 - Residual Benefit'!KH19*$B19","v":22887.655947131108},{"$f":"'Case 2 - Residual Benefit'!KI19*$B19","v":21088.389921746126},{"$f":"'Case 2 - Residual Benefit'!KJ19*$B19","v":16843.565459638416},{"$f":"'Case 2 - Residual Benefit'!KK19*$B19","v":16691.603723307886},{"$f":"'Case 2 - Residual Benefit'!KL19*$B19","v":30413.099495101538},{"$f":"'Case 2 - Residual Benefit'!KM19*$B19","v":21401.645322951408},{"$f":"'Case 2 - Residual Benefit'!KN19*$B19","v":9903.9945259798806},{"$f":"'Case 2 - Residual Benefit'!KO19*$B19","v":22190.38860385825},{"$f":"'Case 2 - Residual Benefit'!KP19*$B19","v":38263.184711556096},{"$f":"'Case 2 - Residual Benefit'!KQ19*$B19","v":19256.437817615402},{"$f":"'Case 2 - Residual Benefit'!KR19*$B19","v":10852.515988594922},{"$f":"'Case 2 - Residual Benefit'!KS19*$B19","v":20511.942387794938},{"$f":"'Case 2 - Residual Benefit'!KT19*$B19","v":20021.175502641814},{"$f":"'Case 2 - Residual Benefit'!KU19*$B19","v":14782.648554508325},{"$f":"'Case 2 - Residual Benefit'!KV19*$B19","v":17883.917703966545},{"$f":"'Case 2 - Residual Benefit'!KW19*$B19","v":13856.23743864998},{"$f":"'Case 2 - Residual Benefit'!KX19*$B19","v":29379.543703488067},{"$f":"'Case 2 - Residual Benefit'!KY19*$B19","v":22844.791708549466},{"$f":"'Case 2 - Residual Benefit'!KZ19*$B19","v":30793.57326281432},{"$f":"'Case 2 - Residual Benefit'!LA19*$B19","v":21986.660828019096},{"$f":"'Case 2 - Residual Benefit'!LB19*$B19","v":11174.351132970221},{"$f":"'Case 2 - Residual Benefit'!LC19*$B19","v":23226.370836693201},{"$f":"'Case 2 - Residual Benefit'!LD19*$B19","v":26617.417168178708},{"$f":"'Case 2 - Residual Benefit'!LE19*$B19","v":18525.562463015471},{"$f":"'Case 2 - Residual Benefit'!LF19*$B19","v":20410.057340484364},{"$f":"'Case 2 - Residual Benefit'!LG19*$B19","v":18852.894876496073},{"$f":"'Case 2 - Residual Benefit'!LH19*$B19","v":14415.64653514067},{"$f":"'Case 2 - Residual Benefit'!LI19*$B19","v":24454.436528446462},{"$f":"'Case 2 - Residual Benefit'!LJ19*$B19","v":19658.419863080479},{"$f":"'Case 2 - Residual Benefit'!LK19*$B19","v":12806.262059062285},{"$f":"'Case 2 - Residual Benefit'!LL19*$B19","v":20648.367830676572},{"$f":"'Case 2 - Residual Benefit'!LM19*$B19","v":27628.417007720698},{"$f":"'Case 2 - Residual Benefit'!LN19*$B19","v":14428.732253095292},{"$f":"'Case 2 - Residual Benefit'!LO19*$B19","v":12563.160176225065},{"$f":"'Case 2 - Residual Benefit'!LP19*$B19","v":15152.963517941902},{"$f":"'Case 2 - Residual Benefit'!LQ19*$B19","v":21455.132916818849},{"$f":"'Case 2 - Residual Benefit'!LR19*$B19","v":29940.936482289882},{"$f":"'Case 2 - Residual Benefit'!LS19*$B19","v":24551.012180411155},{"$f":"'Case 2 - Residual Benefit'!LT19*$B19","v":29050.667193414996},{"$f":"'Case 2 - Residual Benefit'!LU19*$B19","v":18010.440327405653},{"$f":"'Case 2 - Residual Benefit'!LV19*$B19","v":17754.212420017211},{"$f":"'Case 2 - Residual Benefit'!LW19*$B19","v":23227.660012093143},{"$f":"'Case 2 - Residual Benefit'!LX19*$B19","v":32128.816983812703},{"$f":"'Case 2 - Residual Benefit'!LY19*$B19","v":31747.351751963841},{"$f":"'Case 2 - Residual Benefit'!LZ19*$B19","v":15187.90964388891},{"$f":"'Case 2 - Residual Benefit'!MA19*$B19","v":22948.762499930319},{"$f":"'Case 2 - Residual Benefit'!MB19*$B19","v":21463.206432236711},{"$f":"'Case 2 - Residual Benefit'!MC19*$B19","v":21547.492079623935},{"$f":"'Case 2 - Residual Benefit'!MD19*$B19","v":18964.027395991336},{"$f":"'Case 2 - Residual Benefit'!ME19*$B19","v":41595.618488335371},{"$f":"'Case 2 - Residual Benefit'!MF19*$B19","v":39224.676430841988},{"$f":"'Case 2 - Residual Benefit'!MG19*$B19","v":11181.715169133242},{"$f":"'Case 2 - Residual Benefit'!MH19*$B19","v":19812.992298698602},{"$f":"'Case 2 - Residual Benefit'!MI19*$B19","v":23011.104477857611},{"$f":"'Case 2 - Residual Benefit'!MJ19*$B19","v":15579.187521585203},{"$f":"'Case 2 - Residual Benefit'!MK19*$B19","v":20109.778444188389},{"$f":"'Case 2 - Residual Benefit'!ML19*$B19","v":14780.071958775159},{"$f":"'Case 2 - Residual Benefit'!MM19*$B19","v":14364.506824758542},{"$f":"'Case 2 - Residual Benefit'!MN19*$B19","v":25941.395388378143},{"$f":"'Case 2 - Residual Benefit'!MO19*$B19","v":17212.722971275627},{"$f":"'Case 2 - Residual Benefit'!MP19*$B19","v":27576.634605508418},{"$f":"'Case 2 - Residual Benefit'!MQ19*$B19","v":20571.409978407959},{"$f":"'Case 2 - Residual Benefit'!MR19*$B19","v":33541.609452820507},{"$f":"'Case 2 - Residual Benefit'!MS19*$B19","v":20962.832419464128},{"$f":"'Case 2 - Residual Benefit'!MT19*$B19","v":20841.20910532571},{"$f":"'Case 2 - Residual Benefit'!MU19*$B19","v":21842.964860339027},{"$f":"'Case 2 - Residual Benefit'!MV19*$B19","v":17555.683812266259},{"$f":"'Case 2 - Residual Benefit'!MW19*$B19","v":19500.173208072443},{"$f":"'Case 2 - Residual Benefit'!MX19*$B19","v":27572.304321898093},{"$f":"'Case 2 - Residual Benefit'!MY19*$B19","v":17877.186328206637},{"$f":"'Case 2 - Residual Benefit'!MZ19*$B19","v":19687.181211814252},{"$f":"'Case 2 - Residual Benefit'!NA19*$B19","v":22112.293347601026},{"$f":"'Case 2 - Residual Benefit'!NB19*$B19","v":28194.477039323541},{"$f":"'Case 2 - Residual Benefit'!NC19*$B19","v":22949.680885416848},{"$f":"'Case 2 - Residual Benefit'!ND19*$B19","v":36886.161943359308},{"$f":"'Case 2 - Residual Benefit'!NE19*$B19","v":28759.454071829205},{"$f":"'Case 2 - Residual Benefit'!NF19*$B19","v":23587.421497724332},{"$f":"'Case 2 - Residual Benefit'!NG19*$B19","v":22299.55943893997},{"$f":"'Case 2 - Residual Benefit'!NH19*$B19","v":17048.808975488737},{"$f":"'Case 2 - Residual Benefit'!NI19*$B19","v":20317.874896542056},{"$f":"'Case 2 - Residual Benefit'!NJ19*$B19","v":21088.924397186805},{"$f":"'Case 2 - Residual Benefit'!NK19*$B19","v":23474.007984267002},{"$f":"'Case 2 - Residual Benefit'!NL19*$B19","v":19672.472972371597},{"$f":"'Case 2 - Residual Benefit'!NM19*$B19","v":32287.101584197069},{"$f":"'Case 2 - Residual Benefit'!NN19*$B19","v":14356.242638553784},{"$f":"'Case 2 - Residual Benefit'!NO19*$B19","v":15806.807498937398},{"$f":"'Case 2 - Residual Benefit'!NP19*$B19","v":31839.528373040372},{"$f":"'Case 2 - Residual Benefit'!NQ19*$B19","v":25798.026070475324},{"$f":"'Case 2 - Residual Benefit'!NR19*$B19","v":18137.444483834424},{"$f":"'Case 2 - Residual Benefit'!NS19*$B19","v":28994.0593776731},{"$f":"'Case 2 - Residual Benefit'!NT19*$B19","v":25719.7810698344},{"$f":"'Case 2 - Residual Benefit'!NU19*$B19","v":24790.30761182704},{"$f":"'Case 2 - Residual Benefit'!NV19*$B19","v":17833.831655779883},{"$f":"'Case 2 - Residual Benefit'!NW19*$B19","v":16963.265465855296},{"$f":"'Case 2 - Residual Benefit'!NX19*$B19","v":14750.859200661134},{"$f":"'Case 2 - Residual Benefit'!NY19*$B19","v":28494.118891612699},{"$f":"'Case 2 - Residual Benefit'!NZ19*$B19","v":12694.481435675907},{"$f":"'Case 2 - Residual Benefit'!OA19*$B19","v":27717.899464152964},{"$f":"'Case 2 - Residual Benefit'!OB19*$B19","v":15245.399559333318},{"$f":"'Case 2 - Residual Benefit'!OC19*$B19","v":19593.006335183229},{"$f":"'Case 2 - Residual Benefit'!OD19*$B19","v":18641.197759891416},{"$f":"'Case 2 - Residual Benefit'!OE19*$B19","v":24332.158669057739},{"$f":"'Case 2 - Residual Benefit'!OF19*$B19","v":24797.295923482678},{"$f":"'Case 2 - Residual Benefit'!OG19*$B19","v":19569.206613825692},{"$f":"'Case 2 - Residual Benefit'!OH19*$B19","v":14538.458955690896},{"$f":"'Case 2 - Residual Benefit'!OI19*$B19","v":21723.935729467055},{"$f":"'Case 2 - Residual Benefit'!OJ19*$B19","v":27388.296688149567},{"$f":"'Case 2 - Residual Benefit'!OK19*$B19","v":17509.679663388491},{"$f":"'Case 2 - Residual Benefit'!OL19*$B19","v":10566.07117218042},{"$f":"'Case 2 - Residual Benefit'!OM19*$B19","v":14938.413058924816},{"$f":"'Case 2 - Residual Benefit'!ON19*$B19","v":21846.060303337941},{"$f":"'Case 2 - Residual Benefit'!OO19*$B19","v":12701.136790780396},{"$f":"'Case 2 - Residual Benefit'!OP19*$B19","v":16911.643991454537},{"$f":"'Case 2 - Residual Benefit'!OQ19*$B19","v":16126.740405842043},{"$f":"'Case 2 - Residual Benefit'!OR19*$B19","v":26118.380759206811},{"$f":"'Case 2 - Residual Benefit'!OS19*$B19","v":19475.963435492413},{"$f":"'Case 2 - Residual Benefit'!OT19*$B19","v":23369.181018530133},{"$f":"'Case 2 - Residual Benefit'!OU19*$B19","v":24179.721789294843},{"$f":"'Case 2 - Residual Benefit'!OV19*$B19","v":20942.022215683472},{"$f":"'Case 2 - Residual Benefit'!OW19*$B19","v":18329.873989616848},{"$f":"'Case 2 - Residual Benefit'!OX19*$B19","v":22622.146620150088},{"$f":"'Case 2 - Residual Benefit'!OY19*$B19","v":33216.330517589049},{"$f":"'Case 2 - Residual Benefit'!OZ19*$B19","v":22756.68923430103},{"$f":"'Case 2 - Residual Benefit'!PA19*$B19","v":16160.625677372693},{"$f":"'Case 2 - Residual Benefit'!PB19*$B19","v":20207.565813084962},{"$f":"'Case 2 - Residual Benefit'!PC19*$B19","v":16717.492349136035},{"$f":"'Case 2 - Residual Benefit'!PD19*$B19","v":35633.673285425706},{"$f":"'Case 2 - Residual Benefit'!PE19*$B19","v":27240.60742554432},{"$f":"'Case 2 - Residual Benefit'!PF19*$B19","v":30361.688316349042},{"$f":"'Case 2 - Residual Benefit'!PG19*$B19","v":19132.281941296977},{"$f":"'Case 2 - Residual Benefit'!PH19*$B19","v":13767.283736378969},{"$f":"'Case 2 - Residual Benefit'!PI19*$B19","v":21721.41393945755},{"$f":"'Case 2 - Residual Benefit'!PJ19*$B19","v":43130.901630236403},{"$f":"'Case 2 - Residual Benefit'!PK19*$B19","v":22818.036202902698},{"$f":"'Case 2 - Residual Benefit'!PL19*$B19","v":23119.974916390878},{"$f":"'Case 2 - Residual Benefit'!PM19*$B19","v":22043.927646983837},{"$f":"'Case 2 - Residual Benefit'!PN19*$B19","v":29535.425601843846},{"$f":"'Case 2 - Residual Benefit'!PO19*$B19","v":21315.36729629695},{"$f":"'Case 2 - Residual Benefit'!PP19*$B19","v":18458.718138953976},{"$f":"'Case 2 - Residual Benefit'!PQ19*$B19","v":30951.129085890363},{"$f":"'Case 2 - Residual Benefit'!PR19*$B19","v":16175.653372844701},{"$f":"'Case 2 - Residual Benefit'!PS19*$B19","v":24667.709936725001},{"$f":"'Case 2 - Residual Benefit'!PT19*$B19","v":26433.476075672836},{"$f":"'Case 2 - Residual Benefit'!PU19*$B19","v":19436.7751411965},{"$f":"'Case 2 - Residual Benefit'!PV19*$B19","v":29851.670207067236},{"$f":"'Case 2 - Residual Benefit'!PW19*$B19","v":15592.026400533015},{"$f":"'Case 2 - Residual Benefit'!PX19*$B19","v":12328.01967827977},{"$f":"'Case 2 - Residual Benefit'!PY19*$B19","v":32904.863029152075},{"$f":"'Case 2 - Residual Benefit'!PZ19*$B19","v":21658.873934639312},{"$f":"'Case 2 - Residual Benefit'!QA19*$B19","v":22796.912182547607},{"$f":"'Case 2 - Residual Benefit'!QB19*$B19","v":17003.793501178629},{"$f":"'Case 2 - Residual Benefit'!QC19*$B19","v":11616.662055584417},{"$f":"'Case 2 - Residual Benefit'!QD19*$B19","v":24243.00621494967},{"$f":"'Case 2 - Residual Benefit'!QE19*$B19","v":15377.824142263513},{"$f":"'Case 2 - Residual Benefit'!QF19*$B19","v":23891.66852839879},{"$f":"'Case 2 - Residual Benefit'!QG19*$B19","v":15798.361645749661},{"$f":"'Case 2 - Residual Benefit'!QH19*$B19","v":13348.792120203105},{"$f":"'Case 2 - Residual Benefit'!QI19*$B19","v":20753.274419571091},{"$f":"'Case 2 - Residual Benefit'!QJ19*$B19","v":11701.131041230363},{"$f":"'Case 2 - Residual Benefit'!QK19*$B19","v":32291.158077656273},{"$f":"'Case 2 - Residual Benefit'!QL19*$B19","v":25187.885809925345},{"$f":"'Case 2 - Residual Benefit'!QM19*$B19","v":15010.13453275535},{"$f":"'Case 2 - Residual Benefit'!QN19*$B19","v":18973.213043717267},{"$f":"'Case 2 - Residual Benefit'!QO19*$B19","v":14874.551462998965},{"$f":"'Case 2 - Residual Benefit'!QP19*$B19","v":17482.835498755117},{"$f":"'Case 2 - Residual Benefit'!QQ19*$B19","v":14159.572088828898},{"$f":"'Case 2 - Residual Benefit'!QR19*$B19","v":20149.704891009987},{"$f":"'Case 2 - Residual Benefit'!QS19*$B19","v":49005.52040501788},{"$f":"'Case 2 - Residual Benefit'!QT19*$B19","v":22486.739583095899},{"$f":"'Case 2 - Residual Benefit'!QU19*$B19","v":22871.33264640472},{"$f":"'Case 2 - Residual Benefit'!QV19*$B19","v":28545.197482181466},{"$f":"'Case 2 - Residual Benefit'!QW19*$B19","v":16548.577547820059},{"$f":"'Case 2 - Residual Benefit'!QX19*$B19","v":13996.154600738366},{"$f":"'Case 2 - Residual Benefit'!QY19*$B19","v":12615.557402744531},{"$f":"'Case 2 - Residual Benefit'!QZ19*$B19","v":23053.926135065591},{"$f":"'Case 2 - Residual Benefit'!RA19*$B19","v":17562.614274976193},{"$f":"'Case 2 - Residual Benefit'!RB19*$B19","v":28981.938265766403},{"$f":"'Case 2 - Residual Benefit'!RC19*$B19","v":32697.450201398213},{"$f":"'Case 2 - Residual Benefit'!RD19*$B19","v":24614.798409919895},{"$f":"'Case 2 - Residual Benefit'!RE19*$B19","v":16606.108563979684},{"$f":"'Case 2 - Residual Benefit'!RF19*$B19","v":25505.999199130143},{"$f":"'Case 2 - Residual Benefit'!RG19*$B19","v":16651.834599439713},{"$f":"'Case 2 - Residual Benefit'!RH19*$B19","v":13136.701918139499},{"$f":"'Case 2 - Residual Benefit'!RI19*$B19","v":23699.540151230947},{"$f":"'Case 2 - Residual Benefit'!RJ19*$B19","v":24125.07568266365},{"$f":"'Case 2 - Residual Benefit'!RK19*$B19","v":21490.974107731046},{"$f":"'Case 2 - Residual Benefit'!RL19*$B19","v":14483.912298780171},{"$f":"'Case 2 - Residual Benefit'!RM19*$B19","v":21581.283265668862},{"$f":"'Case 2 - Residual Benefit'!RN19*$B19","v":15867.440639460288},{"$f":"'Case 2 - Residual Benefit'!RO19*$B19","v":28521.986535838991},{"$f":"'Case 2 - Residual Benefit'!RP19*$B19","v":13058.536685827161},{"$f":"'Case 2 - Residual Benefit'!RQ19*$B19","v":24285.091502487729},{"$f":"'Case 2 - Residual Benefit'!RR19*$B19","v":18837.403971477263},{"$f":"'Case 2 - Residual Benefit'!RS19*$B19","v":18608.258385028988},{"$f":"'Case 2 - Residual Benefit'!RT19*$B19","v":22000.376477879869},{"$f":"'Case 2 - Residual Benefit'!RU19*$B19","v":25926.915000954257},{"$f":"'Case 2 - Residual Benefit'!RV19*$B19","v":19434.472619093405},{"$f":"'Case 2 - Residual Benefit'!RW19*$B19","v":25923.455419958042},{"$f":"'Case 2 - Residual Benefit'!RX19*$B19","v":26449.286671280468},{"$f":"'Case 2 - Residual Benefit'!RY19*$B19","v":18994.187818261013},{"$f":"'Case 2 - Residual Benefit'!RZ19*$B19","v":22257.095995341595},{"$f":"'Case 2 - Residual Benefit'!SA19*$B19","v":23364.866012160124},{"$f":"'Case 2 - Residual Benefit'!SB19*$B19","v":11109.695925006714},{"$f":"'Case 2 - Residual Benefit'!SC19*$B19","v":30799.072348201556},{"$f":"'Case 2 - Residual Benefit'!SD19*$B19","v":20105.16625178709},{"$f":"'Case 2 - Residual Benefit'!SE19*$B19","v":17792.353431205545},{"$f":"'Case 2 - Residual Benefit'!SF19*$B19","v":12511.104774083202},{"$f":"'Case 2 - Residual Benefit'!SG19*$B19","v":20958.416902821722}]
[31,{"$f":"INDEX('Minimum Drawdown Rule'!$C$3:$C$50, SUMPRODUCT(--(Inputs!$C$4+'Case 2 - Drawdown'!$A34<='Minimum Drawdown Rule'!$B$3:$B$50), --(Inputs!$C$4+'Case 2 - Drawdown'!$A34>='Minimum Drawdown Rule'!$A$3:$A$50), ROW($A$1:$A$48)))","v":0.14000000000000001},{"$f":"'Case 2 - Residual Benefit'!B34*$B34","v":10857.807580318391},{"$f":"'Case 2 - Residual Benefit'!C34*$B34","v":11644.703756243274},{"$f":"'Case 2 - Residual Benefit'!D34*$B34","v":10258.697517718405},{"$f":"'Case 2 - Residual Benefit'!E34*$B34","v":13924.156930665784},{"$f":"'Case 2 - Residual Benefit'!F34*$B34","v":13115.546110417557},{"$f":"'Case 2 - Residual Benefit'!G34*$B34","v":14270.439933580185},{"$f":"'Case 2 - Residual Benefit'!H34*$B34","v":35269.321582346769},{"$f":"'Case 2 - Residual Benefit'!I34*$B34","v":12621.240323667731},{"$f":"'Case 2 - Residual Benefit'!J34*$B34","v":7492.1051248051963},{"$f":"'Case 2 - Residual Benefit'!K34*$B34","v":11136.335113143305},{"$f":"'Case 2 - Residual Benefit'!L34*$B34","v":7670.5190311442539},{"$f":"'Case 2 - Residual Benefit'!M34*$B34","v":9088.834351429432},{"$f":"'Case 2 - Residual Benefit'!N34*$B34","v":14702.460131039605},{"$f":"'Case 2 - Residual Benefit'!O34*$B34","v":8857.2256371473522},{"$f":"'Case 2 - Residual Benefit'!P34*$B34","v":8049.5264311144374},{"$f":"'Case 2 - Residual Benefit'!Q34*$B34","v":10130.463616440571},{"$f":"'Case 2 - Residual Benefit'!R34*$B34","v":23792.482448185201},{"$f":"'Case 2 - Residual Benefit'!S34*$B34","v":6724.8712334451866},{"$f":"'Case 2 - Residual Benefit'!T34*$B34","v":11008.371492839931},{"$f":"'Case 2 - Residual Benefit'!U34*$B34","v":14328.21490470452},{"$f":"'Case 2 - Residual Benefit'!V34*$B34","v":24232.687321006782},{"$f":"'Case 2 - Residual Benefit'!W34*$B34","v":15816.320063141466},{"$f":"'Case 2 - Residual Benefit'!X34*$B34","v":25383.191440669274},{"$f":"'Case 2 - Residual Benefit'!Y34*$B34","v":10471.223772804082},{"$f":"'Case 2 - Residual Benefit'!Z34*$B34","v":16096.342302986006},{"$f":"'Case 2 - Residual Benefit'!AA34*$B34","v":13590.378933819225},{"$f":"'Case 2 - Residual Benefit'!AB34*$B34","v":18801.689060864839},{"$f":"'Case 2 - Residual Benefit'!AC34*$B34","v":4995.4187321118025},{"$f":"'Case 2 - Residual Benefit'!AD34*$B34","v":8381.6800552534369},{"$f":"'Case 2 - Residual Benefit'!AE34*$B34","v":9583.9333316756092},{"$f":"'Case 2 - Residual Benefit'!AF34*$B34","v":14228.803691372195},{"$f":"'Case 2 - Residual Benefit'!AG34*$B34","v":18646.981337570094},{"$f":"'Case 2 - Residual Benefit'!AH34*$B34","v":15321.136835693691},{"$f":"'Case 2 - Residual Benefit'!AI34*$B34","v":14711.34551300324},{"$f":"'Case 2 - Residual Benefit'!AJ34*$B34","v":15359.180151180637},{"$f":"'Case 2 - Residual Benefit'!AK34*$B34","v":5122.1975248451781},{"$f":"'Case 2 - Residual Benefit'!AL34*$B34","v":12774.783888338759},{"$f":"'Case 2 - Residual Benefit'!AM34*$B34","v":22133.585551592943},{"$f":"'Case 2 - Residual Benefit'!AN34*$B34","v":14519.218929390216},{"$f":"'Case 2 - Residual Benefit'!AO34*$B34","v":6622.515306027356},{"$f":"'Case 2 - Residual Benefit'!AP34*$B34","v":15227.614731689764},{"$f":"'Case 2 - Residual Benefit'!AQ34*$B34","v":14135.539179625606},{"$f":"'Case 2 - Residual Benefit'!AR34*$B34","v":13470.505634959338},{"$f":"'Case 2 - Residual Benefit'!AS34*$B34","v":11763.099846462981},{"$f":"'Case 2 - Residual Benefit'!AT34*$B34","v":19318.741075276175},{"$f":"'Case 2 - Residual Benefit'!AU34*$B34","v":15702.730306935586},{"$f":"'Case 2 - Residual Benefit'!AV34*$B34","v":10530.77916666141},{"$f":"'Case 2 - Residual Benefit'!AW34*$B34","v":7096.8953975284694},{"$f":"'Case 2 - Residual Benefit'!AX34*$B34","v":26659.916402144929},{"$f":"'Case 2 - Residual Benefit'!AY34*$B34","v":7912.2904109108276},{"$f":"'Case 2 - Residual Benefit'!AZ34*$B34","v":31208.982687340758},{"$f":"'Case 2 - Residual Benefit'!BA34*$B34","v":11003.146091475634},{"$f":"'Case 2 - Residual Benefit'!BB34*$B34","v":7664.9496847383252},{"$f":"'Case 2 - Residual Benefit'!BC34*$B34","v":11625.924386004526},{"$f":"'Case 2 - Residual Benefit'!BD34*$B34","v":24364.602490244561},{"$f":"'Case 2 - Residual Benefit'!BE34*$B34","v":7156.9136508959655},{"$f":"'Case 2 - Residual Benefit'!BF34*$B34","v":23460.822518338293},{"$f":"'Case 2 - Residual Benefit'!BG34*$B34","v":13534.101110821459},{"$f":"'Case 2 - Residual Benefit'!BH34*$B34","v":9981.3772401809711},{"$f":"'Case 2 - Residual Benefit'!BI34*$B34","v":11385.134703237807},{"$f":"'Case 2 - Residual Benefit'!BJ34*$B34","v":15090.540228495658},{"$f":"'Case 2 - Residual Benefit'!BK34*$B34","v":27725.081645187958},{"$f":"'Case 2 - Residual Benefit'!BL34*$B34","v":7072.8073905437641},{"$f":"'Case 2 - Residual Benefit'!BM34*$B34","v":7611.8376357092711},{"$f":"'Case 2 - Residual Benefit'!BN34*$B34","v":10276.298224148144},{"$f":"'Case 2 - Residual Benefit'!BO34*$B34","v":10070.156661327845},{"$f":"'Case 2 - Residual Benefit'!BP34*$B34","v":17150.343171155455},{"$f":"'Case 2 - Residual Benefit'!BQ34*$B34","v":21948.264770263384},{"$f":"'Case 2 - Residual Benefit'!BR34*$B34","v":11714.344786221391},{"$f":"'Case 2 - Residual Benefit'!BS34*$B34","v":6009.3737658890641},{"$f":"'Case 2 - Residual Benefit'!BT34*$B34","v":13465.422971839014},{"$f":"'Case 2 - Residual Benefit'!BU34*$B34","v":12413.069540372266},{"$f":"'Case 2 - Residual Benefit'!BV34*$B34","v":11673.276882511404},{"$f":"'Case 2 - Residual Benefit'!BW34*$B34","v":16933.024120309794},{"$f":"'Case 2 - Residual Benefit'!BX34*$B34","v":13672.811106290575},{"$f":"'Case 2 - Residual Benefit'!BY34*$B34","v":19787.850102089084},{"$f":"'Case 2 - Residual Benefit'!BZ34*$B34","v":17571.224162483468},{"$f":"'Case 2 - Residual Benefit'!CA34*$B34","v":16309.481955888752},{"$f":"'Case 2 - Residual Benefit'!CB34*$B34","v":12934.957403245558},{"$f":"'Case 2 - Residual Benefit'!CC34*$B34","v":11221.60159216487},{"$f":"'Case 2 - Residual Benefit'!CD34*$B34","v":30430.595086245015},{"$f":"'Case 2 - Residual Benefit'!CE34*$B34","v":11465.124670575522},{"$f":"'Case 2 - Residual Benefit'!CF34*$B34","v":12622.185431680809},{"$f":"'Case 2 - Residual Benefit'!CG34*$B34","v":23592.9224658407},{"$f":"'Case 2 - Residual Benefit'!CH34*$B34","v":20307.909914020624},{"$f":"'Case 2 - Residual Benefit'!CI34*$B34","v":15889.656362016438},{"$f":"'Case 2 - Residual Benefit'!CJ34*$B34","v":13032.394857065237},{"$f":"'Case 2 - Residual Benefit'!CK34*$B34","v":12626.045388148592},{"$f":"'Case 2 - Residual Benefit'!CL34*$B34","v":13183.947532123739},{"$f":"'Case 2 - Residual Benefit'!CM34*$B34","v":6954.9288356019406},{"$f":"'Case 2 - Residual Benefit'!CN34*$B34","v":20134.14201177315},{"$f":"'Case 2 - Residual Benefit'!CO34*$B34","v":15742.569280022273},{"$f":"'Case 2 - Residual Benefit'!CP34*$B34","v":18810.700395189444},{"$f":"'Case 2 - Residual Benefit'!CQ34*$B34","v":7593.1278226553341},{"$f":"'Case 2 - Residual Benefit'!CR34*$B34","v":17718.966012046072},{"$f":"'Case 2 - Residual Benefit'!CS34*$B34","v":14473.921543576113},{"$f":"'Case 2 - Residual Benefit'!CT34*$B34","v":21429.851277079448},{"$f":"'Case 2 - Residual Benefit'!CU34*$B34","v":9945.4025154557294},{"$f":"'Case 2 - Residual Benefit'!CV34*$B34","v":17959.105736592388},{"$f":"'Case 2 - Residual Benefit'!CW34*$B34","v":24305.170231747106},{"$f":"'Case 2 - Residual Benefit'!CX34*$B34","v":22742.480474353932},{"$f":"'Case 2 - Residual Benefit'!CY34*$B34","v":21528.553160136882},{"$f":"'Case 2 - Residual Benefit'!CZ34*$B34","v":5965.3890442066358},{"$f":"'Case 2 - Residual Benefit'!DA34*$B34","v":26112.704813617416},{"$f":"'Case 2 - Residual Benefit'!DB34*$B34","v":19068.814942693945},{"$f":"'Case 2 - Residual Benefit'!DC34*$B34","v":8893.8482368478344},{"$f":"'Case 2 - Residual Benefit'!DD34*$B34","v":6882.1714356778284},{"$f":"'Case 2 - Residual Benefit'!DE34*$B34","v":14118.854163242317},{"$f":"'Case 2 - Residual Benefit'!DF34*$B34","v":10449.775763313333},{"$f":"'Case 2 - Residual Benefit'!DG34*$B34","v":12825.942678382229},{"$f":"'Case 2 - Residual Benefit'!DH34*$B34","v":15625.190422739037},{"$f":"'Case 2 - Residual Benefit'!DI34*$B34","v":12254.276653980314},{"$f":"'Case 2 - Residual Benefit'!DJ34*$B34","v":18359.232624097189},{"$f":"'Case 2 - Residual Benefit'!DK34*$B34","v":13419.07139555812},{"$f":"'Case 2 - Residual Benefit'!DL34*$B34","v":9774.4921760112848},{"$f":"'Case 2 - Residual Benefit'!DM34*$B34","v":15377.4890084543},{"$f":"'Case 2 - Residual Benefit'!DN34*$B34","v":21021.312001338141},{"$f":"'Case 2 - Residual Benefit'!DO34*$B34","v":15245.94182144389},{"$f":"'Case 2 - Residual Benefit'!DP34*$B34","v":10182.09387930035},{"$f":"'Case 2 - Residual Benefit'!DQ34*$B34","v":63965.626083743795},{"$f":"'Case 2 - Residual Benefit'!DR34*$B34","v":9860.5616719328864},{"$f":"'Case 2 - Residual Benefit'!DS34*$B34","v":29996.682964227712},{"$f":"'Case 2 - Residual Benefit'!DT34*$B34","v":15202.787320777317},{"$f":"'Case 2 - Residual Benefit'!DU34*$B34","v":14067.631385837711},{"$f":"'Case 2 - Residual Benefit'!DV34*$B34","v":13663.446537888776},{"$f":"'Case 2 - Residual Benefit'!DW34*$B34","v":16513.305194507109},{"$f":"'Case 2 - Residual Benefit'!DX34*$B34","v":10476.139869405612},{"$f":"'Case 2 - Residual Benefit'!DY34*$B34","v":8411.447400644478},{"$f":"'Case 2 - Residual Benefit'!DZ34*$B34","v":13683.449187733197},{"$f":"'Case 2 - Residual Benefit'!EA34*$B34","v":24390.277879555229},{"$f":"'Case 2 - Residual Benefit'!EB34*$B34","v":9732.8125146626717},{"$f":"'Case 2 - Residual Benefit'!EC34*$B34","v":28244.210558572555},{"$f":"'Case 2 - Residual Benefit'!ED34*$B34","v":13819.18459570378},{"$f":"'Case 2 - Residual Benefit'!EE34*$B34","v":14549.194506994785},{"$f":"'Case 2 - Residual Benefit'!EF34*$B34","v":21008.510919846183},{"$f":"'Case 2 - Residual Benefit'!EG34*$B34","v":22765.175048028974},{"$f":"'Case 2 - Residual Benefit'!EH34*$B34","v":9487.3957406545087},{"$f":"'Case 2 - Residual Benefit'!EI34*$B34","v":9546.5917104388664},{"$f":"'Case 2 - Residual Benefit'!EJ34*$B34","v":15473.998137454666},{"$f":"'Case 2 - Residual Benefit'!EK34*$B34","v":14552.463521368998},{"$f":"'Case 2 - Residual Benefit'!EL34*$B34","v":10444.19629150266},{"$f":"'Case 2 - Residual Benefit'!EM34*$B34","v":14941.766651161777},{"$f":"'Case 2 - Residual Benefit'!EN34*$B34","v":16249.651725437554},{"$f":"'Case 2 - Residual Benefit'!EO34*$B34","v":55722.486543455307},{"$f":"'Case 2 - Residual Benefit'!EP34*$B34","v":16739.46680898167},{"$f":"'Case 2 - Residual Benefit'!EQ34*$B34","v":28176.175838822008},{"$f":"'Case 2 - Residual Benefit'!ER34*$B34","v":11495.069878650847},{"$f":"'Case 2 - Residual Benefit'!ES34*$B34","v":11463.745644078834},{"$f":"'Case 2 - Residual Benefit'!ET34*$B34","v":20458.116163289429},{"$f":"'Case 2 - Residual Benefit'!EU34*$B34","v":29960.407387779785},{"$f":"'Case 2 - Residual Benefit'!EV34*$B34","v":19232.051642622275},{"$f":"'Case 2 - Residual Benefit'!EW34*$B34","v":8660.4055714046463},{"$f":"'Case 2 - Residual Benefit'!EX34*$B34","v":26529.900960479081},{"$f":"'Case 2 - Residual Benefit'!EY34*$B34","v":7684.5939181477988},{"$f":"'Case 2 - Residual Benefit'!EZ34*$B34","v":12190.340648539786},{"$f":"'Case 2 - Residual Benefit'!FA34*$B34","v":17589.209384511265},{"$f":"'Case 2 - Residual Benefit'!FB34*$B34","v":14849.146935611581},{"$f":"'Case 2 - Residual Benefit'!FC34*$B34","v":11000.22682947558},{"$f":"'Case 2 - Residual Benefit'!FD34*$B34","v":13278.172706946349},{"$f":"'Case 2 - Residual Benefit'!FE34*$B34","v":9110.1452106185916},{"$f":"'Case 2 - Residual Benefit'!FF34*$B34","v":17062.18083621305},{"$f":"'Case 2 - Residual Benefit'!FG34*$B34","v":5206.190796334522},{"$f":"'Case 2 - Residual Benefit'!FH34*$B34","v":11008.902277260415},{"$f":"'Case 2 - Residual Benefit'!FI34*$B34","v":18506.526906038449},{"$f":"'Case 2 - Residual Benefit'!FJ34*$B34","v":11513.34961879599},{"$f":"'Case 2 - Residual Benefit'!FK34*$B34","v":14795.440775057821},{"$f":"'Case 2 - Residual Benefit'!FL34*$B34","v":13893.552802878301},{"$f":"'Case 2 - Residual Benefit'!FM34*$B34","v":24396.810101803414},{"$f":"'Case 2 - Residual Benefit'!FN34*$B34","v":12209.468974727231},{"$f":"'Case 2 - Residual Benefit'!FO34*$B34","v":12941.608327738071},{"$f":"'Case 2 - Residual Benefit'!FP34*$B34","v":17777.183939940529},{"$f":"'Case 2 - Residual Benefit'!FQ34*$B34","v":41102.603565907106},{"$f":"'Case 2 - Residual Benefit'!FR34*$B34","v":13849.097732287366},{"$f":"'Case 2 - Residual Benefit'!FS34*$B34","v":9531.5679272954476},{"$f":"'Case 2 - Residual Benefit'!FT34*$B34","v":18657.884331514586},{"$f":"'Case 2 - Residual Benefit'!FU34*$B34","v":13967.776853365664},{"$f":"'Case 2 - Residual Benefit'!FV34*$B34","v":10937.080378446002},{"$f":"'Case 2 - Residual Benefit'!FW34*$B34","v":10410.20572367901},{"$f":"'Case 2 - Residual Benefit'!FX34*$B34","v":16265.581443255885},{"$f":"'Case 2 - Residual Benefit'!FY34*$B34","v":27292.666567500492},{"$f":"'Case 2 - Residual Benefit'!FZ34*$B34","v":15505.66581387941},{"$f":"'Case 2 - Residual Benefit'!GA34*$B34","v":8094.2183429944598},{"$f":"'Case 2 - Residual Benefit'!GB34*$B34","v":30944.209107493352},{"$f":"'Case 2 - Residual Benefit'!GC34*$B34","v":10133.585003563374},{"$f":"'Case 2 - Residual Benefit'!GD34*$B34","v":22453.503446577473},{"$f":"'Case 2 - Residual Benefit'!GE34*$B34","v":15844.866509485142},{"$f":"'Case 2 - Residual Benefit'!GF34*$B34","v":14524.569708017172},{"$f":"'Case 2 - Residual Benefit'!GG34*$B34","v":15969.267236726415},{"$f":"'Case 2 - Residual Benefit'!GH34*$B34","v":13863.765462490241},{"$f":"'Case 2 - Residual Benefit'!GI34*$B34","v":14016.664033554875},{"$f":"'Case 2 - Residual Benefit'!GJ34*$B34","v":15482.280807243176},{"$f":"'Case 2 - Residual Benefit'!GK34*$B34","v":11864.189003432368},{"$f":"'Case 2 - Residual Benefit'!GL34*$B34","v":24777.461758024372},{"$f":"'Case 2 - Residual Benefit'!GM34*$B34","v":20170.297138043945},{"$f":"'Case 2 - Residual Benefit'!GN34*$B34","v":11416.717134750937},{"$f":"'Case 2 - Residual Benefit'!GO34*$B34","v":20688.844825558994},{"$f":"'Case 2 - Residual Benefit'!GP34*$B34","v":22240.258044528284},{"$f":"'Case 2 - Residual Benefit'!GQ34*$B34","v":8620.9777721352602},{"$f":"'Case 2 - Residual Benefit'!GR34*$B34","v":8951.5168042296846},{"$f":"'Case 2 - Residual Benefit'!GS34*$B34","v":14590.720539563601},{"$f":"'Case 2 - Residual Benefit'!GT34*$B34","v":7714.3916774827849},{"$f":"'Case 2 - Residual Benefit'!GU34*$B34","v":16683.332865838151},{"$f":"'Case 2 - Residual Benefit'!GV34*$B34","v":11638.469493846211},{"$f":"'Case 2 - Residual Benefit'!GW34*$B34","v":15243.68884641321},{"$f":"'Case 2 - Residual Benefit'!GX34*$B34","v":26564.068475983135},{"$f":"'Case 2 - Residual Benefit'!GY34*$B34","v":12749.736730808172},{"$f":"'Case 2 - Residual Benefit'!GZ34*$B34","v":31722.789433535116},{"$f":"'Case 2 - Residual Benefit'!HA34*$B34","v":21010.525323740956},{"$f":"'Case 2 - Residual Benefit'!HB34*$B34","v":15775.211289098977},{"$f":"'Case 2 - Residual Benefit'!HC34*$B34","v":13181.244039465362},{"$f":"'Case 2 - Residual Benefit'!HD34*$B34","v":16666.122494410527},{"$f":"'Case 2 - Residual Benefit'!HE34*$B34","v":19898.398577600678},{"$f":"'Case 2 - Residual Benefit'!HF34*$B34","v":14035.667517551259},{"$f":"'Case 2 - Residual Benefit'!HG34*$B34","v":7935.642153231971},{"$f":"'Case 2 - Residual Benefit'!HH34*$B34","v":11470.007763369133},{"$f":"'Case 2 - Residual Benefit'!HI34*$B34","v":15383.728626878261},{"$f":"'Case 2 - Residual Benefit'!HJ34*$B34","v":37043.621081443001},{"$f":"'Case 2 - Residual Benefit'!HK34*$B34","v":36074.751453809105},{"$f":"'Case 2 - Residual Benefit'!HL34*$B34","v":12743.622404083562},{"$f":"'Case 2 - Residual Benefit'!HM34*$B34","v":17257.236122185037},{"$f":"'Case 2 - Residual Benefit'!HN34*$B34","v":9830.3065509698226},{"$f":"'Case 2 - Residual Benefit'!HO34*$B34","v":11692.683780590467},{"$f":"'Case 2 - Residual Benefit'!HP34*$B34","v":21419.527006849225},{"$f":"'Case 2 - Residual Benefit'!HQ34*$B34","v":10062.438715824181},{"$f":"'Case 2 - Residual Benefit'!HR34*$B34","v":22309.288814754607},{"$f":"'Case 2 - Residual Benefit'!HS34*$B34","v":6026.6501104577983},{"$f":"'Case 2 - Residual Benefit'!HT34*$B34","v":13372.621756927809},{"$f":"'Case 2 - Residual Benefit'!HU34*$B34","v":12689.058285331947},{"$f":"'Case 2 - Residual Benefit'!HV34*$B34","v":14423.664976641634},{"$f":"'Case 2 - Residual Benefit'!HW34*$B34","v":11419.596730266556},{"$f":"'Case 2 - Residual Benefit'!HX34*$B34","v":17698.4124059313},{"$f":"'Case 2 - Residual Benefit'!HY34*$B34","v":20623.582061966797},{"$f":"'Case 2 - Residual Benefit'!HZ34*$B34","v":46997.236558885823},{"$f":"'Case 2 - Residual Benefit'!IA34*$B34","v":17056.923653709327},{"$f":"'Case 2 - Residual Benefit'!IB34*$B34","v":19911.043469868131},{"$f":"'Case 2 - Residual Benefit'!IC34*$B34","v":16107.751498920285},{"$f":"'Case 2 - Residual Benefit'!ID34*$B34","v":9608.1011538912462},{"$f":"'Case 2 - Residual Benefit'!IE34*$B34","v":14319.295404605922},{"$f":"'Case 2 - Residual Benefit'!IF34*$B34","v":6771.8075550150288},{"$f":"'Case 2 - Residual Benefit'!IG34*$B34","v":24013.093321461962},{"$f":"'Case 2 - Residual Benefit'!IH34*$B34","v":20046.146404625375},{"$f":"'Case 2 - Residual Benefit'!II34*$B34","v":13278.477612991872},{"$f":"'Case 2 - Residual Benefit'!IJ34*$B34","v":15742.471879512286},{"$f":"'Case 2 - Residual Benefit'!IK34*$B34","v":5651.122520969976},{"$f":"'Case 2 - Residual Benefit'!IL34*$B34","v":9471.2949704984294},{"$f":"'Case 2 - Residual Benefit'!IM34*$B34","v":9349.2973047200285},{"$f":"'Case 2 - Residual Benefit'!IN34*$B34","v":13022.945966637972},{"$f":"'Case 2 - Residual Benefit'!IO34*$B34","v":10323.378011466373},{"$f":"'Case 2 - Residual Benefit'!IP34*$B34","v":20897.227045211868},{"$f":"'Case 2 - Residual Benefit'!IQ34*$B34","v":9602.8739572228551},{"$f":"'Case 2 - Residual Benefit'!IR34*$B34","v":19016.151701901457},{"$f":"'Case 2 - Residual Benefit'!IS34*$B34","v":28880.200466196155},{"$f":"'Case 2 - Residual Benefit'!IT34*$B34","v":18849.505724242885},{"$f":"'Case 2 - Residual Benefit'!IU34*$B34","v":21654.538358557598},{"$f":"'Case 2 - Residual Benefit'!IV34*$B34","v":9728.2845128063127},{"$f":"'Case 2 - Residual Benefit'!IW34*$B34","v":9860.3252025594156},{"$f":"'Case 2 - Residual Benefit'!IX34*$B34","v":18383.853782913568},{"$f":"'Case 2 - Residual Benefit'!IY34*$B34","v":7148.5446968512433},{"$f":"'Case 2 - Residual Benefit'!IZ34*$B34","v":8581.5747759126207},{"$f":"'Case 2 - Residual Benefit'!JA34*$B34","v":10636.272476938597},{"$f":"'Case 2 - Residual Benefit'!JB34*$B34","v":11673.206151072982},{"$f":"'Case 2 - Residual Benefit'!JC34*$B34","v":6968.3751755589765},{"$f":"'Case 2 - Residual Benefit'!JD34*$B34","v":11915.331500098597},{"$f":"'Case 2 - Residual Benefit'!JE34*$B34","v":11065.544202893148},{"$f":"'Case 2 - Residual Benefit'!JF34*$B34","v":13058.161023280087},{"$f":"'Case 2 - Residual Benefit'!JG34*$B34","v":14902.746665209799},{"$f":"'Case 2 - Residual Benefit'!JH34*$B34","v":15733.205981432673},{"$f":"'Case 2 - Residual Benefit'!JI34*$B34","v":16834.694114568232},{"$f":"'Case 2 - Residual Benefit'!JJ34*$B34","v":24903.993269849154},{"$f":"'Case 2 - Residual Benefit'!JK34*$B34","v":11466.919119374721},{"$f":"'Case 2 - Residual Benefit'!JL34*$B34","v":10171.968445137632},{"$f":"'Case 2 - Residual Benefit'!JM34*$B34","v":15241.487457129009},{"$f":"'Case 2 - Residual Benefit'!JN34*$B34","v":16081.989468961454},{"$f":"'Case 2 - Residual Benefit'!JO34*$B34","v":15812.259112725127},{"$f":"'Case 2 - Residual Benefit'!JP34*$B34","v":16164.801882259428},{"$f":"'Case 2 - Residual Benefit'!JQ34*$B34","v":6454.3301946749079},{"$f":"'Case 2 - Residual Benefit'!JR34*$B34","v":18184.159785996166},{"$f":"'Case 2 - Residual Benefit'!JS34*$B34","v":13204.514710857173},{"$f":"'Case 2 - Residual Benefit'!JT34*$B34","v":11316.986032083667},{"$f":"'Case 2 - Residual Benefit'!JU34*$B34","v":11024.541520040999},{"$f":"'Case 2 - Residual Benefit'!JV34*$B34","v":10840.100527116441},{"$f":"'Case 2 - Residual Benefit'!JW34*$B34","v":10848.865730573429},{"$f":"'Case 2 - Residual Benefit'!JX34*$B34","v":6701.8058452456798},{"$f":"'Case 2 - Residual Benefit'!JY34*$B34","v":17749.953352264987},{"$f":"'Case 2 - Residual Benefit'!JZ34*$B34","v":17130.141074263243},{"$f":"'Case 2 - Residual Benefit'!KA34*$B34","v":13256.374006175847},{"$f":"'Case 2 - Residual Benefit'!KB34*$B34","v":11881.182992448314},{"$f":"'Case 2 - Residual Benefit'!KC34*$B34","v":21857.117898948763},{"$f":"'Case 2 - Residual Benefit'!KD34*$B34","v":17018.226952223577},{"$f":"'Case 2 - Residual Benefit'!KE34*$B34","v":8196.571775295406},{"$f":"'Case 2 - Residual Benefit'!KF34*$B34","v":10083.956396343538},{"$f":"'Case 2 - Residual Benefit'!KG34*$B34","v":54397.70883728288},{"$f":"'Case 2 - Residual Benefit'!KH34*$B34","v":22790.350725002554},{"$f":"'Case 2 - Residual Benefit'!KI34*$B34","v":12851.24895104158},{"$f":"'Case 2 - Residual Benefit'!KJ34*$B34","v":12022.68319437826},{"$f":"'Case 2 - Residual Benefit'!KK34*$B34","v":7421.2822636328247},{"$f":"'Case 2 - Residual Benefit'!KL34*$B34","v":23322.459799530443},{"$f":"'Case 2 - Residual Benefit'!KM34*$B34","v":10380.455045028013},{"$f":"'Case 2 - Residual Benefit'!KN34*$B34","v":9319.6946456202731},{"$f":"'Case 2 - Residual Benefit'!KO34*$B34","v":9248.9042594453203},{"$f":"'Case 2 - Residual Benefit'!KP34*$B34","v":30437.425433315904},{"$f":"'Case 2 - Residual Benefit'!KQ34*$B34","v":14590.194298719178},{"$f":"'Case 2 - Residual Benefit'!KR34*$B34","v":3936.0694519919039},{"$f":"'Case 2 - Residual Benefit'!KS34*$B34","v":7099.3807895254713},{"$f":"'Case 2 - Residual Benefit'!KT34*$B34","v":12195.610824546329},{"$f":"'Case 2 - Residual Benefit'!KU34*$B34","v":8689.8076968712812},{"$f":"'Case 2 - Residual Benefit'!KV34*$B34","v":9207.0086632152543},{"$f":"'Case 2 - Residual Benefit'!KW34*$B34","v":9301.646143900598},{"$f":"'Case 2 - Residual Benefit'!KX34*$B34","v":16611.032656340798},{"$f":"'Case 2 - Residual Benefit'!KY34*$B34","v":24311.18991744188},{"$f":"'Case 2 - Residual Benefit'!KZ34*$B34","v":17666.153166093529},{"$f":"'Case 2 - Residual Benefit'!LA34*$B34","v":8292.1996499673951},{"$f":"'Case 2 - Residual Benefit'!LB34*$B34","v":10128.300021826024},{"$f":"'Case 2 - Residual Benefit'!LC34*$B34","v":8187.681254579571},{"$f":"'Case 2 - Residual Benefit'!LD34*$B34","v":31149.050361028756},{"$f":"'Case 2 - Residual Benefit'!LE34*$B34","v":15526.41949566328},{"$f":"'Case 2 - Residual Benefit'!LF34*$B34","v":16652.482428907206},{"$f":"'Case 2 - Residual Benefit'!LG34*$B34","v":13910.613215924624},{"$f":"'Case 2 - Residual Benefit'!LH34*$B34","v":8315.1425251862274},{"$f":"'Case 2 - Residual Benefit'!LI34*$B34","v":11005.169946192704},{"$f":"'Case 2 - Residual Benefit'!LJ34*$B34","v":11338.55500438858},{"$f":"'Case 2 - Residual Benefit'!LK34*$B34","v":10874.067923475361},{"$f":"'Case 2 - Residual Benefit'!LL34*$B34","v":15373.838511852415},{"$f":"'Case 2 - Residual Benefit'!LM34*$B34","v":19303.367896820455},{"$f":"'Case 2 - Residual Benefit'!LN34*$B34","v":14548.048295938759},{"$f":"'Case 2 - Residual Benefit'!LO34*$B34","v":9514.6384786506096},{"$f":"'Case 2 - Residual Benefit'!LP34*$B34","v":9491.7592839025583},{"$f":"'Case 2 - Residual Benefit'!LQ34*$B34","v":14313.611705129864},{"$f":"'Case 2 - Residual Benefit'!LR34*$B34","v":18139.765395371978},{"$f":"'Case 2 - Residual Benefit'!LS34*$B34","v":21188.861180813365},{"$f":"'Case 2 - Residual Benefit'!LT34*$B34","v":20283.322166516304},{"$f":"'Case 2 - Residual Benefit'!LU34*$B34","v":9777.5678143074947},{"$f":"'Case 2 - Residual Benefit'!LV34*$B34","v":15458.213701251596},{"$f":"'Case 2 - Residual Benefit'!LW34*$B34","v":14700.002399563215},{"$f":"'Case 2 - Residual Benefit'!LX34*$B34","v":24983.852966665385},{"$f":"'Case 2 - Residual Benefit'!LY34*$B34","v":20220.433326854916},{"$f":"'Case 2 - Residual Benefit'!LZ34*$B34","v":6943.7445784357496},{"$f":"'Case 2 - Residual Benefit'!MA34*$B34","v":19668.478700078584},{"$f":"'Case 2 - Residual Benefit'!MB34*$B34","v":8689.2422907681448},{"$f":"'Case 2 - Residual Benefit'!MC34*$B34","v":9528.0532529658776},{"$f":"'Case 2 - Residual Benefit'!MD34*$B34","v":12388.280902959859},{"$f":"'Case 2 - Residual Benefit'!ME34*$B34","v":25156.931729499363},{"$f":"'Case 2 - Residual Benefit'!MF34*$B34","v":25749.243471976773},{"$f":"'Case 2 - Residual Benefit'!MG34*$B34","v":4894.6679217707115},{"$f":"'Case 2 - Residual Benefit'!MH34*$B34","v":18349.868433254309},{"$f":"'Case 2 - Residual Benefit'!MI34*$B34","v":8523.2903251133885},{"$f":"'Case 2 - Residual Benefit'!MJ34*$B34","v":13030.010666317647},{"$f":"'Case 2 - Residual Benefit'!MK34*$B34","v":16021.166659202696},{"$f":"'Case 2 - Residual Benefit'!ML34*$B34","v":10576.782354726201},{"$f":"'Case 2 - Residual Benefit'!MM34*$B34","v":9541.4151886389755},{"$f":"'Case 2 - Residual Benefit'!MN34*$B34","v":20629.322516910397},{"$f":"'Case 2 - Residual Benefit'!MO34*$B34","v":19578.941217824249},{"$f":"'Case 2 - Residual Benefit'!MP34*$B34","v":25509.727654279581},{"$f":"'Case 2 - Residual Benefit'!MQ34*$B34","v":15305.158116632027},{"$f":"'Case 2 - Residual Benefit'!MR34*$B34","v":27081.209193932307},{"$f":"'Case 2 - Residual Benefit'!MS34*$B34","v":9345.859506446639},{"$f":"'Case 2 - Residual Benefit'!MT34*$B34","v":12872.726089406584},{"$f":"'Case 2 - Residual Benefit'!MU34*$B34","v":27047.013762650207},{"$f":"'Case 2 - Residual Benefit'!MV34*$B34","v":8003.1461956735229},{"$f":"'Case 2 - Residual Benefit'!MW34*$B34","v":11873.248629140526},{"$f":"'Case 2 - Residual Benefit'!MX34*$B34","v":15403.33138664412},{"$f":"'Case 2 - Residual Benefit'!MY34*$B34","v":13129.255648391374},{"$f":"'Case 2 - Residual Benefit'!MZ34*$B34","v":16723.812466343257},{"$f":"'Case 2 - Residual Benefit'!NA34*$B34","v":19441.115608318767},{"$f":"'Case 2 - Residual Benefit'!NB34*$B34","v":18118.42060317428},{"$f":"'Case 2 - Residual Benefit'!NC34*$B34","v":15602.306879692369},{"$f":"'Case 2 - Residual Benefit'!ND34*$B34","v":32844.172305139691},{"$f":"'Case 2 - Residual Benefit'!NE34*$B34","v":17043.585040411905},{"$f":"'Case 2 - Residual Benefit'!NF34*$B34","v":12998.554236790549},{"$f":"'Case 2 - Residual Benefit'!NG34*$B34","v":9706.2031196494172},{"$f":"'Case 2 - Residual Benefit'!NH34*$B34","v":14994.439786463614},{"$f":"'Case 2 - Residual Benefit'!NI34*$B34","v":12292.725535999343},{"$f":"'Case 2 - Residual Benefit'!NJ34*$B34","v":15107.813783133694},{"$f":"'Case 2 - Residual Benefit'!NK34*$B34","v":16721.208375775557},{"$f":"'Case 2 - Residual Benefit'!NL34*$B34","v":8888.4527620165409},{"$f":"'Case 2 - Residual Benefit'!NM34*$B34","v":20262.429043737488},{"$f":"'Case 2 - Residual Benefit'!NN34*$B34","v":10178.427512053742},{"$f":"'Case 2 - Residual Benefit'!NO34*$B34","v":12236.028571720846},{"$f":"'Case 2 - Residual Benefit'!NP34*$B34","v":17906.47928125519},{"$f":"'Case 2 - Residual Benefit'!NQ34*$B34","v":12118.294928677196},{"$f":"'Case 2 - Residual Benefit'!NR34*$B34","v":15514.677622243475},{"$f":"'Case 2 - Residual Benefit'!NS34*$B34","v":22702.086742220326},{"$f":"'Case 2 - Residual Benefit'!NT34*$B34","v":14157.83795663709},{"$f":"'Case 2 - Residual Benefit'!NU34*$B34","v":15252.900533661479},{"$f":"'Case 2 - Residual Benefit'!NV34*$B34","v":15765.106792793656},{"$f":"'Case 2 - Residual Benefit'!NW34*$B34","v":7213.8096339040312},{"$f":"'Case 2 - Residual Benefit'!NX34*$B34","v":11998.92974241402},{"$f":"'Case 2 - Residual Benefit'!NY34*$B34","v":17095.466837492775},{"$f":"'Case 2 - Residual Benefit'!NZ34*$B34","v":6387.5598488855558},{"$f":"'Case 2 - Residual Benefit'!OA34*$B34","v":16132.009961181049},{"$f":"'Case 2 - Residual Benefit'!OB34*$B34","v":7658.6629921082767},{"$f":"'Case 2 - Residual Benefit'!OC34*$B34","v":15144.294708995889},{"$f":"'Case 2 - Residual Benefit'!OD34*$B34","v":8491.9238439094242},{"$f":"'Case 2 - Residual Benefit'!OE34*$B34","v":11786.354676340159},{"$f":"'Case 2 - Residual Benefit'!OF34*$B34","v":27575.88014481026},{"$f":"'Case 2 - Residual Benefit'!OG34*$B34","v":13702.874768177648},{"$f":"'Case 2 - Residual Benefit'!OH34*$B34","v":5478.9567641886406},{"$f":"'Case 2 - Residual Benefit'!OI34*$B34","v":12099.698726177718},{"$f":"'Case 2 - Residual Benefit'!OJ34*$B34","v":16535.396033681642},{"$f":"'Case 2 - Residual Benefit'!OK34*$B34","v":11377.921548729226},{"$f":"'Case 2 - Residual Benefit'!OL34*$B34","v":6035.7020211258368},{"$f":"'Case 2 - Residual Benefit'!OM34*$B34","v":5474.7399905681323},{"$f":"'Case 2 - Residual Benefit'!ON34*$B34","v":14385.450632533897},{"$f":"'Case 2 - Residual Benefit'!OO34*$B34","v":8773.4333809739255},{"$f":"'Case 2 - Residual Benefit'!OP34*$B34","v":18002.768375363969},{"$f":"'Case 2 - Residual Benefit'!OQ34*$B34","v":10253.624576547236},{"$f":"'Case 2 - Residual Benefit'!OR34*$B34","v":15048.21418125755},{"$f":"'Case 2 - Residual Benefit'!OS34*$B34","v":12709.383216869319},{"$f":"'Case 2 - Residual Benefit'!OT34*$B34","v":13474.982128405116},{"$f":"'Case 2 - Residual Benefit'!OU34*$B34","v":15433.13983210156},{"$f":"'Case 2 - Residual Benefit'!OV34*$B34","v":8899.964470707695},{"$f":"'Case 2 - Residual Benefit'!OW34*$B34","v":9731.9867497746673},{"$f":"'Case 2 - Residual Benefit'!OX34*$B34","v":17066.54739349278},{"$f":"'Case 2 - Residual Benefit'!OY34*$B34","v":16817.457053324648},{"$f":"'Case 2 - Residual Benefit'!OZ34*$B34","v":20835.245006677978},{"$f":"'Case 2 - Residual Benefit'!PA34*$B34","v":10697.774922798228},{"$f":"'Case 2 - Residual Benefit'!PB34*$B34","v":13497.014226720088},{"$f":"'Case 2 - Residual Benefit'!PC34*$B34","v":19503.254140260593},{"$f":"'Case 2 - Residual Benefit'!PD34*$B34","v":43124.920501428103},{"$f":"'Case 2 - Residual Benefit'!PE34*$B34","v":12578.014352820683},{"$f":"'Case 2 - Residual Benefit'!PF34*$B34","v":15319.048644242472},{"$f":"'Case 2 - Residual Benefit'!PG34*$B34","v":9425.2859283977195},{"$f":"'Case 2 - Residual Benefit'!PH34*$B34","v":12810.915010833687},{"$f":"'Case 2 - Residual Benefit'!PI34*$B34","v":19885.998009067538},{"$f":"'Case 2 - Residual Benefit'!PJ34*$B34","v":19031.339261396763},{"$f":"'Case 2 - Residual Benefit'!PK34*$B34","v":11211.965198883861},{"$f":"'Case 2 - Residual Benefit'!PL34*$B34","v":21081.205786632152},{"$f":"'Case 2 - Residual Benefit'!PM34*$B34","v":11777.545248766251},{"$f":"'Case 2 - Residual Benefit'!PN34*$B34","v":10415.3407356896},{"$f":"'Case 2 - Residual Benefit'!PO34*$B34","v":23361.304431461169},{"$f":"'Case 2 - Residual Benefit'!PP34*$B34","v":25096.763230892644},{"$f":"'Case 2 - Residual Benefit'!PQ34*$B34","v":23389.330961355456},{"$f":"'Case 2 - Residual Benefit'!PR34*$B34","v":13031.611173030718},{"$f":"'Case 2 - Residual Benefit'!PS34*$B34","v":20297.305206813748},{"$f":"'Case 2 - Residual Benefit'!PT34*$B34","v":19522.196820035253},{"$f":"'Case 2 - Residual Benefit'!PU34*$B34","v":14297.726364674363},{"$f":"'Case 2 - Residual Benefit'!PV34*$B34","v":20554.213445047},{"$f":"'Case 2 - Residual Benefit'!PW34*$B34","v":8598.8263410690906},{"$f":"'Case 2 - Residual Benefit'!PX34*$B34","v":6058.1002700964664},{"$f":"'Case 2 - Residual Benefit'!PY34*$B34","v":28117.591749840598},{"$f":"'Case 2 - Residual Benefit'!PZ34*$B34","v":14667.516930035234},{"$f":"'Case 2 - Residual Benefit'!QA34*$B34","v":13683.401855160135},{"$f":"'Case 2 - Residual Benefit'!QB34*$B34","v":11178.801533381238},{"$f":"'Case 2 - Residual Benefit'!QC34*$B34","v":6018.3577620197912},{"$f":"'Case 2 - Residual Benefit'!QD34*$B34","v":10143.527473679436},{"$f":"'Case 2 - Residual Benefit'!QE34*$B34","v":9563.6394047349422},{"$f":"'Case 2 - Residual Benefit'!QF34*$B34","v":10363.342021581178},{"$f":"'Case 2 - Residual Benefit'!QG34*$B34","v":9395.5365746269836},{"$f":"'Case 2 - Residual Benefit'!QH34*$B34","v":8708.4825662279472},{"$f":"'Case 2 - Residual Benefit'!QI34*$B34","v":16053.419301700931},{"$f":"'Case 2 - Residual Benefit'!QJ34*$B34","v":6951.8980122324974},{"$f":"'Case 2 - Residual Benefit'!QK34*$B34","v":20387.356603952754},{"$f":"'Case 2 - Residual Benefit'!QL34*$B34","v":23376.267244891435},{"$f":"'Case 2 - Residual Benefit'!QM34*$B34","v":9937.0550483300067},{"$f":"'Case 2 - Residual Benefit'!QN34*$B34","v":10897.063624330229},{"$f":"'Case 2 - Residual Benefit'!QO34*$B34","v":10319.440632501077},{"$f":"'Case 2 - Residual Benefit'!QP34*$B34","v":12813.783232598993},{"$f":"'Case 2 - Residual Benefit'!QQ34*$B34","v":5912.3918127256566},{"$f":"'Case 2 - Residual Benefit'!QR34*$B34","v":9412.7784716407677},{"$f":"'Case 2 - Residual Benefit'!QS34*$B34","v":32327.612765920909},{"$f":"'Case 2 - Residual Benefit'!QT34*$B34","v":19810.315831689866},{"$f":"'Case 2 - Residual Benefit'!QU34*$B34","v":15192.797730583858},{"$f":"'Case 2 - Residual Benefit'!QV34*$B34","v":21997.525339345673},{"$f":"'Case 2 - Residual Benefit'!QW34*$B34","v":6164.6361846417694},{"$f":"'Case 2 - Residual Benefit'!QX34*$B34","v":11497.823423434749},{"$f":"'Case 2 - Residual Benefit'!QY34*$B34","v":6442.2363668306325},{"$f":"'Case 2 - Residual Benefit'!QZ34*$B34","v":11300.258301128348},{"$f":"'Case 2 - Residual Benefit'!RA34*$B34","v":16448.088112242422},{"$f":"'Case 2 - Residual Benefit'!RB34*$B34","v":19154.23941896233},{"$f":"'Case 2 - Residual Benefit'!RC34*$B34","v":22795.829766344476},{"$f":"'Case 2 - Residual Benefit'!RD34*$B34","v":15622.568413839472},{"$f":"'Case 2 - Residual Benefit'!RE34*$B34","v":10458.708603824622},{"$f":"'Case 2 - Residual Benefit'!RF34*$B34","v":20091.200422889589},{"$f":"'Case 2 - Residual Benefit'!RG34*$B34","v":8183.880623824467},{"$f":"'Case 2 - Residual Benefit'!RH34*$B34","v":7205.6288928677604},{"$f":"'Case 2 - Residual Benefit'!RI34*$B34","v":11317.02975665988},{"$f":"'Case 2 - Residual Benefit'!RJ34*$B34","v":14549.480015851406},{"$f":"'Case 2 - Residual Benefit'!RK34*$B34","v":11948.529895776053},{"$f":"'Case 2 - Residual Benefit'!RL34*$B34","v":7984.0665472279034},{"$f":"'Case 2 - Residual Benefit'!RM34*$B34","v":14062.479025292465},{"$f":"'Case 2 - Residual Benefit'!RN34*$B34","v":8376.3968527556808},{"$f":"'Case 2 - Residual Benefit'!RO34*$B34","v":25587.917409251702},{"$f":"'Case 2 - Residual Benefit'!RP34*$B34","v":8796.1725847516955},{"$f":"'Case 2 - Residual Benefit'!RQ34*$B34","v":22844.177147644546},{"$f":"'Case 2 - Residual Benefit'!RR34*$B34","v":16241.842313893558},{"$f":"'Case 2 - Residual Benefit'!RS34*$B34","v":10139.679669600291},{"$f":"'Case 2 - Residual Benefit'!RT34*$B34","v":16558.231134482601},{"$f":"'Case 2 - Residual Benefit'!RU34*$B34","v":14957.581381139613},{"$f":"'Case 2 - Residual Benefit'!RV34*$B34","v":10366.951844872365},{"$f":"'Case 2 - Residual Benefit'!RW34*$B34","v":9734.0251348523543},{"$f":"'Case 2 - Residual Benefit'!RX34*$B34","v":23706.25972319458},{"$f":"'Case 2 - Residual Benefit'!RY34*$B34","v":23815.520576220704},{"$f":"'Case 2 - Residual Benefit'!RZ34*$B34","v":11063.612356131905},{"$f":"'Case 2 - Residual Benefit'!SA34*$B34","v":16715.795231177628},{"$f":"'Case 2 - Residual Benefit'!SB34*$B34","v":8163.9202388168878},{"$f":"'Case 2 - Residual Benefit'!SC34*$B34","v":13756.626289074708},{"$f":"'Case 2 - Residual Benefit'!SD34*$B34","v":12789.855909902439},{"$f":"'Case 2 - Residual Benefit'!SE34*$B34","v":13520.675101185534},{"$f":"'Case 2 - Residual Benefit'!SF34*$B34","v":9249.0387179682293},{"$f":"'Case 2 - Residual Benefit'!SG34*$B34","v":13039.518469395583}]
[45,{"$f":"INDEX('Minimum Drawdown Rule'!$C$3:$C$50, SUMPRODUCT(--(Inputs!$C$4+'Case 2 - Drawdown'!$A48<='Minimum Drawdown Rule'!$B$3:$B$50), --(Inputs!$C$4+'Case 2 - Drawdown'!$A48>='Minimum Drawdown Rule'!$A$3:$A$50), ROW($A$1:$A$48)))","v":0.14000000000000001},{"$f":"'Case 2 - Residual Benefit'!B48*$B48","v":2884.644627270156},{"$f":"'Case 2 - Residual Benefit'!C48*$B48","v":1809.6174362789066},{"$f":"'Case 2 - Residual Benefit'!D48*$B48","v":2344.7038183948912},{"$f":"'Case 2 - Residual Benefit'!E48*$B48","v":1844.9606804409791},{"$f":"'Case 2 - Residual Benefit'!F48*$B48","v":1884.8624521268632},{"$f":"'Case 2 - Residual Benefit'!G48*$B48","v":3066.9912902479296},{"$f":"'Case 2 - Residual Benefit'!H48*$B48","v":6879.1602946525672},{"$f":"'Case 2 - Residual Benefit'!I48*$B48","v":1955.4240921334983},{"$f":"'Case 2 - Residual Benefit'!J48*$B48","v":1510.287889158893},{"$f":"'Case 2 - Residual Benefit'!K48*$B48","v":2506.6425243481413},{"$f":"'Case 2 - Residual Benefit'!L48*$B48","v":1306.4621799622823},{"$f":"'Case 2 - Residual Benefit'!M48*$B48","v":1225.2420152598013},{"$f":"'Case 2 - Residual Benefit'!N48*$B48","v":3543.7875525414411},{"$f":"'Case 2 - Residual Benefit'!O48*$B48","v":1100.4472274969992},{"$f":"'Case 2 - Residual Benefit'!P48*$B48","v":1614.9622427125685},{"$f":"'Case 2 - Residual Benefit'!Q48*$B48","v":1831.6202666390914},{"$f":"'Case 2 - Residual Benefit'!R48*$B48","v":3507.5147622299855},{"$f":"'Case 2 - Residual Benefit'!S48*$B48","v":904.62117390557705},{"$f":"'Case 2 - Residual Benefit'!T48*$B48","v":2325.5467562768254},{"$f":"'Case 2 - Residual Benefit'!U48*$B48","v":2505.2871532581253},{"$f":"'Case 2 - Residual Benefit'!V48*$B48","v":4809.4612238731124},{"$f":"'Case 2 - Residual Benefit'!W48*$B48","v":2890.7325040566006},{"$f":"'Case 2 - Residual Benefit'!X48*$B48","v":4312.3734990019993},{"$f":"'Case 2 - Residual Benefit'!Y48*$B48","v":1982.7133682326016},{"$f":"'Case 2 - Residual Benefit'!Z48*$B48","v":2356.254176312334},{"$f":"'Case 2 - Residual Benefit'!AA48*$B48","v":1629.1163773029941},{"$f":"'Case 2 - Residual Benefit'!AB48*$B48","v":2818.80845585831},{"$f":"'Case 2 - Residual Benefit'!AC48*$B48","v":839.00824221083087},{"$f":"'Case 2 - Residual Benefit'!AD48*$B48","v":1124.7099185657082},{"$f":"'Case 2 - Residual Benefit'!AE48*$B48","v":1750.8990171635999},{"$f":"'Case 2 - Residual Benefit'!AF48*$B48","v":2546.5346328101841},{"$f":"'Case 2 - Residual Benefit'!AG48*$B48","v":2467.9989423419502},{"$f":"'Case 2 - Residual Benefit'!AH48*$B48","v":2214.7836210788928},{"$f":"'Case 2 - Residual Benefit'!AI48*$B48","v":2896.1242804151561},{"$f":"'Case 2 - Residual Benefit'!AJ48*$B48","v":4104.6116125367844},{"$f":"'Case 2 - Residual Benefit'!AK48*$B48","v":1562.3520058768806},{"$f":"'Case 2 - Residual Benefit'!AL48*$B48","v":3062.024171561899},{"$f":"'Case 2 - Residual Benefit'!AM48*$B48","v":3950.2702151863778},{"$f":"'Case 2 - Residual Benefit'!AN48*$B48","v":1938.6510951098687},{"$f":"'Case 2 - Residual Benefit'!AO48*$B48","v":809.01305468770977},{"$f":"'Case 2 - Residual Benefit'!AP48*$B48","v":2532.0189283591312},{"$f":"'Case 2 - Residual Benefit'!AQ48*$B48","v":2993.4186719327213},{"$f":"'Case 2 - Residual Benefit'!AR48*$B48","v":1703.5859872886008},{"$f":"'Case 2 - Residual Benefit'!AS48*$B48","v":1787.6256363734458},{"$f":"'Case 2 - Residual Benefit'!AT48*$B48","v":3924.5014113818065},{"$f":"'Case 2 - Residual Benefit'!AU48*$B48","v":2280.5892355976162},{"$f":"'Case 2 - Residual Benefit'!AV48*$B48","v":2702.2930447622939},{"$f":"'Case 2 - Residual Benefit'!AW48*$B48","v":1367.6725396791821},{"$f":"'Case 2 - Residual Benefit'!AX48*$B48","v":4957.7270185749103},{"$f":"'Case 2 - Residual Benefit'!AY48*$B48","v":1315.990253966429},{"$f":"'Case 2 - Residual Benefit'!AZ48*$B48","v":6278.6752959258265},{"$f":"'Case 2 - Residual Benefit'!BA48*$B48","v":2528.9493297654421},{"$f":"'Case 2 - Residual Benefit'!BB48*$B48","v":1411.5172099524057},{"$f":"'Case 2 - Residual Benefit'!BC48*$B48","v":2349.362470674685},{"$f":"'Case 2 - Residual Benefit'!BD48*$B48","v":2527.7924245820159},{"$f":"'Case 2 - Residual Benefit'!BE48*$B48","v":665.63612018651679},{"$f":"'Case 2 - Residual Benefit'!BF48*$B48","v":2713.2688399543376},{"$f":"'Case 2 - Residual Benefit'!BG48*$B48","v":892.95258371992395},{"$f":"'Case 2 - Residual Benefit'!BH48*$B48","v":1776.2811233554112},{"$f":"'Case 2 - Residual Benefit'!BI48*$B48","v":2088.0067207298553},{"$f":"'Case 2 - Residual Benefit'!BJ48*$B48","v":2906.8909801102141},{"$f":"'Case 2 - Residual Benefit'!BK48*$B48","v":2973.0172564989371},{"$f":"'Case 2 - Residual Benefit'!BL48*$B48","v":1146.08276769861},{"$f":"'Case 2 - Residual Benefit'!BM48*$B48","v":1619.7457424460913},{"$f":"'Case 2 - Residual Benefit'!BN48*$B48","v":1129.8951199285812},{"$f":"'Case 2 - Residual Benefit'!BO48*$B48","v":1693.7947813715505},{"$f":"'Case 2 - Residual Benefit'!BP48*$B48","v":3908.4481555315606},{"$f":"'Case 2 - Residual Benefit'!BQ48*$B48","v":3148.9782024719634},{"$f":"'Case 2 - Residual Benefit'!BR48*$B48","v":1764.9792252997509},{"$f":"'Case 2 - Residual Benefit'!BS48*$B48","v":618.72686282021482},{"$f":"'Case 2 - Residual Benefit'!BT48*$B48","v":1942.6660617009259},{"$f":"'Case 2 - Residual Benefit'!BU48*$B48","v":1504.8880647199383},{"$f":"'Case 2 - Residual Benefit'!BV48*$B48","v":970.0014884368461},{"$f":"'Case 2 - Residual Benefit'!BW48*$B48","v":2022.2372972883284},{"$f":"'Case 2 - Residual Benefit'!BX48*$B48","v":2089.6058766080937},{"$f":"'Case 2 - Residual Benefit'!BY48*$B48","v":4142.0714740152216},{"$f":"'Case 2 - Residual Benefit'!BZ48*$B48","v":3703.4412980777074},{"$f":"'Case 2 - Residual Benefit'!CA48*$B48","v":2636.3448218142858},{"$f":"'Case 2 - Residual Benefit'!CB48*$B48","v":2845.9727799021621},{"$f":"'Case 2 - Residual Benefit'!CC48*$B48","v":1365.0560281982594},{"$f":"'Case 2 - Residual Benefit'!CD48*$B48","v":6248.8106202317213},{"$f":"'Case 2 - Residual Benefit'!CE48*$B48","v":1331.2294756359174},{"$f":"'Case 2 - Residual Benefit'!CF48*$B48","v":1701.771236277031},{"$f":"'Case 2 - Residual Benefit'!CG48*$B48","v":3807.6581444016056},{"$f":"'Case 2 - Residual Benefit'!CH48*$B48","v":3595.9372662968658},{"$f":"'Case 2 - Residual Benefit'!CI48*$B48","v":4683.8291947478128},{"$f":"'Case 2 - Residual Benefit'!CJ48*$B48","v":3391.5526477544331},{"$f":"'Case 2 - Residual Benefit'!CK48*$B48","v":2624.1136866275074},{"$f":"'Case 2 - Residual Benefit'!CL48*$B48","v":1755.0068285289722},{"$f":"'Case 2 - Residual Benefit'!CM48*$B48","v":1243.8760714425314},{"$f":"'Case 2 - Residual Benefit'!CN48*$B48","v":3173.8761608161026},{"$f":"'Case 2 - Residual Benefit'!CO48*$B48","v":1957.6853580825996},{"$f":"'Case 2 - Residual Benefit'!CP48*$B48","v":2608.5894758463737},{"$f":"'Case 2 - Residual Benefit'!CQ48*$B48","v":966.73091355604765},{"$f":"'Case 2 - Residual Benefit'!CR48*$B48","v":2761.6427998583604},{"$f":"'Case 2 - Residual Benefit'!CS48*$B48","v":3129.5806933488047},{"$f":"'Case 2 - Residual Benefit'!CT48*$B48","v":4264.7618178521816},{"$f":"'Case 2 - Residual Benefit'!CU48*$B48","v":1612.9857430897587},{"$f":"'Case 2 - Residual Benefit'!CV48*$B48","v":3423.9702244670661},{"$f":"'Case 2 - Residual Benefit'!CW48*$B48","v":6969.0899727224405},{"$f":"'Case 2 - Residual Benefit'!CX48*$B48","v":2163.1870335553308},{"$f":"'Case 2 - Residual Benefit'!CY48*$B48","v":3562.3025875583139},{"$f":"'Case 2 - Residual Benefit'!CZ48*$B48","v":1012.3171684607291},{"$f":"'Case 2 - Residual Benefit'!DA48*$B48","v":4956.7488608044923},{"$f":"'Case 2 - Residual Benefit'!DB48*$B48","v":3399.1013891610173},{"$f":"'Case 2 - Residual Benefit'!DC48*$B48","v":742.06847222713327},{"$f":"'Case 2 - Residual Benefit'!DD48*$B48","v":1193.5235072758344},{"$f":"'Case 2 - Residual Benefit'!DE48*$B48","v":2130.1163330417407},{"$f":"'Case 2 - Residual Benefit'!DF48*$B48","v":3206.7484561184519},{"$f":"'Case 2 - Residual Benefit'!DG48*$B48","v":2041.2198788383937},{"$f":"'Case 2 - Residual Benefit'!DH48*$B48","v":1891.4531104357106},{"$f":"'Case 2 - Residual Benefit'!DI48*$B48","v":2201.4160195907489},{"$f":"'Case 2 - Residual Benefit'!DJ48*$B48","v":4828.2471629386691},{"$f":"'Case 2 - Residual Benefit'!DK48*$B48","v":3308.2476936876474},{"$f":"'Case 2 - Residual Benefit'!DL48*$B48","v":2174.5369050563959},{"$f":"'Case 2 - Residual Benefit'!DM48*$B48","v":2200.2400968480811},{"$f":"'Case 2 - Residual Benefit'!DN48*$B48","v":2663.2414716335416},{"$f":"'Case 2 - Residual Benefit'!DO48*$B48","v":1262.4182749654071},{"$f":"'Case 2 - Residual Benefit'!DP48*$B48","v":1790.2959413728656},{"$f":"'Case 2 - Residual Benefit'!DQ48*$B48","v":13359.978700563746},{"$f":"'Case 2 - Residual Benefit'!DR48*$B48","v":2845.8449327896883},{"$f":"'Case 2 - Residual Benefit'!DS48*$B48","v":10033.605290031375},{"$f":"'Case 2 - Residual Benefit'!DT48*$B48","v":1718.1819851790233},{"$f":"'Case 2 - Residual Benefit'!DU48*$B48","v":2254.9275343077479},{"$f":"'Case 2 - Residual Benefit'!DV48*$B48","v":4150.2244523681065},{"$f":"'Case 2 - Residual Benefit'!DW48*$B48","v":2104.1865614418289},{"$f":"'Case 2 - Residual Benefit'!DX48*$B48","v":1487.7014808019846},{"$f":"'Case 2 - Residual Benefit'!DY48*$B48","v":1532.9023727874544},{"$f":"'Case 2 - Residual Benefit'!DZ48*$B48","v":1296.7446167524313},{"$f":"'Case 2 - Residual Benefit'!EA48*$B48","v":2336.7798328193685},{"$f":"'Case 2 - Residual Benefit'!EB48*$B48","v":1888.5887055654766},{"$f":"'Case 2 - Residual Benefit'!EC48*$B48","v":4363.2514029286767},{"$f":"'Case 2 - Residual Benefit'!ED48*$B48","v":2593.3496689176732},{"$f":"'Case 2 - Residual Benefit'!EE48*$B48","v":2123.8146200784558},{"$f":"'Case 2 - Residual Benefit'!EF48*$B48","v":2313.8002681786397},{"$f":"'Case 2 - Residual Benefit'!EG48*$B48","v":5300.2208128213961},{"$f":"'Case 2 - Residual Benefit'!EH48*$B48","v":1561.2650971841456},{"$f":"'Case 2 - Residual Benefit'!EI48*$B48","v":1183.9408294970672},{"$f":"'Case 2 - Residual Benefit'!EJ48*$B48","v":2534.3981246403368},{"$f":"'Case 2 - Residual Benefit'!EK48*$B48","v":1577.8759474625072},{"$f":"'Case 2 - Residual Benefit'!EL48*$B48","v":906.14992302593521},{"$f":"'Case 2 - Residual Benefit'!EM48*$B48","v":1579.1419332286473},{"$f":"'Case 2 - Residual Benefit'!EN48*$B48","v":2161.3319419431109},{"$f":"'Case 2 - Residual Benefit'!EO48*$B48","v":11932.74079575933},{"$f":"'Case 2 - Residual Benefit'!EP48*$B48","v":2349.8677895652741},{"$f":"'Case 2 - Residual Benefit'!EQ48*$B48","v":4938.1903454851499},{"$f":"'Case 2 - Residual Benefit'!ER48*$B48","v":2584.3115520819574},{"$f":"'Case 2 - Residual Benefit'!ES48*$B48","v":2344.1915908180113},{"$f":"'Case 2 - Residual Benefit'!ET48*$B48","v":4719.3561629185233},{"$f":"'Case 2 - Residual Benefit'!EU48*$B48","v":5406.4334158998599},{"$f":"'Case 2 - Residual Benefit'!EV48*$B48","v":3051.8686368101985},{"$f":"'Case 2 - Residual Benefit'!EW48*$B48","v":830.9308959460634},{"$f":"'Case 2 - Residual Benefit'!EX48*$B48","v":4696.3142217440154},{"$f":"'Case 2 - Residual Benefit'!EY48*$B48","v":1205.0155809004468},{"$f":"'Case 2 - Residual Benefit'!EZ48*$B48","v":1987.3845419115557},{"$f":"'Case 2 - Residual Benefit'!FA48*$B48","v":2886.8291973855039},{"$f":"'Case 2 - Residual Benefit'!FB48*$B48","v":3096.6485349712566},{"$f":"'Case 2 - Residual Benefit'!FC48*$B48","v":1352.9089343463879},{"$f":"'Case 2 - Residual Benefit'!FD48*$B48","v":2379.7789739746586},{"$f":"'Case 2 - Residual Benefit'!FE48*$B48","v":1351.0040671100535},{"$f":"'Case 2 - Residual Benefit'!FF48*$B48","v":1649.9754222214256},{"$f":"'Case 2 - Residual Benefit'!FG48*$B48","v":1014.2268621606567},{"$f":"'Case 2 - Residual Benefit'!FH48*$B48","v":2344.7927920063908},{"$f":"'Case 2 - Residual Benefit'!FI48*$B48","v":1976.3427121877571},{"$f":"'Case 2 - Residual Benefit'!FJ48*$B48","v":2724.5473132047118},{"$f":"'Case 2 - Residual Benefit'!FK48*$B48","v":1703.4355936244981},{"$f":"'Case 2 - Residual Benefit'!FL48*$B48","v":1772.4230470640632},{"$f":"'Case 2 - Residual Benefit'!FM48*$B48","v":6198.5693864685973},{"$f":"'Case 2 - Residual Benefit'!FN48*$B48","v":2583.2615029363478},{"$f":"'Case 2 - Residual Benefit'!FO48*$B48","v":1816.5054953781212},{"$f":"'Case 2 - Residual Benefit'!FP48*$B48","v":2846.567069242195},{"$f":"'Case 2 - Residual Benefit'!FQ48*$B48","v":5447.0447217846095},{"$f":"'Case 2 - Residual Benefit'!FR48*$B48","v":1941.852234175409},{"$f":"'Case 2 - Residual Benefit'!FS48*$B48","v":1493.645844845068},{"$f":"'Case 2 - Residual Benefit'!FT48*$B48","v":2480.1105671691812},{"$f":"'Case 2 - Residual Benefit'!FU48*$B48","v":2543.6695794647044},{"$f":"'Case 2 - Residual Benefit'!FV48*$B48","v":2151.0384981349748},{"$f":"'Case 2 - Residual Benefit'!FW48*$B48","v":1691.0990813116873},{"$f":"'Case 2 - Residual Benefit'!FX48*$B48","v":2517.0618863179011},{"$f":"'Case 2 - Residual Benefit'!FY48*$B48","v":4168.509255769447},{"$f":"'Case 2 - Residual Benefit'!FZ48*$B48","v":1798.940013739284},{"$f":"'Case 2 - Residual Benefit'!GA48*$B48","v":886.11848753068102},{"$f":"'Case 2 - Residual Benefit'!GB48*$B48","v":6029.941884082632},{"$f":"'Case 2 - Residual Benefit'!GC48*$B48","v":2649.0502833703558},{"$f":"'Case 2 - Residual Benefit'!GD48*$B48","v":7340.5061676111418},{"$f":"'Case 2 - Residual Benefit'!GE48*$B48","v":1922.0036929928144},{"$f":"'Case 2 - Residual Benefit'!GF48*$B48","v":2185.1642393888619},{"$f":"'Case 2 - Residual Benefit'!GG48*$B48","v":2826.159055943418},{"$f":"'Case 2 - Residual Benefit'!GH48*$B48","v":1578.4663134290151},{"$f":"'Case 2 - Residual Benefit'!GI48*$B48","v":2542.9140511087403},{"$f":"'Case 2 - Residual Benefit'!GJ48*$B48","v":2398.2071919521118},{"$f":"'Case 2 - Residual Benefit'!GK48*$B48","v":2095.0547646501154},{"$f":"'Case 2 - Residual Benefit'!GL48*$B48","v":2072.1367792320762},{"$f":"'Case 2 - Residual Benefit'!GM48*$B48","v":3223.2615161013582},{"$f":"'Case 2 - Residual Benefit'!GN48*$B48","v":1013.9416715475337},{"$f":"'Case 2 - Residual Benefit'!GO48*$B48","v":3592.1482551767563},{"$f":"'Case 2 - Residual Benefit'!GP48*$B48","v":5230.995165683652},{"$f":"'Case 2 - Residual Benefit'!GQ48*$B48","v":1634.1939876723793},{"$f":"'Case 2 - Residual Benefit'!GR48*$B48","v":1861.1435169320935},{"$f":"'Case 2 - Residual Benefit'!GS48*$B48","v":3234.702461537735},{"$f":"'Case 2 - Residual Benefit'!GT48*$B48","v":1194.6049981809415},{"$f":"'Case 2 - Residual Benefit'!GU48*$B48","v":2276.3182914386311},{"$f":"'Case 2 - Residual Benefit'!GV48*$B48","v":1998.9407413653805},{"$f":"'Case 2 - Residual Benefit'!GW48*$B48","v":1928.7844163194845},{"$f":"'Case 2 - Residual Benefit'!GX48*$B48","v":5788.4794107597854},{"$f":"'Case 2 - Residual Benefit'!GY48*$B48","v":2656.7733596656217},{"$f":"'Case 2 - Residual Benefit'!GZ48*$B48","v":7831.6797076926287},{"$f":"'Case 2 - Residual Benefit'!HA48*$B48","v":2809.6280894577681},{"$f":"'Case 2 - Residual Benefit'!HB48*$B48","v":2644.9683714702237},{"$f":"'Case 2 - Residual Benefit'!HC48*$B48","v":3541.2281366508992},{"$f":"'Case 2 - Residual Benefit'!HD48*$B48","v":2248.6856815365286},{"$f":"'Case 2 - Residual Benefit'!HE48*$B48","v":2688.2670182836819},{"$f":"'Case 2 - Residual Benefit'!HF48*$B48","v":2948.075322244842},{"$f":"'Case 2 - Residual Benefit'!HG48*$B48","v":1650.1153657299267},{"$f":"'Case 2 - Residual Benefit'!HH48*$B48","v":2101.9015205300348},{"$f":"'Case 2 - Residual Benefit'!HI48*$B48","v":2348.3515484247214},{"$f":"'Case 2 - Residual Benefit'!HJ48*$B48","v":6943.2014162048108},{"$f":"'Case 2 - Residual Benefit'!HK48*$B48","v":4757.382944981453},{"$f":"'Case 2 - Residual Benefit'!HL48*$B48","v":2405.5379053428105},{"$f":"'Case 2 - Residual Benefit'!HM48*$B48","v":3709.6226286532483},{"$f":"'Case 2 - Residual Benefit'!HN48*$B48","v":2411.9163523005609},{"$f":"'Case 2 - Residual Benefit'!HO48*$B48","v":2351.470220680872},{"$f":"'Case 2 - Residual Benefit'!HP48*$B48","v":3025.3261098561502},{"$f":"'Case 2 - Residual Benefit'!HQ48*$B48","v":2261.2591849291107},{"$f":"'Case 2 - Residual Benefit'!HR48*$B48","v":2118.4390309832497},{"$f":"'Case 2 - Residual Benefit'!HS48*$B48","v":1414.0333791543437},{"$f":"'Case 2 - Residual Benefit'!HT48*$B48","v":2180.0528227090717},{"$f":"'Case 2 - Residual Benefit'!HU48*$B48","v":1701.4568842368308},{"$f":"'Case 2 - Residual Benefit'!HV48*$B48","v":2094.0282809112459},{"$f":"'Case 2 - Residual Benefit'!HW48*$B48","v":1513.4566445762985},{"$f":"'Case 2 - Residual Benefit'!HX48*$B48","v":2485.0628134290182},{"$f":"'Case 2 - Residual Benefit'!HY48*$B48","v":4774.5766128424757},{"$f":"'Case 2 - Residual Benefit'!HZ48*$B48","v":6993.8979599009299},{"$f":"'Case 2 - Residual Benefit'!IA48*$B48","v":2107.388972688278},{"$f":"'Case 2 - Residual Benefit'!IB48*$B48","v":3349.4282245862782},{"$f":"'Case 2 - Residual Benefit'!IC48*$B48","v":2990.9787704099244},{"$f":"'Case 2 - Residual Benefit'!ID48*$B48","v":2579.4197545729071},{"$f":"'Case 2 - Residual Benefit'!IE48*$B48","v":1576.0709458861877},{"$f":"'Case 2 - Residual Benefit'!IF48*$B48","v":921.22991474811408},{"$f":"'Case 2 - Residual Benefit'!IG48*$B48","v":6016.8779031299391},{"$f":"'Case 2 - Residual Benefit'!IH48*$B48","v":3904.9826770038167},{"$f":"'Case 2 - Residual Benefit'!II48*$B48","v":2223.7870899527934},{"$f":"'Case 2 - Residual Benefit'!IJ48*$B48","v":2395.7335679870725},{"$f":"'Case 2 - Residual Benefit'!IK48*$B48","v":1559.3155043371785},{"$f":"'Case 2 - Residual Benefit'!IL48*$B48","v":2280.9133295401634},{"$f":"'Case 2 - Residual Benefit'!IM48*$B48","v":1699.2889301020825},{"$f":"'Case 2 - Residual Benefit'!IN48*$B48","v":1963.6873374202205},{"$f":"'Case 2 - Residual Benefit'!IO48*$B48","v":2123.5039702667618},{"$f":"'Case 2 - Residual Benefit'!IP48*$B48","v":2773.1016168023534},{"$f":"'Case 2 - Residual Benefit'!IQ48*$B48","v":1491.6591327426111},{"$f":"'Case 2 - Residual Benefit'!IR48*$B48","v":2608.443809741575},{"$f":"'Case 2 - Residual Benefit'!IS48*$B48","v":3680.2833006137112},{"$f":"'Case 2 - Residual Benefit'!IT48*$B48","v":5642.7105162798589},{"$f":"'Case 2 - Residual Benefit'!IU48*$B48","v":3444.849207211988},{"$f":"'Case 2 - Residual Benefit'!IV48*$B48","v":1633.8593047806146},{"$f":"'Case 2 - Residual Benefit'!IW48*$B48","v":3303.0289583975978},{"$f":"'Case 2 - Residual Benefit'!IX48*$B48","v":2935.6568687353279},{"$f":"'Case 2 - Residual Benefit'!IY48*$B48","v":1422.113698924649},{"$f":"'Case 2 - Residual Benefit'!IZ48*$B48","v":2332.0322909271367},{"$f":"'Case 2 - Residual Benefit'!JA48*$B48","v":1418.1361974979848},{"$f":"'Case 2 - Residual Benefit'!JB48*$B48","v":3276.3129552400601},{"$f":"'Case 2 - Residual Benefit'!JC48*$B48","v":1094.4916409708587},{"$f":"'Case 2 - Residual Benefit'!JD48*$B48","v":2654.4898409350385},{"$f":"'Case 2 - Residual Benefit'!JE48*$B48","v":1027.1538384652065},{"$f":"'Case 2 - Residual Benefit'!JF48*$B48","v":3173.5355082172214},{"$f":"'Case 2 - Residual Benefit'!JG48*$B48","v":2654.7821711234164},{"$f":"'Case 2 - Residual Benefit'!JH48*$B48","v":1992.7093543762517},{"$f":"'Case 2 - Residual Benefit'!JI48*$B48","v":2548.7518848665159},{"$f":"'Case 2 - Residual Benefit'!JJ48*$B48","v":5764.3411158798799},{"$f":"'Case 2 - Residual Benefit'!JK48*$B48","v":1221.2772265332258},{"$f":"'Case 2 - Residual Benefit'!JL48*$B48","v":2674.3996698938804},{"$f":"'Case 2 - Residual Benefit'!JM48*$B48","v":3292.3001819087613},{"$f":"'Case 2 - Residual Benefit'!JN48*$B48","v":3133.2060231695773},{"$f":"'Case 2 - Residual Benefit'!JO48*$B48","v":2721.8898172550234},{"$f":"'Case 2 - Residual Benefit'!JP48*$B48","v":3158.8785363070742},{"$f":"'Case 2 - Residual Benefit'!JQ48*$B48","v":1371.4104199029985},{"$f":"'Case 2 - Residual Benefit'!JR48*$B48","v":2342.665476327822},{"$f":"'Case 2 - Residual Benefit'!JS48*$B48","v":3837.922517114614},{"$f":"'Case 2 - Residual Benefit'!JT48*$B48","v":2192.5575062001776},{"$f":"'Case 2 - Residual Benefit'!JU48*$B48","v":2527.9485596262725},{"$f":"'Case 2 - Residual Benefit'!JV48*$B48","v":2767.5822637162728},{"$f":"'Case 2 - Residual Benefit'!JW48*$B48","v":1871.5292070213302},{"$f":"'Case 2 - Residual Benefit'!JX48*$B48","v":1032.145604446165},{"$f":"'Case 2 - Residual Benefit'!JY48*$B48","v":3116.948626040044},{"$f":"'Case 2 - Residual Benefit'!JZ48*$B48","v":2366.5239645083707},{"$f":"'Case 2 - Residual Benefit'!KA48*$B48","v":1181.2463014064429},{"$f":"'Case 2 - Residual Benefit'!KB48*$B48","v":1795.6776031772956},{"$f":"'Case 2 - Residual Benefit'!KC48*$B48","v":4228.9636795162478},{"$f":"'Case 2 - Residual Benefit'!KD48*$B48","v":3673.2427539469263},{"$f":"'Case 2 - Residual Benefit'!KE48*$B48","v":1488.021540133773},{"$f":"'Case 2 - Residual Benefit'!KF48*$B48","v":1631.1935026779065},{"$f":"'Case 2 - Residual Benefit'!KG48*$B48","v":6924.3354259712933},{"$f":"'Case 2 - Residual Benefit'!KH48*$B48","v":3193.3096185836725},{"$f":"'Case 2 - Residual Benefit'!KI48*$B48","v":1889.5451918051281},{"$f":"'Case 2 - Residual Benefit'!KJ48*$B48","v":2524.6220432199834},{"$f":"'Case 2 - Residual Benefit'!KK48*$B48","v":1511.2252519260921},{"$f":"'Case 2 - Residual Benefit'!KL48*$B48","v":6081.3301533958529},{"$f":"'Case 2 - Residual Benefit'!KM48*$B48","v":2313.7917726380224},{"$f":"'Case 2 - Residual Benefit'!KN48*$B48","v":1871.142249613288},{"$f":"'Case 2 - Residual Benefit'!KO48*$B48","v":1621.3648214441923},{"$f":"'Case 2 - Residual Benefit'!KP48*$B48","v":5765.3373137093295},{"$f":"'Case 2 - Residual Benefit'!KQ48*$B48","v":2385.5774998047586},{"$f":"'Case 2 - Residual Benefit'!KR48*$B48","v":873.71044382744265},{"$f":"'Case 2 - Residual Benefit'!KS48*$B48","v":1463.3227964202811},{"$f":"'Case 2 - Residual Benefit'!KT48*$B48","v":1745.2178970162074},{"$f":"'Case 2 - Residual Benefit'!KU48*$B48","v":1419.2004553977285},{"$f":"'Case 2 - Residual Benefit'!KV48*$B48","v":1760.6729311769725},{"$f":"'Case 2 - Residual Benefit'!KW48*$B48","v":2738.286747566},{"$f":"'Case 2 - Residual Benefit'!KX48*$B48","v":2629.0902266060921},{"$f":"'Case 2 - Residual Benefit'!KY48*$B48","v":5510.985788211713},{"$f":"'Case 2 - Residual Benefit'!KZ48*$B48","v":3465.2201949071459},{"$f":"'Case 2 - Residual Benefit'!LA48*$B48","v":1392.7787070571246},{"$f":"'Case 2 - Residual Benefit'!LB48*$B48","v":1452.5484672359553},{"$f":"'Case 2 - Residual Benefit'!LC48*$B48","v":1505.2033598958405},{"$f":"'Case 2 - Residual Benefit'!LD48*$B48","v":5366.4077543719213},{"$f":"'Case 2 - Residual Benefit'!LE48*$B48","v":4844.6823107447372},{"$f":"'Case 2 - Residual Benefit'!LF48*$B48","v":4081.5613241577312},{"$f":"'Case 2 - Residual Benefit'!LG48*$B48","v":3048.3996115924392},{"$f":"'Case 2 - Residual Benefit'!LH48*$B48","v":1219.0485841453121},{"$f":"'Case 2 - Residual Benefit'!LI48*$B48","v":2255.4256701359368},{"$f":"'Case 2 - Residual Benefit'!LJ48*$B48","v":1743.1985060585378},{"$f":"'Case 2 - Residual Benefit'!LK48*$B48","v":3226.8044814527825},{"$f":"'Case 2 - Residual Benefit'!LL48*$B48","v":2716.2639670938397},{"$f":"'Case 2 - Residual Benefit'!LM48*$B48","v":4423.0530053773191},{"$f":"'Case 2 - Residual Benefit'!LN48*$B48","v":1674.4434526134814},{"$f":"'Case 2 - Residual Benefit'!LO48*$B48","v":1177.8981674852826},{"$f":"'Case 2 - Residual Benefit'!LP48*$B48","v":1345.2900269023689},{"$f":"'Case 2 - Residual Benefit'!LQ48*$B48","v":1729.0857048705652},{"$f":"'Case 2 - Residual Benefit'!LR48*$B48","v":2930.390047971101},{"$f":"'Case 2 - Residual Benefit'!LS48*$B48","v":1916.5562059247861},{"$f":"'Case 2 - Residual Benefit'!LT48*$B48","v":4232.7223645452159},{"$f":"'Case 2 - Residual Benefit'!LU48*$B48","v":1326.2010751031125},{"$f":"'Case 2 - Residual Benefit'!LV48*$B48","v":4248.1353625771781},{"$f":"'Case 2 - Residual Benefit'!LW48*$B48","v":2036.5416754820255},{"$f":"'Case 2 - Residual Benefit'!LX48*$B48","v":4951.0660674926958},{"$f":"'Case 2 - Residual Benefit'!LY48*$B48","v":2859.1492713006592},{"$f":"'Case 2 - Residual Benefit'!LZ48*$B48","v":1372.0657125517612},{"$f":"'Case 2 - Residual Benefit'!MA48*$B48","v":2826.9054217522198},{"$f":"'Case 2 - Residual Benefit'!MB48*$B48","v":997.9534668041839},{"$f":"'Case 2 - Residual Benefit'!MC48*$B48","v":2055.1702252719506},{"$f":"'Case 2 - Residual Benefit'!MD48*$B48","v":1544.6328478137448},{"$f":"'Case 2 - Residual Benefit'!ME48*$B48","v":4946.4920947509354},{"$f":"'Case 2 - Residual Benefit'!MF48*$B48","v":2838.0387438985858},{"$f":"'Case 2 - Residual Benefit'!MG48*$B48","v":866.59658208477947},{"$f":"'Case 2 - Residual Benefit'!MH48*$B48","v":2813.643716561628},{"$f":"'Case 2 - Residual Benefit'!MI48*$B48","v":1467.6278733266761},{"$f":"'Case 2 - Residual Benefit'!MJ48*$B48","v":2858.6453527976919},{"$f":"'Case 2 - Residual Benefit'!MK48*$B48","v":1920.4344072792912},{"$f":"'Case 2 - Residual Benefit'!ML48*$B48","v":2082.8977659427683},{"$f":"'Case 2 - Residual Benefit'!MM48*$B48","v":1533.7010857471948},{"$f":"'Case 2 - Residual Benefit'!MN48*$B48","v":2452.1651465255491},{"$f":"'Case 2 - Residual Benefit'!MO48*$B48","v":3635.9174181127037},{"$f":"'Case 2 - Residual Benefit'!MP48*$B48","v":3685.1123985128888},{"$f":"'Case 2 - Residual Benefit'!MQ48*$B48","v":1753.1374885220564},{"$f":"'Case 2 - Residual Benefit'!MR48*$B48","v":3680.5502464012952},{"$f":"'Case 2 - Residual Benefit'!MS48*$B48","v":2435.3555718620805},{"$f":"'Case 2 - Residual Benefit'!MT48*$B48","v":1540.2619319901589},{"$f":"'Case 2 - Residual Benefit'!MU48*$B48","v":4982.3984105054096},{"$f":"'Case 2 - Residual Benefit'!MV48*$B48","v":1532.8445523998766},{"$f":"'Case 2 - Residual Benefit'!MW48*$B48","v":2512.1368520156425},{"$f":"'Case 2 - Residual Benefit'!MX48*$B48","v":3454.601343289693},{"$f":"'Case 2 - Residual Benefit'!MY48*$B48","v":2361.4498010173988},{"$f":"'Case 2 - Residual Benefit'!MZ48*$B48","v":2053.7410949874293},{"$f":"'Case 2 - Residual Benefit'!NA48*$B48","v":4769.2990629477108},{"$f":"'Case 2 - Residual Benefit'!NB48*$B48","v":2956.1027906635054},{"$f":"'Case 2 - Residual Benefit'!NC48*$B48","v":2141.4192320084535},{"$f":"'Case 2 - Residual Benefit'!ND48*$B48","v":4185.4071591382708},{"$f":"'Case 2 - Residual Benefit'!NE48*$B48","v":1991.2485678825981},{"$f":"'Case 2 - Residual Benefit'!NF48*$B48","v":4775.798174650924},{"$f":"'Case 2 - Residual Benefit'!NG48*$B48","v":1485.5208724831932},{"$f":"'Case 2 - Residual Benefit'!NH48*$B48","v":2596.9303813791653},{"$f":"'Case 2 - Residual Benefit'!NI48*$B48","v":2608.3357940551523},{"$f":"'Case 2 - Residual Benefit'!NJ48*$B48","v":4213.1573377099467},{"$f":"'Case 2 - Residual Benefit'!NK48*$B48","v":2843.8074234144624},{"$f":"'Case 2 - Residual Benefit'!NL48*$B48","v":1249.3341063186842},{"$f":"'Case 2 - Residual Benefit'!NM48*$B48","v":4750.4836087207104},{"$f":"'Case 2 - Residual Benefit'!NN48*$B48","v":1477.9245645282879},{"$f":"'Case 2 - Residual Benefit'!NO48*$B48","v":2156.524758834275},{"$f":"'Case 2 - Residual Benefit'!NP48*$B48","v":1646.6699586141233},{"$f":"'Case 2 - Residual Benefit'!NQ48*$B48","v":2014.2412238622605},{"$f":"'Case 2 - Residual Benefit'!NR48*$B48","v":1938.5521637297995},{"$f":"'Case 2 - Residual Benefit'!NS48*$B48","v":4727.592775015728},{"$f":"'Case 2 - Residual Benefit'!NT48*$B48","v":2420.2190556731525},{"$f":"'Case 2 - Residual Benefit'!NU48*$B48","v":2137.1512708410282},{"$f":"'Case 2 - Residual Benefit'!NV48*$B48","v":4093.0329858743194},{"$f":"'Case 2 - Residual Benefit'!NW48*$B48","v":1867.8152881239225},{"$f":"'Case 2 - Residual Benefit'!NX48*$B48","v":2287.3346908604208},{"$f":"'Case 2 - Residual Benefit'!NY48*$B48","v":3416.4684438482482},{"$f":"'Case 2 - Residual Benefit'!NZ48*$B48","v":1301.8389453228624},{"$f":"'Case 2 - Residual Benefit'!OA48*$B48","v":1723.7646100353982},{"$f":"'Case 2 - Residual Benefit'!OB48*$B48","v":1435.3951400287174},{"$f":"'Case 2 - Residual Benefit'!OC48*$B48","v":2527.1224711799664},{"$f":"'Case 2 - Residual Benefit'!OD48*$B48","v":1697.1667692819769},{"$f":"'Case 2 - Residual Benefit'!OE48*$B48","v":1691.1373058691404},{"$f":"'Case 2 - Residual Benefit'!OF48*$B48","v":4994.5651812278411},{"$f":"'Case 2 - Residual Benefit'!OG48*$B48","v":2485.6928793876441},{"$f":"'Case 2 - Residual Benefit'!OH48*$B48","v":1023.153785297356},{"$f":"'Case 2 - Residual Benefit'!OI48*$B48","v":2830.8674464866695},{"$f":"'Case 2 - Residual Benefit'!OJ48*$B48","v":2344.6311465485937},{"$f":"'Case 2 - Residual Benefit'!OK48*$B48","v":1336.0881555903875},{"$f":"'Case 2 - Residual Benefit'!OL48*$B48","v":1238.7647231711767},{"$f":"'Case 2 - Residual Benefit'!OM48*$B48","v":708.3490577825728},{"$f":"'Case 2 - Residual Benefit'!ON48*$B48","v":2628.4629892582843},{"$f":"'Case 2 - Residual Benefit'!OO48*$B48","v":1090.5218411397011},{"$f":"'Case 2 - Residual Benefit'!OP48*$B48","v":4061.9077687199742},{"$f":"'Case 2 - Residual Benefit'!OQ48*$B48","v":2309.2710131398253},{"$f":"'Case 2 - Residual Benefit'!OR48*$B48","v":2007.4815760732643},{"$f":"'Case 2 - Residual Benefit'!OS48*$B48","v":1765.5689473538928},{"$f":"'Case 2 - Residual Benefit'!OT48*$B48","v":3017.6089029355794},{"$f":"'Case 2 - Residual Benefit'!OU48*$B48","v":1848.3944996017906},{"$f":"'Case 2 - Residual Benefit'!OV48*$B48","v":1355.5178552117268},{"$f":"'Case 2 - Residual Benefit'!OW48*$B48","v":1611.4113251880929},{"$f":"'Case 2 - Residual Benefit'!OX48*$B48","v":2024.2947477559585},{"$f":"'Case 2 - Residual Benefit'!OY48*$B48","v":1934.0078454588991},{"$f":"'Case 2 - Residual Benefit'!OZ48*$B48","v":3881.1060954680602},{"$f":"'Case 2 - Residual Benefit'!PA48*$B48","v":1591.105720364345},{"$f":"'Case 2 - Residual Benefit'!PB48*$B48","v":2359.2518872122059},{"$f":"'Case 2 - Residual Benefit'!PC48*$B48","v":4555.0091954329018},{"$f":"'Case 2 - Residual Benefit'!PD48*$B48","v":8162.8107672074648},{"$f":"'Case 2 - Residual Benefit'!PE48*$B48","v":1515.0528142222545},{"$f":"'Case 2 - Residual Benefit'!PF48*$B48","v":3076.7429772530286},{"$f":"'Case 2 - Residual Benefit'!PG48*$B48","v":2156.7281991025943},{"$f":"'Case 2 - Residual Benefit'!PH48*$B48","v":1551.4415005958297},{"$f":"'Case 2 - Residual Benefit'!PI48*$B48","v":4354.1633652925711},{"$f":"'Case 2 - Residual Benefit'!PJ48*$B48","v":3864.9009677773515},{"$f":"'Case 2 - Residual Benefit'!PK48*$B48","v":3633.6034179852786},{"$f":"'Case 2 - Residual Benefit'!PL48*$B48","v":3209.2084149658781},{"$f":"'Case 2 - Residual Benefit'!PM48*$B48","v":1753.4435687673954},{"$f":"'Case 2 - Residual Benefit'!PN48*$B48","v":2192.1542246694789},{"$f":"'Case 2 - Residual Benefit'!PO48*$B48","v":4201.2340905804458},{"$f":"'Case 2 - Residual Benefit'!PP48*$B48","v":3643.1295863290065},{"$f":"'Case 2 - Residual Benefit'!PQ48*$B48","v":4270.6337505830661},{"$f":"'Case 2 - Residual Benefit'!PR48*$B48","v":3080.1227844176628},{"$f":"'Case 2 - Residual Benefit'!PS48*$B48","v":3841.4287166435843},{"$f":"'Case 2 - Residual Benefit'!PT48*$B48","v":2278.3474105662017},{"$f":"'Case 2 - Residual Benefit'!PU48*$B48","v":3720.9288477297791},{"$f":"'Case 2 - Residual Benefit'!PV48*$B48","v":4371.4854555259881},{"$f":"'Case 2 - Residual Benefit'!PW48*$B48","v":1644.2432946768897},{"$f":"'Case 2 - Residual Benefit'!PX48*$B48","v":1402.4284217126767},{"$f":"'Case 2 - Residual Benefit'!PY48*$B48","v":4288.2236277699812},{"$f":"'Case 2 - Residual Benefit'!PZ48*$B48","v":2147.6426258075303},{"$f":"'Case 2 - Residual Benefit'!QA48*$B48","v":2071.0240109438873},{"$f":"'Case 2 - Residual Benefit'!QB48*$B48","v":1714.4837169933157},{"$f":"'Case 2 - Residual Benefit'!QC48*$B48","v":896.8746239961107},{"$f":"'Case 2 - Residual Benefit'!QD48*$B48","v":2000.7155829837006},{"$f":"'Case 2 - Residual Benefit'!QE48*$B48","v":2792.1944714088527},{"$f":"'Case 2 - Residual Benefit'!QF48*$B48","v":2301.9907039427262},{"$f":"'Case 2 - Residual Benefit'!QG48*$B48","v":1332.2454674195812},{"$f":"'Case 2 - Residual Benefit'!QH48*$B48","v":1458.7951938140652},{"$f":"'Case 2 - Residual Benefit'!QI48*$B48","v":3266.1723943532515},{"$f":"'Case 2 - Residual Benefit'!QJ48*$B48","v":1318.0588619021253},{"$f":"'Case 2 - Residual Benefit'!QK48*$B48","v":2717.3009440327405},{"$f":"'Case 2 - Residual Benefit'!QL48*$B48","v":4597.4878513176309},{"$f":"'Case 2 - Residual Benefit'!QM48*$B48","v":1558.8005764103239},{"$f":"'Case 2 - Residual Benefit'!QN48*$B48","v":2358.5492888053641},{"$f":"'Case 2 - Residual Benefit'!QO48*$B48","v":1523.4420361919383},{"$f":"'Case 2 - Residual Benefit'!QP48*$B48","v":1563.1286908258705},{"$f":"'Case 2 - Residual Benefit'!QQ48*$B48","v":907.46396822972247},{"$f":"'Case 2 - Residual Benefit'!QR48*$B48","v":2554.4500868776686},{"$f":"'Case 2 - Residual Benefit'!QS48*$B48","v":4392.9461544942424},{"$f":"'Case 2 - Residual Benefit'!QT48*$B48","v":2832.4887318170431},{"$f":"'Case 2 - Residual Benefit'!QU48*$B48","v":3035.7816964114372},{"$f":"'Case 2 - Residual Benefit'!QV48*$B48","v":3404.9722138434731},{"$f":"'Case 2 - Residual Benefit'!QW48*$B48","v":802.81955576178143},{"$f":"'Case 2 - Residual Benefit'!QX48*$B48","v":1936.5675227087168},{"$f":"'Case 2 - Residual Benefit'!QY48*$B48","v":785.17999429348674},{"$f":"'Case 2 - Residual Benefit'!QZ48*$B48","v":1583.7320017946504},{"$f":"'Case 2 - Residual Benefit'!RA48*$B48","v":3347.8444060549291},{"$f":"'Case 2 - Residual Benefit'!RB48*$B48","v":2915.6001419368854},{"$f":"'Case 2 - Residual Benefit'!RC48*$B48","v":2438.9590854713842},{"$f":"'Case 2 - Residual Benefit'!RD48*$B48","v":4376.998328173222},{"$f":"'Case 2 - Residual Benefit'!RE48*$B48","v":1759.8293723868117},{"$f":"'Case 2 - Residual Benefit'!RF48*$B48","v":2632.9313175636257},{"$f":"'Case 2 - Residual Benefit'!RG48*$B48","v":1147.9091880773844},{"$f":"'Case 2 - Residual Benefit'!RH48*$B48","v":1412.7741683823133},{"$f":"'Case 2 - Residual Benefit'!RI48*$B48","v":2201.9878419036781},{"$f":"'Case 2 - Residual Benefit'!RJ48*$B48","v":2540.1665470801167},{"$f":"'Case 2 - Residual Benefit'!RK48*$B48","v":1746.3597455174956},{"$f":"'Case 2 - Residual Benefit'!RL48*$B48","v":1436.1441224184673},{"$f":"'Case 2 - Residual Benefit'!RM48*$B48","v":2759.4363231302677},{"$f":"'Case 2 - Residual Benefit'!RN48*$B48","v":1169.2364438059658},{"$f":"'Case 2 - Residual Benefit'!RO48*$B48","v":5504.8376170714182},{"$f":"'Case 2 - Residual Benefit'!RP48*$B48","v":1793.8880489604367},{"$f":"'Case 2 - Residual Benefit'!RQ48*$B48","v":4755.8866901261372},{"$f":"'Case 2 - Residual Benefit'!RR48*$B48","v":2200.9657428547625},{"$f":"'Case 2 - Residual Benefit'!RS48*$B48","v":2207.9875548203436},{"$f":"'Case 2 - Residual Benefit'!RT48*$B48","v":2691.2270801972691},{"$f":"'Case 2 - Residual Benefit'!RU48*$B48","v":2037.908457930879},{"$f":"'Case 2 - Residual Benefit'!RV48*$B48","v":1930.8217216305907},{"$f":"'Case 2 - Residual Benefit'!RW48*$B48","v":2378.1566124395695},{"$f":"'Case 2 - Residual Benefit'!RX48*$B48","v":6155.9550618418953},{"$f":"'Case 2 - Residual Benefit'!RY48*$B48","v":3955.7922970732448},{"$f":"'Case 2 - Residual Benefit'!RZ48*$B48","v":1829.3623181230917},{"$f":"'Case 2 - Residual Benefit'!SA48*$B48","v":1674.0183505122827},{"$f":"'Case 2 - Residual Benefit'!SB48*$B48","v":1506.9332899882297},{"$f":"'Case 2 - Residual Benefit'!SC48*$B48","v":3490.7096565916227},{"$f":"'Case 2 - Residual Benefit'!SD48*$B48","v":1913.8341139907996},{"$f":"'Case 2 - Residual Benefit'!SE48*$B48","v":2300.1194630247396},{"$f":"'Case 2 - Residual Benefit'!SF48*$B48","v":1124.8096147590386},{"$f":"'Case 2 - Residual Benefit'!SG48*$B48","v":2640.8542664686024}]

{"sheet":"Case 2 - Income","index":8,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Income"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"'Case 2 - Drawdown'!C3+'Case 2 - AP'!B3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!D3+'Case 2 - AP'!C3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!E3+'Case 2 - AP'!D3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!F3+'Case 2 - AP'!E3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!G3+'Case 2 - AP'!F3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!H3+'Case 2 - AP'!G3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!I3+'Case 2 - AP'!H3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!J3+'Case 2 - AP'!I3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!K3+'Case 2 - AP'!J3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!L3+'Case 2 - AP'!K3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!M3+'Case 2 - AP'!L3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!N3+'Case 2 - AP'!M3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!O3+'Case 2 - AP'!N3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!P3+'Case 2 - AP'!O3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!Q3+'Case 2 - AP'!P3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!R3+'Case 2 - AP'!Q3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!S3+'Case 2 - AP'!R3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!T3+'Case 2 - AP'!S3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!U3+'Case 2 - AP'!T3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!V3+'Case 2 - AP'!U3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!W3+'Case 2 - AP'!V3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!X3+'Case 2 - AP'!W3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!Y3+'Case 2 - AP'!X3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!Z3+'Case 2 - AP'!Y3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AA3+'Case 2 - AP'!Z3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AB3+'Case 2 - AP'!AA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AC3+'Case 2 - AP'!AB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AD3+'Case 2 - AP'!AC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AE3+'Case 2 - AP'!AD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AF3+'Case 2 - AP'!AE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AG3+'Case 2 - AP'!AF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AH3+'Case 2 - AP'!AG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AI3+'Case 2 - AP'!AH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AJ3+'Case 2 - AP'!AI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AK3+'Case 2 - AP'!AJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AL3+'Case 2 - AP'!AK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AM3+'Case 2 - AP'!AL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AN3+'Case 2 - AP'!AM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AO3+'Case 2 - AP'!AN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AP3+'Case 2 - AP'!AO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AQ3+'Case 2 - AP'!AP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AR3+'Case 2 - AP'!AQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AS3+'Case 2 - AP'!AR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AT3+'Case 2 - AP'!AS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AU3+'Case 2 - AP'!AT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AV3+'Case 2 - AP'!AU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AW3+'Case 2 - AP'!AV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AX3+'Case 2 - AP'!AW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AY3+'Case 2 - AP'!AX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!AZ3+'Case 2 - AP'!AY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BA3+'Case 2 - AP'!AZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BB3+'Case 2 - AP'!BA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BC3+'Case 2 - AP'!BB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BD3+'Case 2 - AP'!BC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BE3+'Case 2 - AP'!BD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BF3+'Case 2 - AP'!BE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BG3+'Case 2 - AP'!BF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BH3+'Case 2 - AP'!BG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BI3+'Case 2 - AP'!BH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BJ3+'Case 2 - AP'!BI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BK3+'Case 2 - AP'!BJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BL3+'Case 2 - AP'!BK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BM3+'Case 2 - AP'!BL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BN3+'Case 2 - AP'!BM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BO3+'Case 2 - AP'!BN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BP3+'Case 2 - AP'!BO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BQ3+'Case 2 - AP'!BP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BR3+'Case 2 - AP'!BQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BS3+'Case 2 - AP'!BR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BT3+'Case 2 - AP'!BS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BU3+'Case 2 - AP'!BT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BV3+'Case 2 - AP'!BU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BW3+'Case 2 - AP'!BV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BX3+'Case 2 - AP'!BW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BY3+'Case 2 - AP'!BX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!BZ3+'Case 2 - AP'!BY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CA3+'Case 2 - AP'!BZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CB3+'Case 2 - AP'!CA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CC3+'Case 2 - AP'!CB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CD3+'Case 2 - AP'!CC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CE3+'Case 2 - AP'!CD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CF3+'Case 2 - AP'!CE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CG3+'Case 2 - AP'!CF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CH3+'Case 2 - AP'!CG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CI3+'Case 2 - AP'!CH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CJ3+'Case 2 - AP'!CI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CK3+'Case 2 - AP'!CJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CL3+'Case 2 - AP'!CK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CM3+'Case 2 - AP'!CL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CN3+'Case 2 - AP'!CM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CO3+'Case 2 - AP'!CN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CP3+'Case 2 - AP'!CO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CQ3+'Case 2 - AP'!CP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CR3+'Case 2 - AP'!CQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CS3+'Case 2 - AP'!CR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CT3+'Case 2 - AP'!CS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CU3+'Case 2 - AP'!CT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CV3+'Case 2 - AP'!CU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CW3+'Case 2 - AP'!CV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CX3+'Case 2 - AP'!CW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CY3+'Case 2 - AP'!CX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!CZ3+'Case 2 - AP'!CY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DA3+'Case 2 - AP'!CZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DB3+'Case 2 - AP'!DA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DC3+'Case 2 - AP'!DB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DD3+'Case 2 - AP'!DC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DE3+'Case 2 - AP'!DD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DF3+'Case 2 - AP'!DE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DG3+'Case 2 - AP'!DF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DH3+'Case 2 - AP'!DG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DI3+'Case 2 - AP'!DH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DJ3+'Case 2 - AP'!DI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DK3+'Case 2 - AP'!DJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DL3+'Case 2 - AP'!DK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DM3+'Case 2 - AP'!DL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DN3+'Case 2 - AP'!DM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DO3+'Case 2 - AP'!DN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DP3+'Case 2 - AP'!DO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DQ3+'Case 2 - AP'!DP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DR3+'Case 2 - AP'!DQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DS3+'Case 2 - AP'!DR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DT3+'Case 2 - AP'!DS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DU3+'Case 2 - AP'!DT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DV3+'Case 2 - AP'!DU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DW3+'Case 2 - AP'!DV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DX3+'Case 2 - AP'!DW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DY3+'Case 2 - AP'!DX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!DZ3+'Case 2 - AP'!DY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EA3+'Case 2 - AP'!DZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EB3+'Case 2 - AP'!EA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EC3+'Case 2 - AP'!EB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!ED3+'Case 2 - AP'!EC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EE3+'Case 2 - AP'!ED3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EF3+'Case 2 - AP'!EE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EG3+'Case 2 - AP'!EF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EH3+'Case 2 - AP'!EG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EI3+'Case 2 - AP'!EH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EJ3+'Case 2 - AP'!EI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EK3+'Case 2 - AP'!EJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EL3+'Case 2 - AP'!EK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EM3+'Case 2 - AP'!EL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EN3+'Case 2 - AP'!EM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EO3+'Case 2 - AP'!EN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EP3+'Case 2 - AP'!EO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EQ3+'Case 2 - AP'!EP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!ER3+'Case 2 - AP'!EQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!ES3+'Case 2 - AP'!ER3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!ET3+'Case 2 - AP'!ES3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EU3+'Case 2 - AP'!ET3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EV3+'Case 2 - AP'!EU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EW3+'Case 2 - AP'!EV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EX3+'Case 2 - AP'!EW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EY3+'Case 2 - AP'!EX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!EZ3+'Case 2 - AP'!EY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FA3+'Case 2 - AP'!EZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FB3+'Case 2 - AP'!FA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FC3+'Case 2 - AP'!FB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FD3+'Case 2 - AP'!FC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FE3+'Case 2 - AP'!FD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FF3+'Case 2 - AP'!FE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FG3+'Case 2 - AP'!FF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FH3+'Case 2 - AP'!FG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FI3+'Case 2 - AP'!FH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FJ3+'Case 2 - AP'!FI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FK3+'Case 2 - AP'!FJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FL3+'Case 2 - AP'!FK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FM3+'Case 2 - AP'!FL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FN3+'Case 2 - AP'!FM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FO3+'Case 2 - AP'!FN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FP3+'Case 2 - AP'!FO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FQ3+'Case 2 - AP'!FP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FR3+'Case 2 - AP'!FQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FS3+'Case 2 - AP'!FR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FT3+'Case 2 - AP'!FS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FU3+'Case 2 - AP'!FT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FV3+'Case 2 - AP'!FU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FW3+'Case 2 - AP'!FV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FX3+'Case 2 - AP'!FW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FY3+'Case 2 - AP'!FX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!FZ3+'Case 2 - AP'!FY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GA3+'Case 2 - AP'!FZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GB3+'Case 2 - AP'!GA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GC3+'Case 2 - AP'!GB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GD3+'Case 2 - AP'!GC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GE3+'Case 2 - AP'!GD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GF3+'Case 2 - AP'!GE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GG3+'Case 2 - AP'!GF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GH3+'Case 2 - AP'!GG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GI3+'Case 2 - AP'!GH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GJ3+'Case 2 - AP'!GI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GK3+'Case 2 - AP'!GJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GL3+'Case 2 - AP'!GK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GM3+'Case 2 - AP'!GL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GN3+'Case 2 - AP'!GM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GO3+'Case 2 - AP'!GN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GP3+'Case 2 - AP'!GO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GQ3+'Case 2 - AP'!GP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GR3+'Case 2 - AP'!GQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GS3+'Case 2 - AP'!GR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GT3+'Case 2 - AP'!GS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GU3+'Case 2 - AP'!GT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GV3+'Case 2 - AP'!GU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GW3+'Case 2 - AP'!GV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GX3+'Case 2 - AP'!GW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GY3+'Case 2 - AP'!GX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!GZ3+'Case 2 - AP'!GY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HA3+'Case 2 - AP'!GZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HB3+'Case 2 - AP'!HA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HC3+'Case 2 - AP'!HB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HD3+'Case 2 - AP'!HC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HE3+'Case 2 - AP'!HD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HF3+'Case 2 - AP'!HE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HG3+'Case 2 - AP'!HF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HH3+'Case 2 - AP'!HG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HI3+'Case 2 - AP'!HH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HJ3+'Case 2 - AP'!HI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HK3+'Case 2 - AP'!HJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HL3+'Case 2 - AP'!HK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HM3+'Case 2 - AP'!HL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HN3+'Case 2 - AP'!HM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HO3+'Case 2 - AP'!HN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HP3+'Case 2 - AP'!HO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HQ3+'Case 2 - AP'!HP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HR3+'Case 2 - AP'!HQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HS3+'Case 2 - AP'!HR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HT3+'Case 2 - AP'!HS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HU3+'Case 2 - AP'!HT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HV3+'Case 2 - AP'!HU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HW3+'Case 2 - AP'!HV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HX3+'Case 2 - AP'!HW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HY3+'Case 2 - AP'!HX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!HZ3+'Case 2 - AP'!HY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IA3+'Case 2 - AP'!HZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IB3+'Case 2 - AP'!IA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IC3+'Case 2 - AP'!IB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!ID3+'Case 2 - AP'!IC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IE3+'Case 2 - AP'!ID3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IF3+'Case 2 - AP'!IE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IG3+'Case 2 - AP'!IF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IH3+'Case 2 - AP'!IG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!II3+'Case 2 - AP'!IH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IJ3+'Case 2 - AP'!II3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IK3+'Case 2 - AP'!IJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IL3+'Case 2 - AP'!IK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IM3+'Case 2 - AP'!IL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IN3+'Case 2 - AP'!IM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IO3+'Case 2 - AP'!IN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IP3+'Case 2 - AP'!IO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IQ3+'Case 2 - AP'!IP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IR3+'Case 2 - AP'!IQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IS3+'Case 2 - AP'!IR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IT3+'Case 2 - AP'!IS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IU3+'Case 2 - AP'!IT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IV3+'Case 2 - AP'!IU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IW3+'Case 2 - AP'!IV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IX3+'Case 2 - AP'!IW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IY3+'Case 2 - AP'!IX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!IZ3+'Case 2 - AP'!IY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JA3+'Case 2 - AP'!IZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JB3+'Case 2 - AP'!JA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JC3+'Case 2 - AP'!JB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JD3+'Case 2 - AP'!JC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JE3+'Case 2 - AP'!JD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JF3+'Case 2 - AP'!JE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JG3+'Case 2 - AP'!JF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JH3+'Case 2 - AP'!JG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JI3+'Case 2 - AP'!JH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JJ3+'Case 2 - AP'!JI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JK3+'Case 2 - AP'!JJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JL3+'Case 2 - AP'!JK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JM3+'Case 2 - AP'!JL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JN3+'Case 2 - AP'!JM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JO3+'Case 2 - AP'!JN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JP3+'Case 2 - AP'!JO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JQ3+'Case 2 - AP'!JP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JR3+'Case 2 - AP'!JQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JS3+'Case 2 - AP'!JR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JT3+'Case 2 - AP'!JS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JU3+'Case 2 - AP'!JT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JV3+'Case 2 - AP'!JU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JW3+'Case 2 - AP'!JV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JX3+'Case 2 - AP'!JW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JY3+'Case 2 - AP'!JX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!JZ3+'Case 2 - AP'!JY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KA3+'Case 2 - AP'!JZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KB3+'Case 2 - AP'!KA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KC3+'Case 2 - AP'!KB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KD3+'Case 2 - AP'!KC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KE3+'Case 2 - AP'!KD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KF3+'Case 2 - AP'!KE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KG3+'Case 2 - AP'!KF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KH3+'Case 2 - AP'!KG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KI3+'Case 2 - AP'!KH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KJ3+'Case 2 - AP'!KI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KK3+'Case 2 - AP'!KJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KL3+'Case 2 - AP'!KK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KM3+'Case 2 - AP'!KL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KN3+'Case 2 - AP'!KM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KO3+'Case 2 - AP'!KN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KP3+'Case 2 - AP'!KO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KQ3+'Case 2 - AP'!KP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KR3+'Case 2 - AP'!KQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KS3+'Case 2 - AP'!KR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KT3+'Case 2 - AP'!KS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KU3+'Case 2 - AP'!KT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KV3+'Case 2 - AP'!KU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KW3+'Case 2 - AP'!KV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KX3+'Case 2 - AP'!KW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KY3+'Case 2 - AP'!KX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!KZ3+'Case 2 - AP'!KY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LA3+'Case 2 - AP'!KZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LB3+'Case 2 - AP'!LA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LC3+'Case 2 - AP'!LB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LD3+'Case 2 - AP'!LC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LE3+'Case 2 - AP'!LD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LF3+'Case 2 - AP'!LE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LG3+'Case 2 - AP'!LF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LH3+'Case 2 - AP'!LG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LI3+'Case 2 - AP'!LH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LJ3+'Case 2 - AP'!LI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LK3+'Case 2 - AP'!LJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LL3+'Case 2 - AP'!LK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LM3+'Case 2 - AP'!LL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LN3+'Case 2 - AP'!LM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LO3+'Case 2 - AP'!LN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LP3+'Case 2 - AP'!LO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LQ3+'Case 2 - AP'!LP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LR3+'Case 2 - AP'!LQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LS3+'Case 2 - AP'!LR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LT3+'Case 2 - AP'!LS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LU3+'Case 2 - AP'!LT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LV3+'Case 2 - AP'!LU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LW3+'Case 2 - AP'!LV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LX3+'Case 2 - AP'!LW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LY3+'Case 2 - AP'!LX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!LZ3+'Case 2 - AP'!LY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MA3+'Case 2 - AP'!LZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MB3+'Case 2 - AP'!MA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MC3+'Case 2 - AP'!MB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MD3+'Case 2 - AP'!MC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!ME3+'Case 2 - AP'!MD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MF3+'Case 2 - AP'!ME3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MG3+'Case 2 - AP'!MF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MH3+'Case 2 - AP'!MG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MI3+'Case 2 - AP'!MH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MJ3+'Case 2 - AP'!MI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MK3+'Case 2 - AP'!MJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!ML3+'Case 2 - AP'!MK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MM3+'Case 2 - AP'!ML3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MN3+'Case 2 - AP'!MM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MO3+'Case 2 - AP'!MN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MP3+'Case 2 - AP'!MO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MQ3+'Case 2 - AP'!MP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MR3+'Case 2 - AP'!MQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MS3+'Case 2 - AP'!MR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MT3+'Case 2 - AP'!MS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MU3+'Case 2 - AP'!MT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MV3+'Case 2 - AP'!MU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MW3+'Case 2 - AP'!MV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MX3+'Case 2 - AP'!MW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MY3+'Case 2 - AP'!MX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!MZ3+'Case 2 - AP'!MY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NA3+'Case 2 - AP'!MZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NB3+'Case 2 - AP'!NA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NC3+'Case 2 - AP'!NB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!ND3+'Case 2 - AP'!NC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NE3+'Case 2 - AP'!ND3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NF3+'Case 2 - AP'!NE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NG3+'Case 2 - AP'!NF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NH3+'Case 2 - AP'!NG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NI3+'Case 2 - AP'!NH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NJ3+'Case 2 - AP'!NI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NK3+'Case 2 - AP'!NJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NL3+'Case 2 - AP'!NK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NM3+'Case 2 - AP'!NL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NN3+'Case 2 - AP'!NM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NO3+'Case 2 - AP'!NN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NP3+'Case 2 - AP'!NO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NQ3+'Case 2 - AP'!NP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NR3+'Case 2 - AP'!NQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NS3+'Case 2 - AP'!NR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NT3+'Case 2 - AP'!NS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NU3+'Case 2 - AP'!NT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NV3+'Case 2 - AP'!NU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NW3+'Case 2 - AP'!NV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NX3+'Case 2 - AP'!NW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NY3+'Case 2 - AP'!NX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!NZ3+'Case 2 - AP'!NY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OA3+'Case 2 - AP'!NZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OB3+'Case 2 - AP'!OA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OC3+'Case 2 - AP'!OB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OD3+'Case 2 - AP'!OC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OE3+'Case 2 - AP'!OD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OF3+'Case 2 - AP'!OE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OG3+'Case 2 - AP'!OF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OH3+'Case 2 - AP'!OG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OI3+'Case 2 - AP'!OH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OJ3+'Case 2 - AP'!OI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OK3+'Case 2 - AP'!OJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OL3+'Case 2 - AP'!OK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OM3+'Case 2 - AP'!OL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!ON3+'Case 2 - AP'!OM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OO3+'Case 2 - AP'!ON3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OP3+'Case 2 - AP'!OO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OQ3+'Case 2 - AP'!OP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OR3+'Case 2 - AP'!OQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OS3+'Case 2 - AP'!OR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OT3+'Case 2 - AP'!OS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OU3+'Case 2 - AP'!OT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OV3+'Case 2 - AP'!OU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OW3+'Case 2 - AP'!OV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OX3+'Case 2 - AP'!OW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OY3+'Case 2 - AP'!OX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!OZ3+'Case 2 - AP'!OY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PA3+'Case 2 - AP'!OZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PB3+'Case 2 - AP'!PA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PC3+'Case 2 - AP'!PB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PD3+'Case 2 - AP'!PC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PE3+'Case 2 - AP'!PD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PF3+'Case 2 - AP'!PE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PG3+'Case 2 - AP'!PF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PH3+'Case 2 - AP'!PG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PI3+'Case 2 - AP'!PH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PJ3+'Case 2 - AP'!PI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PK3+'Case 2 - AP'!PJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PL3+'Case 2 - AP'!PK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PM3+'Case 2 - AP'!PL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PN3+'Case 2 - AP'!PM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PO3+'Case 2 - AP'!PN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PP3+'Case 2 - AP'!PO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PQ3+'Case 2 - AP'!PP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PR3+'Case 2 - AP'!PQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PS3+'Case 2 - AP'!PR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PT3+'Case 2 - AP'!PS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PU3+'Case 2 - AP'!PT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PV3+'Case 2 - AP'!PU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PW3+'Case 2 - AP'!PV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PX3+'Case 2 - AP'!PW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PY3+'Case 2 - AP'!PX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!PZ3+'Case 2 - AP'!PY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QA3+'Case 2 - AP'!PZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QB3+'Case 2 - AP'!QA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QC3+'Case 2 - AP'!QB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QD3+'Case 2 - AP'!QC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QE3+'Case 2 - AP'!QD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QF3+'Case 2 - AP'!QE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QG3+'Case 2 - AP'!QF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QH3+'Case 2 - AP'!QG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QI3+'Case 2 - AP'!QH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QJ3+'Case 2 - AP'!QI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QK3+'Case 2 - AP'!QJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QL3+'Case 2 - AP'!QK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QM3+'Case 2 - AP'!QL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QN3+'Case 2 - AP'!QM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QO3+'Case 2 - AP'!QN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QP3+'Case 2 - AP'!QO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QQ3+'Case 2 - AP'!QP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QR3+'Case 2 - AP'!QQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QS3+'Case 2 - AP'!QR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QT3+'Case 2 - AP'!QS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QU3+'Case 2 - AP'!QT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QV3+'Case 2 - AP'!QU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QW3+'Case 2 - AP'!QV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QX3+'Case 2 - AP'!QW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QY3+'Case 2 - AP'!QX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!QZ3+'Case 2 - AP'!QY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RA3+'Case 2 - AP'!QZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RB3+'Case 2 - AP'!RA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RC3+'Case 2 - AP'!RB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RD3+'Case 2 - AP'!RC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RE3+'Case 2 - AP'!RD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RF3+'Case 2 - AP'!RE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RG3+'Case 2 - AP'!RF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RH3+'Case 2 - AP'!RG3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RI3+'Case 2 - AP'!RH3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RJ3+'Case 2 - AP'!RI3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RK3+'Case 2 - AP'!RJ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RL3+'Case 2 - AP'!RK3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RM3+'Case 2 - AP'!RL3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RN3+'Case 2 - AP'!RM3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RO3+'Case 2 - AP'!RN3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RP3+'Case 2 - AP'!RO3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RQ3+'Case 2 - AP'!RP3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RR3+'Case 2 - AP'!RQ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RS3+'Case 2 - AP'!RR3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RT3+'Case 2 - AP'!RS3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RU3+'Case 2 - AP'!RT3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RV3+'Case 2 - AP'!RU3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RW3+'Case 2 - AP'!RV3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RX3+'Case 2 - AP'!RW3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RY3+'Case 2 - AP'!RX3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!RZ3+'Case 2 - AP'!RY3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!SA3+'Case 2 - AP'!RZ3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!SB3+'Case 2 - AP'!SA3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!SC3+'Case 2 - AP'!SB3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!SD3+'Case 2 - AP'!SC3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!SE3+'Case 2 - AP'!SD3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!SF3+'Case 2 - AP'!SE3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!SG3+'Case 2 - AP'!SF3","v":29986.799999999999},{"$f":"'Case 2 - Drawdown'!SH3+'Case 2 - AP'!SG3","v":29986.799999999999}]
[12,{"$f":"'Case 2 - Drawdown'!C15+'Case 2 - AP'!B15","v":37703.160624769225},{"$f":"'Case 2 - Drawdown'!D15+'Case 2 - AP'!C15","v":37901.754520576433},{"$f":"'Case 2 - Drawdown'!E15+'Case 2 - AP'!D15","v":37851.644391950584},{"$f":"'Case 2 - Drawdown'!F15+'Case 2 - AP'!E15","v":38119.574287579351},{"$f":"'Case 2 - Drawdown'!G15+'Case 2 - AP'!F15","v":35474.041770210883},{"$f":"'Case 2 - Drawdown'!H15+'Case 2 - AP'!G15","v":35350.943906760571},{"$f":"'Case 2 - Drawdown'!I15+'Case 2 - AP'!H15","v":36368.843379719081},{"$f":"'Case 2 - Drawdown'!J15+'Case 2 - AP'!I15","v":38344.858801407332},{"$f":"'Case 2 - Drawdown'!K15+'Case 2 - AP'!J15","v":33308.954211624012},{"$f":"'Case 2 - Drawdown'!L15+'Case 2 - AP'!K15","v":36163.870263442208},{"$f":"'Case 2 - Drawdown'!M15+'Case 2 - AP'!L15","v":38299.280842048451},{"$f":"'Case 2 - Drawdown'!N15+'Case 2 - AP'!M15","v":36737.763661763936},{"$f":"'Case 2 - Drawdown'!O15+'Case 2 - AP'!N15","v":38660.574207984857},{"$f":"'Case 2 - Drawdown'!P15+'Case 2 - AP'!O15","v":38172.773367160757},{"$f":"'Case 2 - Drawdown'!Q15+'Case 2 - AP'!P15","v":36993.668174182043},{"$f":"'Case 2 - Drawdown'!R15+'Case 2 - AP'!Q15","v":35251.423233942769},{"$f":"'Case 2 - Drawdown'!S15+'Case 2 - AP'!R15","v":34952.655642782986},{"$f":"'Case 2 - Drawdown'!T15+'Case 2 - AP'!S15","v":38052.758502171237},{"$f":"'Case 2 - Drawdown'!U15+'Case 2 - AP'!T15","v":37450.137357252941},{"$f":"'Case 2 - Drawdown'!V15+'Case 2 - AP'!U15","v":37168.72141939486},{"$f":"'Case 2 - Drawdown'!W15+'Case 2 - AP'!V15","v":37499.575970845384},{"$f":"'Case 2 - Drawdown'!X15+'Case 2 - AP'!W15","v":37696.658615199631},{"$f":"'Case 2 - Drawdown'!Y15+'Case 2 - AP'!X15","v":34113.613489974443},{"$f":"'Case 2 - Drawdown'!Z15+'Case 2 - AP'!Y15","v":38476.962952782895},{"$f":"'Case 2 - Drawdown'!AA15+'Case 2 - AP'!Z15","v":37573.44940263014},{"$f":"'Case 2 - Drawdown'!AB15+'Case 2 - AP'!AA15","v":37622.883660320105},{"$f":"'Case 2 - Drawdown'!AC15+'Case 2 - AP'!AB15","v":37097.703634149017},{"$f":"'Case 2 - Drawdown'!AD15+'Case 2 - AP'!AC15","v":37481.201749121443},{"$f":"'Case 2 - Drawdown'!AE15+'Case 2 - AP'!AD15","v":38577.019986918996},{"$f":"'Case 2 - Drawdown'!AF15+'Case 2 - AP'!AE15","v":38164.383841348943},{"$f":"'Case 2 - Drawdown'!AG15+'Case 2 - AP'!AF15","v":38223.016400107233},{"$f":"'Case 2 - Drawdown'!AH15+'Case 2 - AP'!AG15","v":38447.513432953339},{"$f":"'Case 2 - Drawdown'!AI15+'Case 2 - AP'!AH15","v":38653.188791522938},{"$f":"'Case 2 - Drawdown'!AJ15+'Case 2 - AP'!AI15","v":37789.956263825166},{"$f":"'Case 2 - Drawdown'!AK15+'Case 2 - AP'!AJ15","v":38839.627523149364},{"$f":"'Case 2 - Drawdown'!AL15+'Case 2 - AP'!AK15","v":38048.02458529306},{"$f":"'Case 2 - Drawdown'!AM15+'Case 2 - AP'!AL15","v":37351.507519816441},{"$f":"'Case 2 - Drawdown'!AN15+'Case 2 - AP'!AM15","v":35137.357980003108},{"$f":"'Case 2 - Drawdown'!AO15+'Case 2 - AP'!AN15","v":37406.494511321776},{"$f":"'Case 2 - Drawdown'!AP15+'Case 2 - AP'!AO15","v":38678.085387142899},{"$f":"'Case 2 - Drawdown'!AQ15+'Case 2 - AP'!AP15","v":35423.038848188051},{"$f":"'Case 2 - Drawdown'!AR15+'Case 2 - AP'!AQ15","v":35453.401895295508},{"$f":"'Case 2 - Drawdown'!AS15+'Case 2 - AP'!AR15","v":36963.621835501152},{"$f":"'Case 2 - Drawdown'!AT15+'Case 2 - AP'!AS15","v":37271.659781768933},{"$f":"'Case 2 - Drawdown'!AU15+'Case 2 - AP'!AT15","v":35837.703255384149},{"$f":"'Case 2 - Drawdown'!AV15+'Case 2 - AP'!AU15","v":37868.481926083143},{"$f":"'Case 2 - Drawdown'!AW15+'Case 2 - AP'!AV15","v":38524.252123686718},{"$f":"'Case 2 - Drawdown'!AX15+'Case 2 - AP'!AW15","v":37053.791272773306},{"$f":"'Case 2 - Drawdown'!AY15+'Case 2 - AP'!AX15","v":35981.161825118696},{"$f":"'Case 2 - Drawdown'!AZ15+'Case 2 - AP'!AY15","v":38589.691875658551},{"$f":"'Case 2 - Drawdown'!BA15+'Case 2 - AP'!AZ15","v":35994.726147567206},{"$f":"'Case 2 - Drawdown'!BB15+'Case 2 - AP'!BA15","v":38675.01117656102},{"$f":"'Case 2 - Drawdown'!BC15+'Case 2 - AP'!BB15","v":35159.859229409834},{"$f":"'Case 2 - Drawdown'!BD15+'Case 2 - AP'!BC15","v":36930.527136203542},{"$f":"'Case 2 - Drawdown'!BE15+'Case 2 - AP'!BD15","v":36558.967461216795},{"$f":"'Case 2 - Drawdown'!BF15+'Case 2 - AP'!BE15","v":37200.938987529204},{"$f":"'Case 2 - Drawdown'!BG15+'Case 2 - AP'!BF15","v":36199.838456933459},{"$f":"'Case 2 - Drawdown'!BH15+'Case 2 - AP'!BG15","v":38448.843212885244},{"$f":"'Case 2 - Drawdown'!BI15+'Case 2 - AP'!BH15","v":36350.746637117787},{"$f":"'Case 2 - Drawdown'!BJ15+'Case 2 - AP'!BI15","v":38316.425177328638},{"$f":"'Case 2 - Drawdown'!BK15+'Case 2 - AP'!BJ15","v":37388.959017601432},{"$f":"'Case 2 - Drawdown'!BL15+'Case 2 - AP'!BK15","v":35420.787314896232},{"$f":"'Case 2 - Drawdown'!BM15+'Case 2 - AP'!BL15","v":37769.05314537602},{"$f":"'Case 2 - Drawdown'!BN15+'Case 2 - AP'!BM15","v":34190.348040678306},{"$f":"'Case 2 - Drawdown'!BO15+'Case 2 - AP'!BN15","v":36415.069591665248},{"$f":"'Case 2 - Drawdown'!BP15+'Case 2 - AP'!BO15","v":37759.330943950044},{"$f":"'Case 2 - Drawdown'!BQ15+'Case 2 - AP'!BP15","v":35591.949381889834},{"$f":"'Case 2 - Drawdown'!BR15+'Case 2 - AP'!BQ15","v":36503.982886888225},{"$f":"'Case 2 - Drawdown'!BS15+'Case 2 - AP'!BR15","v":35137.353349304452},{"$f":"'Case 2 - Drawdown'!BT15+'Case 2 - AP'!BS15","v":38287.565605549811},{"$f":"'Case 2 - Drawdown'!BU15+'Case 2 - AP'!BT15","v":37887.425849804175},{"$f":"'Case 2 - Drawdown'!BV15+'Case 2 - AP'!BU15","v":38227.947953875977},{"$f":"'Case 2 - Drawdown'!BW15+'Case 2 - AP'!BV15","v":38743.252287476163},{"$f":"'Case 2 - Drawdown'!BX15+'Case 2 - AP'!BW15","v":37732.60335284163},{"$f":"'Case 2 - Drawdown'!BY15+'Case 2 - AP'!BX15","v":38051.821706852068},{"$f":"'Case 2 - Drawdown'!BZ15+'Case 2 - AP'!BY15","v":35866.94191894804},{"$f":"'Case 2 - Drawdown'!CA15+'Case 2 - AP'!BZ15","v":37551.626382154704},{"$f":"'Case 2 - Drawdown'!CB15+'Case 2 - AP'!CA15","v":37295.692585193792},{"$f":"'Case 2 - Drawdown'!CC15+'Case 2 - AP'!CB15","v":35356.882925395068},{"$f":"'Case 2 - Drawdown'!CD15+'Case 2 - AP'!CC15","v":37448.266894415341},{"$f":"'Case 2 - Drawdown'!CE15+'Case 2 - AP'!CD15","v":41600.411050066636},{"$f":"'Case 2 - Drawdown'!CF15+'Case 2 - AP'!CE15","v":38538.103733001575},{"$f":"'Case 2 - Drawdown'!CG15+'Case 2 - AP'!CF15","v":35586.22128105312},{"$f":"'Case 2 - Drawdown'!CH15+'Case 2 - AP'!CG15","v":36008.596169421027},{"$f":"'Case 2 - Drawdown'!CI15+'Case 2 - AP'!CH15","v":36344.376789297705},{"$f":"'Case 2 - Drawdown'!CJ15+'Case 2 - AP'!CI15","v":36529.492113123888},{"$f":"'Case 2 - Drawdown'!CK15+'Case 2 - AP'!CJ15","v":34777.504976741664},{"$f":"'Case 2 - Drawdown'!CL15+'Case 2 - AP'!CK15","v":36653.326608557545},{"$f":"'Case 2 - Drawdown'!CM15+'Case 2 - AP'!CL15","v":35134.595407309396},{"$f":"'Case 2 - Drawdown'!CN15+'Case 2 - AP'!CM15","v":36912.016875769565},{"$f":"'Case 2 - Drawdown'!CO15+'Case 2 - AP'!CN15","v":37148.74721827585},{"$f":"'Case 2 - Drawdown'!CP15+'Case 2 - AP'!CO15","v":35915.116082380096},{"$f":"'Case 2 - Drawdown'!CQ15+'Case 2 - AP'!CP15","v":36678.463991022938},{"$f":"'Case 2 - Drawdown'!CR15+'Case 2 - AP'!CQ15","v":36633.382391274739},{"$f":"'Case 2 - Drawdown'!CS15+'Case 2 - AP'!CR15","v":36073.899837675548},{"$f":"'Case 2 - Drawdown'!CT15+'Case 2 - AP'!CS15","v":37391.434058893254},{"$f":"'Case 2 - Drawdown'!CU15+'Case 2 - AP'!CT15","v":35667.173257103546},{"$f":"'Case 2 - Drawdown'!CV15+'Case 2 - AP'!CU15","v":38514.357240194353},{"$f":"'Case 2 - Drawdown'!CW15+'Case 2 - AP'!CV15","v":33997.291472151388},{"$f":"'Case 2 - Drawdown'!CX15+'Case 2 - AP'!CW15","v":33851.739185478567},{"$f":"'Case 2 - Drawdown'!CY15+'Case 2 - AP'!CX15","v":38425.011847850001},{"$f":"'Case 2 - Drawdown'!CZ15+'Case 2 - AP'!CY15","v":35228.771740053031},{"$f":"'Case 2 - Drawdown'!DA15+'Case 2 - AP'!CZ15","v":36298.741690238727},{"$f":"'Case 2 - Drawdown'!DB15+'Case 2 - AP'!DA15","v":36576.30241283233},{"$f":"'Case 2 - Drawdown'!DC15+'Case 2 - AP'!DB15","v":36186.810806025802},{"$f":"'Case 2 - Drawdown'!DD15+'Case 2 - AP'!DC15","v":37062.420093425695},{"$f":"'Case 2 - Drawdown'!DE15+'Case 2 - AP'!DD15","v":38767.682054822886},{"$f":"'Case 2 - Drawdown'!DF15+'Case 2 - AP'!DE15","v":38196.782203959141},{"$f":"'Case 2 - Drawdown'!DG15+'Case 2 - AP'!DF15","v":36677.13525239467},{"$f":"'Case 2 - Drawdown'!DH15+'Case 2 - AP'!DG15","v":38810.183303401456},{"$f":"'Case 2 - Drawdown'!DI15+'Case 2 - AP'!DH15","v":37453.239506854567},{"$f":"'Case 2 - Drawdown'!DJ15+'Case 2 - AP'!DI15","v":35327.901666803664},{"$f":"'Case 2 - Drawdown'!DK15+'Case 2 - AP'!DJ15","v":37677.293901169702},{"$f":"'Case 2 - Drawdown'!DL15+'Case 2 - AP'!DK15","v":37862.968483362733},{"$f":"'Case 2 - Drawdown'!DM15+'Case 2 - AP'!DL15","v":37644.964559155094},{"$f":"'Case 2 - Drawdown'!DN15+'Case 2 - AP'!DM15","v":36633.278866168279},{"$f":"'Case 2 - Drawdown'!DO15+'Case 2 - AP'!DN15","v":34493.752485140038},{"$f":"'Case 2 - Drawdown'!DP15+'Case 2 - AP'!DO15","v":36954.728531724191},{"$f":"'Case 2 - Drawdown'!DQ15+'Case 2 - AP'!DP15","v":37824.74883380247},{"$f":"'Case 2 - Drawdown'!DR15+'Case 2 - AP'!DQ15","v":58019.758681825639},{"$f":"'Case 2 - Drawdown'!DS15+'Case 2 - AP'!DR15","v":37561.259278856822},{"$f":"'Case 2 - Drawdown'!DT15+'Case 2 - AP'!DS15","v":34302.472392218107},{"$f":"'Case 2 - Drawdown'!DU15+'Case 2 - AP'!DT15","v":36981.368764801722},{"$f":"'Case 2 - Drawdown'!DV15+'Case 2 - AP'!DU15","v":38392.775158990335},{"$f":"'Case 2 - Drawdown'!DW15+'Case 2 - AP'!DV15","v":37143.750654206495},{"$f":"'Case 2 - Drawdown'!DX15+'Case 2 - AP'!DW15","v":36679.052786492124},{"$f":"'Case 2 - Drawdown'!DY15+'Case 2 - AP'!DX15","v":35127.01415913018},{"$f":"'Case 2 - Drawdown'!DZ15+'Case 2 - AP'!DY15","v":38557.451888221884},{"$f":"'Case 2 - Drawdown'!EA15+'Case 2 - AP'!DZ15","v":36426.516876738606},{"$f":"'Case 2 - Drawdown'!EB15+'Case 2 - AP'!EA15","v":37391.587956440824},{"$f":"'Case 2 - Drawdown'!EC15+'Case 2 - AP'!EB15","v":38832.286237867607},{"$f":"'Case 2 - Drawdown'!ED15+'Case 2 - AP'!EC15","v":38364.965000823766},{"$f":"'Case 2 - Drawdown'!EE15+'Case 2 - AP'!ED15","v":37881.526508265728},{"$f":"'Case 2 - Drawdown'!EF15+'Case 2 - AP'!EE15","v":36871.029449716938},{"$f":"'Case 2 - Drawdown'!EG15+'Case 2 - AP'!EF15","v":37805.620176143595},{"$f":"'Case 2 - Drawdown'!EH15+'Case 2 - AP'!EG15","v":35921.731228027289},{"$f":"'Case 2 - Drawdown'!EI15+'Case 2 - AP'!EH15","v":37636.372417195045},{"$f":"'Case 2 - Drawdown'!EJ15+'Case 2 - AP'!EI15","v":36473.522266401982},{"$f":"'Case 2 - Drawdown'!EK15+'Case 2 - AP'!EJ15","v":36997.556448116593},{"$f":"'Case 2 - Drawdown'!EL15+'Case 2 - AP'!EK15","v":37630.253632443011},{"$f":"'Case 2 - Drawdown'!EM15+'Case 2 - AP'!EL15","v":36998.333274686804},{"$f":"'Case 2 - Drawdown'!EN15+'Case 2 - AP'!EM15","v":35526.747776887903},{"$f":"'Case 2 - Drawdown'!EO15+'Case 2 - AP'!EN15","v":34788.352867556256},{"$f":"'Case 2 - Drawdown'!EP15+'Case 2 - AP'!EO15","v":36913.58075127707},{"$f":"'Case 2 - Drawdown'!EQ15+'Case 2 - AP'!EP15","v":38825.657033907941},{"$f":"'Case 2 - Drawdown'!ER15+'Case 2 - AP'!EQ15","v":38866.680617109072},{"$f":"'Case 2 - Drawdown'!ES15+'Case 2 - AP'!ER15","v":36902.313481190198},{"$f":"'Case 2 - Drawdown'!ET15+'Case 2 - AP'!ES15","v":37397.719862114565},{"$f":"'Case 2 - Drawdown'!EU15+'Case 2 - AP'!ET15","v":37713.205824330558},{"$f":"'Case 2 - Drawdown'!EV15+'Case 2 - AP'!EU15","v":37172.251969144156},{"$f":"'Case 2 - Drawdown'!EW15+'Case 2 - AP'!EV15","v":35830.977256436046},{"$f":"'Case 2 - Drawdown'!EX15+'Case 2 - AP'!EW15","v":38245.452093512387},{"$f":"'Case 2 - Drawdown'!EY15+'Case 2 - AP'!EX15","v":36530.23122843165},{"$f":"'Case 2 - Drawdown'!EZ15+'Case 2 - AP'!EY15","v":38455.017562559311},{"$f":"'Case 2 - Drawdown'!FA15+'Case 2 - AP'!EZ15","v":37767.721689273443},{"$f":"'Case 2 - Drawdown'!FB15+'Case 2 - AP'!FA15","v":35192.18223540036},{"$f":"'Case 2 - Drawdown'!FC15+'Case 2 - AP'!FB15","v":35430.659724665529},{"$f":"'Case 2 - Drawdown'!FD15+'Case 2 - AP'!FC15","v":38094.462177974201},{"$f":"'Case 2 - Drawdown'!FE15+'Case 2 - AP'!FD15","v":35843.26242560862},{"$f":"'Case 2 - Drawdown'!FF15+'Case 2 - AP'!FE15","v":37166.79790071935},{"$f":"'Case 2 - Drawdown'!FG15+'Case 2 - AP'!FF15","v":37826.561722508151},{"$f":"'Case 2 - Drawdown'!FH15+'Case 2 - AP'!FG15","v":38031.47834034844},{"$f":"'Case 2 - Drawdown'!FI15+'Case 2 - AP'!FH15","v":37880.892271179357},{"$f":"'Case 2 - Drawdown'!FJ15+'Case 2 - AP'!FI15","v":35862.852048518442},{"$f":"'Case 2 - Drawdown'!FK15+'Case 2 - AP'!FJ15","v":37107.18450289726},{"$f":"'Case 2 - Drawdown'!FL15+'Case 2 - AP'!FK15","v":35181.079623343816},{"$f":"'Case 2 - Drawdown'!FM15+'Case 2 - AP'!FL15","v":36667.182159146774},{"$f":"'Case 2 - Drawdown'!FN15+'Case 2 - AP'!FM15","v":35636.959403805231},{"$f":"'Case 2 - Drawdown'!FO15+'Case 2 - AP'!FN15","v":38635.841777315902},{"$f":"'Case 2 - Drawdown'!FP15+'Case 2 - AP'!FO15","v":38229.791728196971},{"$f":"'Case 2 - Drawdown'!FQ15+'Case 2 - AP'!FP15","v":37250.802955197898},{"$f":"'Case 2 - Drawdown'!FR15+'Case 2 - AP'!FQ15","v":34821.187100298899},{"$f":"'Case 2 - Drawdown'!FS15+'Case 2 - AP'!FR15","v":37531.885215720205},{"$f":"'Case 2 - Drawdown'!FT15+'Case 2 - AP'!FS15","v":37636.236680782327},{"$f":"'Case 2 - Drawdown'!FU15+'Case 2 - AP'!FT15","v":37215.283420374108},{"$f":"'Case 2 - Drawdown'!FV15+'Case 2 - AP'!FU15","v":38003.581860134553},{"$f":"'Case 2 - Drawdown'!FW15+'Case 2 - AP'!FV15","v":34768.344530615803},{"$f":"'Case 2 - Drawdown'!FX15+'Case 2 - AP'!FW15","v":35746.87747428591},{"$f":"'Case 2 - Drawdown'!FY15+'Case 2 - AP'!FX15","v":34465.245774151321},{"$f":"'Case 2 - Drawdown'!FZ15+'Case 2 - AP'!FY15","v":36135.215684791212},{"$f":"'Case 2 - Drawdown'!GA15+'Case 2 - AP'!FZ15","v":38489.627179625691},{"$f":"'Case 2 - Drawdown'!GB15+'Case 2 - AP'!GA15","v":38110.840914348883},{"$f":"'Case 2 - Drawdown'!GC15+'Case 2 - AP'!GB15","v":35233.838768858623},{"$f":"'Case 2 - Drawdown'!GD15+'Case 2 - AP'!GC15","v":36366.314892255832},{"$f":"'Case 2 - Drawdown'!GE15+'Case 2 - AP'!GD15","v":35689.375508591453},{"$f":"'Case 2 - Drawdown'!GF15+'Case 2 - AP'!GE15","v":38154.151583440849},{"$f":"'Case 2 - Drawdown'!GG15+'Case 2 - AP'!GF15","v":38492.500503403833},{"$f":"'Case 2 - Drawdown'!GH15+'Case 2 - AP'!GG15","v":37129.996991985267},{"$f":"'Case 2 - Drawdown'!GI15+'Case 2 - AP'!GH15","v":38698.249204687032},{"$f":"'Case 2 - Drawdown'!GJ15+'Case 2 - AP'!GI15","v":37961.95313664517},{"$f":"'Case 2 - Drawdown'!GK15+'Case 2 - AP'!GJ15","v":38740.262178354998},{"$f":"'Case 2 - Drawdown'!GL15+'Case 2 - AP'!GK15","v":36539.631242518008},{"$f":"'Case 2 - Drawdown'!GM15+'Case 2 - AP'!GL15","v":36332.288834923413},{"$f":"'Case 2 - Drawdown'!GN15+'Case 2 - AP'!GM15","v":36337.931649113045},{"$f":"'Case 2 - Drawdown'!GO15+'Case 2 - AP'!GN15","v":35492.92191599388},{"$f":"'Case 2 - Drawdown'!GP15+'Case 2 - AP'!GO15","v":35584.804023676872},{"$f":"'Case 2 - Drawdown'!GQ15+'Case 2 - AP'!GP15","v":35620.65824787772},{"$f":"'Case 2 - Drawdown'!GR15+'Case 2 - AP'!GQ15","v":38294.198397962929},{"$f":"'Case 2 - Drawdown'!GS15+'Case 2 - AP'!GR15","v":37768.113081048978},{"$f":"'Case 2 - Drawdown'!GT15+'Case 2 - AP'!GS15","v":35527.316770669735},{"$f":"'Case 2 - Drawdown'!GU15+'Case 2 - AP'!GT15","v":36401.972387416841},{"$f":"'Case 2 - Drawdown'!GV15+'Case 2 - AP'!GU15","v":36946.057647937007},{"$f":"'Case 2 - Drawdown'!GW15+'Case 2 - AP'!GV15","v":37315.174263283101},{"$f":"'Case 2 - Drawdown'!GX15+'Case 2 - AP'!GW15","v":38733.784571767144},{"$f":"'Case 2 - Drawdown'!GY15+'Case 2 - AP'!GX15","v":37222.558076707443},{"$f":"'Case 2 - Drawdown'!GZ15+'Case 2 - AP'!GY15","v":37717.66725131662},{"$f":"'Case 2 - Drawdown'!HA15+'Case 2 - AP'!GZ15","v":39105.023866762378},{"$f":"'Case 2 - Drawdown'!HB15+'Case 2 - AP'!HA15","v":36541.32540836282},{"$f":"'Case 2 - Drawdown'!HC15+'Case 2 - AP'!HB15","v":37174.500248031036},{"$f":"'Case 2 - Drawdown'!HD15+'Case 2 - AP'!HC15","v":36633.098454363055},{"$f":"'Case 2 - Drawdown'!HE15+'Case 2 - AP'!HD15","v":36855.443759709262},{"$f":"'Case 2 - Drawdown'!HF15+'Case 2 - AP'!HE15","v":35135.59430055353},{"$f":"'Case 2 - Drawdown'!HG15+'Case 2 - AP'!HF15","v":37692.575546346823},{"$f":"'Case 2 - Drawdown'!HH15+'Case 2 - AP'!HG15","v":37336.918620709417},{"$f":"'Case 2 - Drawdown'!HI15+'Case 2 - AP'!HH15","v":38008.698673913772},{"$f":"'Case 2 - Drawdown'!HJ15+'Case 2 - AP'!HI15","v":37791.312709288424},{"$f":"'Case 2 - Drawdown'!HK15+'Case 2 - AP'!HJ15","v":35192.192277359747},{"$f":"'Case 2 - Drawdown'!HL15+'Case 2 - AP'!HK15","v":41180.007175928127},{"$f":"'Case 2 - Drawdown'!HM15+'Case 2 - AP'!HL15","v":35387.081150735452},{"$f":"'Case 2 - Drawdown'!HN15+'Case 2 - AP'!HM15","v":37521.930433028218},{"$f":"'Case 2 - Drawdown'!HO15+'Case 2 - AP'!HN15","v":37264.337841647037},{"$f":"'Case 2 - Drawdown'!HP15+'Case 2 - AP'!HO15","v":38456.07032629475},{"$f":"'Case 2 - Drawdown'!HQ15+'Case 2 - AP'!HP15","v":36878.000467538775},{"$f":"'Case 2 - Drawdown'!HR15+'Case 2 - AP'!HQ15","v":38406.903487829608},{"$f":"'Case 2 - Drawdown'!HS15+'Case 2 - AP'!HR15","v":40424.680485509016},{"$f":"'Case 2 - Drawdown'!HT15+'Case 2 - AP'!HS15","v":38837.186451604066},{"$f":"'Case 2 - Drawdown'!HU15+'Case 2 - AP'!HT15","v":35094.232331534979},{"$f":"'Case 2 - Drawdown'!HV15+'Case 2 - AP'!HU15","v":38290.570417484603},{"$f":"'Case 2 - Drawdown'!HW15+'Case 2 - AP'!HV15","v":36629.928243101647},{"$f":"'Case 2 - Drawdown'!HX15+'Case 2 - AP'!HW15","v":37184.401810003299},{"$f":"'Case 2 - Drawdown'!HY15+'Case 2 - AP'!HX15","v":35991.957603834941},{"$f":"'Case 2 - Drawdown'!HZ15+'Case 2 - AP'!HY15","v":36446.941289973256},{"$f":"'Case 2 - Drawdown'!IA15+'Case 2 - AP'!HZ15","v":36382.818595407036},{"$f":"'Case 2 - Drawdown'!IB15+'Case 2 - AP'!IA15","v":35443.36069456314},{"$f":"'Case 2 - Drawdown'!IC15+'Case 2 - AP'!IB15","v":37845.021086841734},{"$f":"'Case 2 - Drawdown'!ID15+'Case 2 - AP'!IC15","v":34112.677742039632},{"$f":"'Case 2 - Drawdown'!IE15+'Case 2 - AP'!ID15","v":38142.056768352675},{"$f":"'Case 2 - Drawdown'!IF15+'Case 2 - AP'!IE15","v":37282.520384580785},{"$f":"'Case 2 - Drawdown'!IG15+'Case 2 - AP'!IF15","v":37941.261472113991},{"$f":"'Case 2 - Drawdown'!IH15+'Case 2 - AP'!IG15","v":37501.118600857051},{"$f":"'Case 2 - Drawdown'!II15+'Case 2 - AP'!IH15","v":36877.730689871198},{"$f":"'Case 2 - Drawdown'!IJ15+'Case 2 - AP'!II15","v":38733.762180402606},{"$f":"'Case 2 - Drawdown'!IK15+'Case 2 - AP'!IJ15","v":35369.364841894756},{"$f":"'Case 2 - Drawdown'!IL15+'Case 2 - AP'!IK15","v":36936.500153381923},{"$f":"'Case 2 - Drawdown'!IM15+'Case 2 - AP'!IL15","v":36224.140358869612},{"$f":"'Case 2 - Drawdown'!IN15+'Case 2 - AP'!IM15","v":37705.017752640968},{"$f":"'Case 2 - Drawdown'!IO15+'Case 2 - AP'!IN15","v":37530.100978694732},{"$f":"'Case 2 - Drawdown'!IP15+'Case 2 - AP'!IO15","v":37242.243646049479},{"$f":"'Case 2 - Drawdown'!IQ15+'Case 2 - AP'!IP15","v":37355.940205671781},{"$f":"'Case 2 - Drawdown'!IR15+'Case 2 - AP'!IQ15","v":38033.838061549322},{"$f":"'Case 2 - Drawdown'!IS15+'Case 2 - AP'!IR15","v":38021.596513220589},{"$f":"'Case 2 - Drawdown'!IT15+'Case 2 - AP'!IS15","v":38690.62756018911},{"$f":"'Case 2 - Drawdown'!IU15+'Case 2 - AP'!IT15","v":37737.182950797105},{"$f":"'Case 2 - Drawdown'!IV15+'Case 2 - AP'!IU15","v":34872.461128758529},{"$f":"'Case 2 - Drawdown'!IW15+'Case 2 - AP'!IV15","v":37407.261653788672},{"$f":"'Case 2 - Drawdown'!IX15+'Case 2 - AP'!IW15","v":34528.663387443041},{"$f":"'Case 2 - Drawdown'!IY15+'Case 2 - AP'!IX15","v":37174.800253552065},{"$f":"'Case 2 - Drawdown'!IZ15+'Case 2 - AP'!IY15","v":38538.400296761676},{"$f":"'Case 2 - Drawdown'!JA15+'Case 2 - AP'!IZ15","v":36978.135809864783},{"$f":"'Case 2 - Drawdown'!JB15+'Case 2 - AP'!JA15","v":38544.544272195191},{"$f":"'Case 2 - Drawdown'!JC15+'Case 2 - AP'!JB15","v":38567.265844754686},{"$f":"'Case 2 - Drawdown'!JD15+'Case 2 - AP'!JC15","v":36528.573581691082},{"$f":"'Case 2 - Drawdown'!JE15+'Case 2 - AP'!JD15","v":37806.673847902232},{"$f":"'Case 2 - Drawdown'!JF15+'Case 2 - AP'!JE15","v":37100.787678460634},{"$f":"'Case 2 - Drawdown'!JG15+'Case 2 - AP'!JF15","v":38081.144604490386},{"$f":"'Case 2 - Drawdown'!JH15+'Case 2 - AP'!JG15","v":37552.874161760461},{"$f":"'Case 2 - Drawdown'!JI15+'Case 2 - AP'!JH15","v":36632.354525201139},{"$f":"'Case 2 - Drawdown'!JJ15+'Case 2 - AP'!JI15","v":37350.930832648475},{"$f":"'Case 2 - Drawdown'!JK15+'Case 2 - AP'!JJ15","v":34381.108311918841},{"$f":"'Case 2 - Drawdown'!JL15+'Case 2 - AP'!JK15","v":38502.472293475541},{"$f":"'Case 2 - Drawdown'!JM15+'Case 2 - AP'!JL15","v":38318.218865469353},{"$f":"'Case 2 - Drawdown'!JN15+'Case 2 - AP'!JM15","v":38389.804536675874},{"$f":"'Case 2 - Drawdown'!JO15+'Case 2 - AP'!JN15","v":37143.340184646775},{"$f":"'Case 2 - Drawdown'!JP15+'Case 2 - AP'!JO15","v":37612.395110439909},{"$f":"'Case 2 - Drawdown'!JQ15+'Case 2 - AP'!JP15","v":36032.481803987292},{"$f":"'Case 2 - Drawdown'!JR15+'Case 2 - AP'!JQ15","v":36781.483094816598},{"$f":"'Case 2 - Drawdown'!JS15+'Case 2 - AP'!JR15","v":34645.466844354261},{"$f":"'Case 2 - Drawdown'!JT15+'Case 2 - AP'!JS15","v":35382.825345674239},{"$f":"'Case 2 - Drawdown'!JU15+'Case 2 - AP'!JT15","v":38501.234193061217},{"$f":"'Case 2 - Drawdown'!JV15+'Case 2 - AP'!JU15","v":37670.694055286796},{"$f":"'Case 2 - Drawdown'!JW15+'Case 2 - AP'!JV15","v":37885.341796228313},{"$f":"'Case 2 - Drawdown'!JX15+'Case 2 - AP'!JW15","v":38677.180030180993},{"$f":"'Case 2 - Drawdown'!JY15+'Case 2 - AP'!JX15","v":34965.801787636621},{"$f":"'Case 2 - Drawdown'!JZ15+'Case 2 - AP'!JY15","v":37981.602015708457},{"$f":"'Case 2 - Drawdown'!KA15+'Case 2 - AP'!JZ15","v":36684.694182185078},{"$f":"'Case 2 - Drawdown'!KB15+'Case 2 - AP'!KA15","v":37886.832026566197},{"$f":"'Case 2 - Drawdown'!KC15+'Case 2 - AP'!KB15","v":37670.431831487265},{"$f":"'Case 2 - Drawdown'!KD15+'Case 2 - AP'!KC15","v":35763.299269811854},{"$f":"'Case 2 - Drawdown'!KE15+'Case 2 - AP'!KD15","v":35279.900095941419},{"$f":"'Case 2 - Drawdown'!KF15+'Case 2 - AP'!KE15","v":36658.39395408085},{"$f":"'Case 2 - Drawdown'!KG15+'Case 2 - AP'!KF15","v":37615.240044597274},{"$f":"'Case 2 - Drawdown'!KH15+'Case 2 - AP'!KG15","v":35414.773615143306},{"$f":"'Case 2 - Drawdown'!KI15+'Case 2 - AP'!KH15","v":36640.246984847807},{"$f":"'Case 2 - Drawdown'!KJ15+'Case 2 - AP'!KI15","v":37752.422158366055},{"$f":"'Case 2 - Drawdown'!KK15+'Case 2 - AP'!KJ15","v":38120.488435286534},{"$f":"'Case 2 - Drawdown'!KL15+'Case 2 - AP'!KK15","v":38615.881800587442},{"$f":"'Case 2 - Drawdown'!KM15+'Case 2 - AP'!KL15","v":36137.214047875139},{"$f":"'Case 2 - Drawdown'!KN15+'Case 2 - AP'!KM15","v":37184.808520609397},{"$f":"'Case 2 - Drawdown'!KO15+'Case 2 - AP'!KN15","v":34314.370578328628},{"$f":"'Case 2 - Drawdown'!KP15+'Case 2 - AP'!KO15","v":37669.165711927541},{"$f":"'Case 2 - Drawdown'!KQ15+'Case 2 - AP'!KP15","v":39810.332208059051},{"$f":"'Case 2 - Drawdown'!KR15+'Case 2 - AP'!KQ15","v":38668.303765425655},{"$f":"'Case 2 - Drawdown'!KS15+'Case 2 - AP'!KR15","v":35945.193382185062},{"$f":"'Case 2 - Drawdown'!KT15+'Case 2 - AP'!KS15","v":36462.314398424845},{"$f":"'Case 2 - Drawdown'!KU15+'Case 2 - AP'!KT15","v":37112.071801537546},{"$f":"'Case 2 - Drawdown'!KV15+'Case 2 - AP'!KU15","v":38428.822478795264},{"$f":"'Case 2 - Drawdown'!KW15+'Case 2 - AP'!KV15","v":38261.6303767469},{"$f":"'Case 2 - Drawdown'!KX15+'Case 2 - AP'!KW15","v":37977.678703292011},{"$f":"'Case 2 - Drawdown'!KY15+'Case 2 - AP'!KX15","v":34167.85882343397},{"$f":"'Case 2 - Drawdown'!KZ15+'Case 2 - AP'!KY15","v":36214.05529636229},{"$f":"'Case 2 - Drawdown'!LA15+'Case 2 - AP'!KZ15","v":34676.907472381594},{"$f":"'Case 2 - Drawdown'!LB15+'Case 2 - AP'!LA15","v":36666.563916989326},{"$f":"'Case 2 - Drawdown'!LC15+'Case 2 - AP'!LB15","v":37027.651086611266},{"$f":"'Case 2 - Drawdown'!LD15+'Case 2 - AP'!LC15","v":35645.503333770073},{"$f":"'Case 2 - Drawdown'!LE15+'Case 2 - AP'!LD15","v":38525.810114447166},{"$f":"'Case 2 - Drawdown'!LF15+'Case 2 - AP'!LE15","v":37058.830976704085},{"$f":"'Case 2 - Drawdown'!LG15+'Case 2 - AP'!LF15","v":37605.870100574713},{"$f":"'Case 2 - Drawdown'!LH15+'Case 2 - AP'!LG15","v":38391.63766717921},{"$f":"'Case 2 - Drawdown'!LI15+'Case 2 - AP'!LH15","v":38473.178704826743},{"$f":"'Case 2 - Drawdown'!LJ15+'Case 2 - AP'!LI15","v":35315.006267378223},{"$f":"'Case 2 - Drawdown'!LK15+'Case 2 - AP'!LJ15","v":37832.911025016358},{"$f":"'Case 2 - Drawdown'!LL15+'Case 2 - AP'!LK15","v":38003.091296039267},{"$f":"'Case 2 - Drawdown'!LM15+'Case 2 - AP'!LL15","v":36523.657310842667},{"$f":"'Case 2 - Drawdown'!LN15+'Case 2 - AP'!LM15","v":36005.395995395083},{"$f":"'Case 2 - Drawdown'!LO15+'Case 2 - AP'!LN15","v":38152.570023787797},{"$f":"'Case 2 - Drawdown'!LP15+'Case 2 - AP'!LO15","v":38342.298027562661},{"$f":"'Case 2 - Drawdown'!LQ15+'Case 2 - AP'!LP15","v":38598.616607112868},{"$f":"'Case 2 - Drawdown'!LR15+'Case 2 - AP'!LQ15","v":37652.182607741677},{"$f":"'Case 2 - Drawdown'!LS15+'Case 2 - AP'!LR15","v":36495.366246895283},{"$f":"'Case 2 - Drawdown'!LT15+'Case 2 - AP'!LS15","v":36551.410147564427},{"$f":"'Case 2 - Drawdown'!LU15+'Case 2 - AP'!LT15","v":35894.366975101642},{"$f":"'Case 2 - Drawdown'!LV15+'Case 2 - AP'!LU15","v":38371.627919528684},{"$f":"'Case 2 - Drawdown'!LW15+'Case 2 - AP'!LV15","v":37658.245741409555},{"$f":"'Case 2 - Drawdown'!LX15+'Case 2 - AP'!LW15","v":35712.958345646606},{"$f":"'Case 2 - Drawdown'!LY15+'Case 2 - AP'!LX15","v":35589.127614130346},{"$f":"'Case 2 - Drawdown'!LZ15+'Case 2 - AP'!LY15","v":36871.427143858775},{"$f":"'Case 2 - Drawdown'!MA15+'Case 2 - AP'!LZ15","v":38364.291975823035},{"$f":"'Case 2 - Drawdown'!MB15+'Case 2 - AP'!MA15","v":37872.441527102288},{"$f":"'Case 2 - Drawdown'!MC15+'Case 2 - AP'!MB15","v":38270.377325755209},{"$f":"'Case 2 - Drawdown'!MD15+'Case 2 - AP'!MC15","v":37137.16448954826},{"$f":"'Case 2 - Drawdown'!ME15+'Case 2 - AP'!MD15","v":37856.937718317597},{"$f":"'Case 2 - Drawdown'!MF15+'Case 2 - AP'!ME15","v":34416.147184996735},{"$f":"'Case 2 - Drawdown'!MG15+'Case 2 - AP'!MF15","v":35957.911008618561},{"$f":"'Case 2 - Drawdown'!MH15+'Case 2 - AP'!MG15","v":37601.645454890066},{"$f":"'Case 2 - Drawdown'!MI15+'Case 2 - AP'!MH15","v":37875.792380794206},{"$f":"'Case 2 - Drawdown'!MJ15+'Case 2 - AP'!MI15","v":36859.602368738422},{"$f":"'Case 2 - Drawdown'!MK15+'Case 2 - AP'!MJ15","v":37827.905225915121},{"$f":"'Case 2 - Drawdown'!ML15+'Case 2 - AP'!MK15","v":37657.684396466706},{"$f":"'Case 2 - Drawdown'!MM15+'Case 2 - AP'!ML15","v":38548.566022864565},{"$f":"'Case 2 - Drawdown'!MN15+'Case 2 - AP'!MM15","v":38493.626082022332},{"$f":"'Case 2 - Drawdown'!MO15+'Case 2 - AP'!MN15","v":35562.995951833698},{"$f":"'Case 2 - Drawdown'!MP15+'Case 2 - AP'!MO15","v":38509.866956643928},{"$f":"'Case 2 - Drawdown'!MQ15+'Case 2 - AP'!MP15","v":35213.198770186544},{"$f":"'Case 2 - Drawdown'!MR15+'Case 2 - AP'!MQ15","v":37609.039676852335},{"$f":"'Case 2 - Drawdown'!MS15+'Case 2 - AP'!MR15","v":35960.748323063235},{"$f":"'Case 2 - Drawdown'!MT15+'Case 2 - AP'!MS15","v":38257.005889703418},{"$f":"'Case 2 - Drawdown'!MU15+'Case 2 - AP'!MT15","v":37736.01454425772},{"$f":"'Case 2 - Drawdown'!MV15+'Case 2 - AP'!MU15","v":37180.308182524284},{"$f":"'Case 2 - Drawdown'!MW15+'Case 2 - AP'!MV15","v":38673.897266826076},{"$f":"'Case 2 - Drawdown'!MX15+'Case 2 - AP'!MW15","v":37645.549171599821},{"$f":"'Case 2 - Drawdown'!MY15+'Case 2 - AP'!MX15","v":36442.598818532519},{"$f":"'Case 2 - Drawdown'!MZ15+'Case 2 - AP'!MY15","v":36692.308653357031},{"$f":"'Case 2 - Drawdown'!NA15+'Case 2 - AP'!MZ15","v":38844.26341173605},{"$f":"'Case 2 - Drawdown'!NB15+'Case 2 - AP'!NA15","v":36575.557362579202},{"$f":"'Case 2 - Drawdown'!NC15+'Case 2 - AP'!NB15","v":36495.032961006385},{"$f":"'Case 2 - Drawdown'!ND15+'Case 2 - AP'!NC15","v":37410.168316601957},{"$f":"'Case 2 - Drawdown'!NE15+'Case 2 - AP'!ND15","v":34465.802168057802},{"$f":"'Case 2 - Drawdown'!NF15+'Case 2 - AP'!NE15","v":35978.420714319778},{"$f":"'Case 2 - Drawdown'!NG15+'Case 2 - AP'!NF15","v":36531.174092242407},{"$f":"'Case 2 - Drawdown'!NH15+'Case 2 - AP'!NG15","v":37296.494392784451},{"$f":"'Case 2 - Drawdown'!NI15+'Case 2 - AP'!NH15","v":37957.720106641675},{"$f":"'Case 2 - Drawdown'!NJ15+'Case 2 - AP'!NI15","v":37379.962101297824},{"$f":"'Case 2 - Drawdown'!NK15+'Case 2 - AP'!NJ15","v":36928.359519388076},{"$f":"'Case 2 - Drawdown'!NL15+'Case 2 - AP'!NK15","v":37510.589268017393},{"$f":"'Case 2 - Drawdown'!NM15+'Case 2 - AP'!NL15","v":38761.654117934573},{"$f":"'Case 2 - Drawdown'!NN15+'Case 2 - AP'!NM15","v":37726.959373356716},{"$f":"'Case 2 - Drawdown'!NO15+'Case 2 - AP'!NN15","v":38586.772327506194},{"$f":"'Case 2 - Drawdown'!NP15+'Case 2 - AP'!NO15","v":38054.170490419609},{"$f":"'Case 2 - Drawdown'!NQ15+'Case 2 - AP'!NP15","v":37623.305076756027},{"$f":"'Case 2 - Drawdown'!NR15+'Case 2 - AP'!NQ15","v":36603.520417401131},{"$f":"'Case 2 - Drawdown'!NS15+'Case 2 - AP'!NR15","v":38588.456201689623},{"$f":"'Case 2 - Drawdown'!NT15+'Case 2 - AP'!NS15","v":35416.268462236287},{"$f":"'Case 2 - Drawdown'!NU15+'Case 2 - AP'!NT15","v":37335.276827900212},{"$f":"'Case 2 - Drawdown'!NV15+'Case 2 - AP'!NU15","v":34946.083474518455},{"$f":"'Case 2 - Drawdown'!NW15+'Case 2 - AP'!NV15","v":38550.001191783645},{"$f":"'Case 2 - Drawdown'!NX15+'Case 2 - AP'!NW15","v":37715.699488365601},{"$f":"'Case 2 - Drawdown'!NY15+'Case 2 - AP'!NX15","v":36981.985929631439},{"$f":"'Case 2 - Drawdown'!NZ15+'Case 2 - AP'!NY15","v":36853.153636040552},{"$f":"'Case 2 - Drawdown'!OA15+'Case 2 - AP'!NZ15","v":38219.337434435532},{"$f":"'Case 2 - Drawdown'!OB15+'Case 2 - AP'!OA15","v":36646.518804819672},{"$f":"'Case 2 - Drawdown'!OC15+'Case 2 - AP'!OB15","v":36459.913756490423},{"$f":"'Case 2 - Drawdown'!OD15+'Case 2 - AP'!OC15","v":37546.381754553819},{"$f":"'Case 2 - Drawdown'!OE15+'Case 2 - AP'!OD15","v":38838.478585232326},{"$f":"'Case 2 - Drawdown'!OF15+'Case 2 - AP'!OE15","v":36489.651142448325},{"$f":"'Case 2 - Drawdown'!OG15+'Case 2 - AP'!OF15","v":37185.014554137051},{"$f":"'Case 2 - Drawdown'!OH15+'Case 2 - AP'!OG15","v":38779.606268868491},{"$f":"'Case 2 - Drawdown'!OI15+'Case 2 - AP'!OH15","v":38292.778093266104},{"$f":"'Case 2 - Drawdown'!OJ15+'Case 2 - AP'!OI15","v":38537.797422519085},{"$f":"'Case 2 - Drawdown'!OK15+'Case 2 - AP'!OJ15","v":36415.546718568192},{"$f":"'Case 2 - Drawdown'!OL15+'Case 2 - AP'!OK15","v":38545.793536353209},{"$f":"'Case 2 - Drawdown'!OM15+'Case 2 - AP'!OL15","v":35159.716346716574},{"$f":"'Case 2 - Drawdown'!ON15+'Case 2 - AP'!OM15","v":38243.56855516247},{"$f":"'Case 2 - Drawdown'!OO15+'Case 2 - AP'!ON15","v":36710.735225490695},{"$f":"'Case 2 - Drawdown'!OP15+'Case 2 - AP'!OO15","v":38350.879103658081},{"$f":"'Case 2 - Drawdown'!OQ15+'Case 2 - AP'!OP15","v":36375.498653918999},{"$f":"'Case 2 - Drawdown'!OR15+'Case 2 - AP'!OQ15","v":37833.351596356639},{"$f":"'Case 2 - Drawdown'!OS15+'Case 2 - AP'!OR15","v":35787.089772255858},{"$f":"'Case 2 - Drawdown'!OT15+'Case 2 - AP'!OS15","v":36922.49456958576},{"$f":"'Case 2 - Drawdown'!OU15+'Case 2 - AP'!OT15","v":37182.79072692254},{"$f":"'Case 2 - Drawdown'!OV15+'Case 2 - AP'!OU15","v":38005.609401435082},{"$f":"'Case 2 - Drawdown'!OW15+'Case 2 - AP'!OV15","v":37818.030826073635},{"$f":"'Case 2 - Drawdown'!OX15+'Case 2 - AP'!OW15","v":38165.854257600717},{"$f":"'Case 2 - Drawdown'!OY15+'Case 2 - AP'!OX15","v":37666.681815204727},{"$f":"'Case 2 - Drawdown'!OZ15+'Case 2 - AP'!OY15","v":34160.776761212081},{"$f":"'Case 2 - Drawdown'!PA15+'Case 2 - AP'!OZ15","v":37232.47322151035},{"$f":"'Case 2 - Drawdown'!PB15+'Case 2 - AP'!PA15","v":38794.691510879449},{"$f":"'Case 2 - Drawdown'!PC15+'Case 2 - AP'!PB15","v":36385.746950677079},{"$f":"'Case 2 - Drawdown'!PD15+'Case 2 - AP'!PC15","v":38332.619929373308},{"$f":"'Case 2 - Drawdown'!PE15+'Case 2 - AP'!PD15","v":35373.974962641238},{"$f":"'Case 2 - Drawdown'!PF15+'Case 2 - AP'!PE15","v":35838.694054363637},{"$f":"'Case 2 - Drawdown'!PG15+'Case 2 - AP'!PF15","v":35856.549141046533},{"$f":"'Case 2 - Drawdown'!PH15+'Case 2 - AP'!PG15","v":38539.71964140702},{"$f":"'Case 2 - Drawdown'!PI15+'Case 2 - AP'!PH15","v":36151.26884733612},{"$f":"'Case 2 - Drawdown'!PJ15+'Case 2 - AP'!PI15","v":37050.263496790823},{"$f":"'Case 2 - Drawdown'!PK15+'Case 2 - AP'!PJ15","v":38361.163229373255},{"$f":"'Case 2 - Drawdown'!PL15+'Case 2 - AP'!PK15","v":37521.848502528825},{"$f":"'Case 2 - Drawdown'!PM15+'Case 2 - AP'!PL15","v":37068.800738152531},{"$f":"'Case 2 - Drawdown'!PN15+'Case 2 - AP'!PM15","v":37886.51258060152},{"$f":"'Case 2 - Drawdown'!PO15+'Case 2 - AP'!PN15","v":36068.378176523162},{"$f":"'Case 2 - Drawdown'!PP15+'Case 2 - AP'!PO15","v":36008.161859883265},{"$f":"'Case 2 - Drawdown'!PQ15+'Case 2 - AP'!PP15","v":38031.001333556516},{"$f":"'Case 2 - Drawdown'!PR15+'Case 2 - AP'!PQ15","v":37010.824476697926},{"$f":"'Case 2 - Drawdown'!PS15+'Case 2 - AP'!PR15","v":37751.69139803198},{"$f":"'Case 2 - Drawdown'!PT15+'Case 2 - AP'!PS15","v":35899.734602306467},{"$f":"'Case 2 - Drawdown'!PU15+'Case 2 - AP'!PT15","v":36585.43154705772},{"$f":"'Case 2 - Drawdown'!PV15+'Case 2 - AP'!PU15","v":38613.15262268782},{"$f":"'Case 2 - Drawdown'!PW15+'Case 2 - AP'!PV15","v":35824.839244724302},{"$f":"'Case 2 - Drawdown'!PX15+'Case 2 - AP'!PW15","v":37746.477063595274},{"$f":"'Case 2 - Drawdown'!PY15+'Case 2 - AP'!PX15","v":37052.753270004192},{"$f":"'Case 2 - Drawdown'!PZ15+'Case 2 - AP'!PY15","v":36720.783708222683},{"$f":"'Case 2 - Drawdown'!QA15+'Case 2 - AP'!PZ15","v":35164.54554321913},{"$f":"'Case 2 - Drawdown'!QB15+'Case 2 - AP'!QA15","v":38836.092115352934},{"$f":"'Case 2 - Drawdown'!QC15+'Case 2 - AP'!QB15","v":37785.128841250051},{"$f":"'Case 2 - Drawdown'!QD15+'Case 2 - AP'!QC15","v":36147.079761411231},{"$f":"'Case 2 - Drawdown'!QE15+'Case 2 - AP'!QD15","v":36676.256069016614},{"$f":"'Case 2 - Drawdown'!QF15+'Case 2 - AP'!QE15","v":38108.405698940383},{"$f":"'Case 2 - Drawdown'!QG15+'Case 2 - AP'!QF15","v":37226.357847992818},{"$f":"'Case 2 - Drawdown'!QH15+'Case 2 - AP'!QG15","v":38456.508248214363},{"$f":"'Case 2 - Drawdown'!QI15+'Case 2 - AP'!QH15","v":38166.031579965012},{"$f":"'Case 2 - Drawdown'!QJ15+'Case 2 - AP'!QI15","v":37207.826299805805},{"$f":"'Case 2 - Drawdown'!QK15+'Case 2 - AP'!QJ15","v":34931.39032346382},{"$f":"'Case 2 - Drawdown'!QL15+'Case 2 - AP'!QK15","v":35900.091134445291},{"$f":"'Case 2 - Drawdown'!QM15+'Case 2 - AP'!QL15","v":38507.581603660117},{"$f":"'Case 2 - Drawdown'!QN15+'Case 2 - AP'!QM15","v":37667.348138302652},{"$f":"'Case 2 - Drawdown'!QO15+'Case 2 - AP'!QN15","v":38057.356806538475},{"$f":"'Case 2 - Drawdown'!QP15+'Case 2 - AP'!QO15","v":37541.045732916478},{"$f":"'Case 2 - Drawdown'!QQ15+'Case 2 - AP'!QP15","v":37639.016214102463},{"$f":"'Case 2 - Drawdown'!QR15+'Case 2 - AP'!QQ15","v":38038.818678749252},{"$f":"'Case 2 - Drawdown'!QS15+'Case 2 - AP'!QR15","v":36819.634093721572},{"$f":"'Case 2 - Drawdown'!QT15+'Case 2 - AP'!QS15","v":47135.346911199958},{"$f":"'Case 2 - Drawdown'!QU15+'Case 2 - AP'!QT15","v":37658.425109399665},{"$f":"'Case 2 - Drawdown'!QV15+'Case 2 - AP'!QU15","v":35431.306119177461},{"$f":"'Case 2 - Drawdown'!QW15+'Case 2 - AP'!QV15","v":36679.802802524515},{"$f":"'Case 2 - Drawdown'!QX15+'Case 2 - AP'!QW15","v":37239.20996121705},{"$f":"'Case 2 - Drawdown'!QY15+'Case 2 - AP'!QX15","v":38608.085051418493},{"$f":"'Case 2 - Drawdown'!QZ15+'Case 2 - AP'!QY15","v":37919.193173075109},{"$f":"'Case 2 - Drawdown'!RA15+'Case 2 - AP'!QZ15","v":38259.782331734372},{"$f":"'Case 2 - Drawdown'!RB15+'Case 2 - AP'!RA15","v":38742.774576478834},{"$f":"'Case 2 - Drawdown'!RC15+'Case 2 - AP'!RB15","v":34788.309545366676},{"$f":"'Case 2 - Drawdown'!RD15+'Case 2 - AP'!RC15","v":38292.292618039151},{"$f":"'Case 2 - Drawdown'!RE15+'Case 2 - AP'!RD15","v":37152.205734187686},{"$f":"'Case 2 - Drawdown'!RF15+'Case 2 - AP'!RE15","v":38346.958219406799},{"$f":"'Case 2 - Drawdown'!RG15+'Case 2 - AP'!RF15","v":36573.181609417639},{"$f":"'Case 2 - Drawdown'!RH15+'Case 2 - AP'!RG15","v":38826.212544343143},{"$f":"'Case 2 - Drawdown'!RI15+'Case 2 - AP'!RH15","v":35046.801603806816},{"$f":"'Case 2 - Drawdown'!RJ15+'Case 2 - AP'!RI15","v":36511.702354485722},{"$f":"'Case 2 - Drawdown'!RK15+'Case 2 - AP'!RJ15","v":36791.848878537632},{"$f":"'Case 2 - Drawdown'!RL15+'Case 2 - AP'!RK15","v":36926.423451025919},{"$f":"'Case 2 - Drawdown'!RM15+'Case 2 - AP'!RL15","v":36983.997379925633},{"$f":"'Case 2 - Drawdown'!RN15+'Case 2 - AP'!RM15","v":38744.507778398045},{"$f":"'Case 2 - Drawdown'!RO15+'Case 2 - AP'!RN15","v":38450.045418496258},{"$f":"'Case 2 - Drawdown'!RP15+'Case 2 - AP'!RO15","v":34949.108435935937},{"$f":"'Case 2 - Drawdown'!RQ15+'Case 2 - AP'!RP15","v":38552.326486716214},{"$f":"'Case 2 - Drawdown'!RR15+'Case 2 - AP'!RQ15","v":37272.579780560263},{"$f":"'Case 2 - Drawdown'!RS15+'Case 2 - AP'!RR15","v":38307.732816540112},{"$f":"'Case 2 - Drawdown'!RT15+'Case 2 - AP'!RS15","v":38370.607550178254},{"$f":"'Case 2 - Drawdown'!RU15+'Case 2 - AP'!RT15","v":38636.165799217124},{"$f":"'Case 2 - Drawdown'!RV15+'Case 2 - AP'!RU15","v":37199.028365724385},{"$f":"'Case 2 - Drawdown'!RW15+'Case 2 - AP'!RV15","v":38209.403310579626},{"$f":"'Case 2 - Drawdown'!RX15+'Case 2 - AP'!RW15","v":36302.781874663153},{"$f":"'Case 2 - Drawdown'!RY15+'Case 2 - AP'!RX15","v":36826.40192095955},{"$f":"'Case 2 - Drawdown'!RZ15+'Case 2 - AP'!RY15","v":36705.879531153507},{"$f":"'Case 2 - Drawdown'!SA15+'Case 2 - AP'!RZ15","v":36763.52720097077},{"$f":"'Case 2 - Drawdown'!SB15+'Case 2 - AP'!SA15","v":38195.700968217083},{"$f":"'Case 2 - Drawdown'!SC15+'Case 2 - AP'!SB15","v":35107.609579779149},{"$f":"'Case 2 - Drawdown'!SD15+'Case 2 - AP'!SC15","v":35890.492839455284},{"$f":"'Case 2 - Drawdown'!SE15+'Case 2 - AP'!SD15","v":38467.584009764891},{"$f":"'Case 2 - Drawdown'!SF15+'Case 2 - AP'!SE15","v":38529.820716300164},{"$f":"'Case 2 - Drawdown'!SG15+'Case 2 - AP'!SF15","v":36378.405879574588},{"$f":"'Case 2 - Drawdown'!SH15+'Case 2 - AP'!SG15","v":37128.838964993571}]
[16,{"$f":"'Case 2 - Drawdown'!C19+'Case 2 - AP'!B19","v":41372.693215991312},{"$f":"'Case 2 - Drawdown'!D19+'Case 2 - AP'!C19","v":39914.935609782959},{"$f":"'Case 2 - Drawdown'!E19+'Case 2 - AP'!D19","v":41611.7709917436},{"$f":"'Case 2 - Drawdown'!F19+'Case 2 - AP'!E19","v":41537.357316571724},{"$f":"'Case 2 - Drawdown'!G19+'Case 2 - AP'!F19","v":40977.632179595559},{"$f":"'Case 2 - Drawdown'!H19+'Case 2 - AP'!G19","v":41255.070514492691},{"$f":"'Case 2 - Drawdown'!I19+'Case 2 - AP'!H19","v":40348.944472238516},{"$f":"'Case 2 - Drawdown'!J19+'Case 2 - AP'!I19","v":39745.980772619194},{"$f":"'Case 2 - Drawdown'!K19+'Case 2 - AP'!J19","v":34950.41086251456},{"$f":"'Case 2 - Drawdown'!L19+'Case 2 - AP'!K19","v":41186.800088021293},{"$f":"'Case 2 - Drawdown'!M19+'Case 2 - AP'!L19","v":40419.567989428979},{"$f":"'Case 2 - Drawdown'!N19+'Case 2 - AP'!M19","v":39733.528827174581},{"$f":"'Case 2 - Drawdown'!O19+'Case 2 - AP'!N19","v":41464.707011594481},{"$f":"'Case 2 - Drawdown'!P19+'Case 2 - AP'!O19","v":40571.008793481873},{"$f":"'Case 2 - Drawdown'!Q19+'Case 2 - AP'!P19","v":37286.791914392161},{"$f":"'Case 2 - Drawdown'!R19+'Case 2 - AP'!Q19","v":40400.883920595938},{"$f":"'Case 2 - Drawdown'!S19+'Case 2 - AP'!R19","v":40982.89311592067},{"$f":"'Case 2 - Drawdown'!T19+'Case 2 - AP'!S19","v":39794.652862550603},{"$f":"'Case 2 - Drawdown'!U19+'Case 2 - AP'!T19","v":41620.266396416162},{"$f":"'Case 2 - Drawdown'!V19+'Case 2 - AP'!U19","v":41461.189289473303},{"$f":"'Case 2 - Drawdown'!W19+'Case 2 - AP'!V19","v":40727.032201192269},{"$f":"'Case 2 - Drawdown'!X19+'Case 2 - AP'!W19","v":38947.694088450131},{"$f":"'Case 2 - Drawdown'!Y19+'Case 2 - AP'!X19","v":40142.892942527556},{"$f":"'Case 2 - Drawdown'!Z19+'Case 2 - AP'!Y19","v":38206.93727157035},{"$f":"'Case 2 - Drawdown'!AA19+'Case 2 - AP'!Z19","v":41458.401532379197},{"$f":"'Case 2 - Drawdown'!AB19+'Case 2 - AP'!AA19","v":41620.466967612621},{"$f":"'Case 2 - Drawdown'!AC19+'Case 2 - AP'!AB19","v":40706.554354955137},{"$f":"'Case 2 - Drawdown'!AD19+'Case 2 - AP'!AC19","v":35897.528324102648},{"$f":"'Case 2 - Drawdown'!AE19+'Case 2 - AP'!AD19","v":38644.002349289331},{"$f":"'Case 2 - Drawdown'!AF19+'Case 2 - AP'!AE19","v":40176.926624103246},{"$f":"'Case 2 - Drawdown'!AG19+'Case 2 - AP'!AF19","v":41566.213120198008},{"$f":"'Case 2 - Drawdown'!AH19+'Case 2 - AP'!AG19","v":38647.859735030506},{"$f":"'Case 2 - Drawdown'!AI19+'Case 2 - AP'!AH19","v":39453.735282361893},{"$f":"'Case 2 - Drawdown'!AJ19+'Case 2 - AP'!AI19","v":41689.404659675907},{"$f":"'Case 2 - Drawdown'!AK19+'Case 2 - AP'!AJ19","v":39587.886864708547},{"$f":"'Case 2 - Drawdown'!AL19+'Case 2 - AP'!AK19","v":37952.354964655067},{"$f":"'Case 2 - Drawdown'!AM19+'Case 2 - AP'!AL19","v":41704.153979032882},{"$f":"'Case 2 - Drawdown'!AN19+'Case 2 - AP'!AM19","v":40739.988933769957},{"$f":"'Case 2 - Drawdown'!AO19+'Case 2 - AP'!AN19","v":40959.947407011801},{"$f":"'Case 2 - Drawdown'!AP19+'Case 2 - AP'!AO19","v":38110.566768580415},{"$f":"'Case 2 - Drawdown'!AQ19+'Case 2 - AP'!AP19","v":41029.210216662832},{"$f":"'Case 2 - Drawdown'!AR19+'Case 2 - AP'!AQ19","v":41063.922004229105},{"$f":"'Case 2 - Drawdown'!AS19+'Case 2 - AP'!AR19","v":41112.107436266451},{"$f":"'Case 2 - Drawdown'!AT19+'Case 2 - AP'!AS19","v":41485.763669334498},{"$f":"'Case 2 - Drawdown'!AU19+'Case 2 - AP'!AT19","v":40171.937200918983},{"$f":"'Case 2 - Drawdown'!AV19+'Case 2 - AP'!AU19","v":41289.745208401262},{"$f":"'Case 2 - Drawdown'!AW19+'Case 2 - AP'!AV19","v":38826.481993145637},{"$f":"'Case 2 - Drawdown'!AX19+'Case 2 - AP'!AW19","v":36080.532313865915},{"$f":"'Case 2 - Drawdown'!AY19+'Case 2 - AP'!AX19","v":40999.237094732365},{"$f":"'Case 2 - Drawdown'!AZ19+'Case 2 - AP'!AY19","v":37384.374336821187},{"$f":"'Case 2 - Drawdown'!BA19+'Case 2 - AP'!AZ19","v":40344.00313605924},{"$f":"'Case 2 - Drawdown'!BB19+'Case 2 - AP'!BA19","v":41397.088526399639},{"$f":"'Case 2 - Drawdown'!BC19+'Case 2 - AP'!BB19","v":38199.629553480787},{"$f":"'Case 2 - Drawdown'!BD19+'Case 2 - AP'!BC19","v":41183.752364537278},{"$f":"'Case 2 - Drawdown'!BE19+'Case 2 - AP'!BD19","v":40722.836200325488},{"$f":"'Case 2 - Drawdown'!BF19+'Case 2 - AP'!BE19","v":38118.072780532362},{"$f":"'Case 2 - Drawdown'!BG19+'Case 2 - AP'!BF19","v":40707.235800351475},{"$f":"'Case 2 - Drawdown'!BH19+'Case 2 - AP'!BG19","v":40974.929580623866},{"$f":"'Case 2 - Drawdown'!BI19+'Case 2 - AP'!BH19","v":36234.205928506417},{"$f":"'Case 2 - Drawdown'!BJ19+'Case 2 - AP'!BI19","v":39804.489016334221},{"$f":"'Case 2 - Drawdown'!BK19+'Case 2 - AP'!BJ19","v":37771.304998487103},{"$f":"'Case 2 - Drawdown'!BL19+'Case 2 - AP'!BK19","v":40390.731347013883},{"$f":"'Case 2 - Drawdown'!BM19+'Case 2 - AP'!BL19","v":39481.632857954639},{"$f":"'Case 2 - Drawdown'!BN19+'Case 2 - AP'!BM19","v":34981.28081684091},{"$f":"'Case 2 - Drawdown'!BO19+'Case 2 - AP'!BN19","v":40592.412766997455},{"$f":"'Case 2 - Drawdown'!BP19+'Case 2 - AP'!BO19","v":41078.087142335527},{"$f":"'Case 2 - Drawdown'!BQ19+'Case 2 - AP'!BP19","v":40662.941909123518},{"$f":"'Case 2 - Drawdown'!BR19+'Case 2 - AP'!BQ19","v":41542.700997876549},{"$f":"'Case 2 - Drawdown'!BS19+'Case 2 - AP'!BR19","v":40559.047482301728},{"$f":"'Case 2 - Drawdown'!BT19+'Case 2 - AP'!BS19","v":36383.645094678446},{"$f":"'Case 2 - Drawdown'!BU19+'Case 2 - AP'!BT19","v":41274.354325447945},{"$f":"'Case 2 - Drawdown'!BV19+'Case 2 - AP'!BU19","v":38861.589823322436},{"$f":"'Case 2 - Drawdown'!BW19+'Case 2 - AP'!BV19","v":38134.234534096133},{"$f":"'Case 2 - Drawdown'!BX19+'Case 2 - AP'!BW19","v":40083.9615569448},{"$f":"'Case 2 - Drawdown'!BY19+'Case 2 - AP'!BX19","v":41585.936937884937},{"$f":"'Case 2 - Drawdown'!BZ19+'Case 2 - AP'!BY19","v":40047.322610017145},{"$f":"'Case 2 - Drawdown'!CA19+'Case 2 - AP'!BZ19","v":41159.094997184955},{"$f":"'Case 2 - Drawdown'!CB19+'Case 2 - AP'!CA19","v":41384.986753862046},{"$f":"'Case 2 - Drawdown'!CC19+'Case 2 - AP'!CB19","v":41478.674633617324},{"$f":"'Case 2 - Drawdown'!CD19+'Case 2 - AP'!CC19","v":41328.255676373068},{"$f":"'Case 2 - Drawdown'!CE19+'Case 2 - AP'!CD19","v":46181.724764022016},{"$f":"'Case 2 - Drawdown'!CF19+'Case 2 - AP'!CE19","v":40654.08365570203},{"$f":"'Case 2 - Drawdown'!CG19+'Case 2 - AP'!CF19","v":40937.649956365465},{"$f":"'Case 2 - Drawdown'!CH19+'Case 2 - AP'!CG19","v":40883.4867340981},{"$f":"'Case 2 - Drawdown'!CI19+'Case 2 - AP'!CH19","v":41120.798905669522},{"$f":"'Case 2 - Drawdown'!CJ19+'Case 2 - AP'!CI19","v":40803.013848919043},{"$f":"'Case 2 - Drawdown'!CK19+'Case 2 - AP'!CJ19","v":41229.745601395487},{"$f":"'Case 2 - Drawdown'!CL19+'Case 2 - AP'!CK19","v":41062.347763072663},{"$f":"'Case 2 - Drawdown'!CM19+'Case 2 - AP'!CL19","v":40825.004741986471},{"$f":"'Case 2 - Drawdown'!CN19+'Case 2 - AP'!CM19","v":38903.959559351526},{"$f":"'Case 2 - Drawdown'!CO19+'Case 2 - AP'!CN19","v":41402.311438166129},{"$f":"'Case 2 - Drawdown'!CP19+'Case 2 - AP'!CO19","v":40776.952551771676},{"$f":"'Case 2 - Drawdown'!CQ19+'Case 2 - AP'!CP19","v":40290.501854757895},{"$f":"'Case 2 - Drawdown'!CR19+'Case 2 - AP'!CQ19","v":35874.845165837316},{"$f":"'Case 2 - Drawdown'!CS19+'Case 2 - AP'!CR19","v":41420.116883565701},{"$f":"'Case 2 - Drawdown'!CT19+'Case 2 - AP'!CS19","v":40315.850449850972},{"$f":"'Case 2 - Drawdown'!CU19+'Case 2 - AP'!CT19","v":41449.822172913329},{"$f":"'Case 2 - Drawdown'!CV19+'Case 2 - AP'!CU19","v":40393.859246182627},{"$f":"'Case 2 - Drawdown'!CW19+'Case 2 - AP'!CV19","v":40657.468328229734},{"$f":"'Case 2 - Drawdown'!CX19+'Case 2 - AP'!CW19","v":40618.882060323194},{"$f":"'Case 2 - Drawdown'!CY19+'Case 2 - AP'!CX19","v":41439.712903580235},{"$f":"'Case 2 - Drawdown'!CZ19+'Case 2 - AP'!CY19","v":40100.470832427236},{"$f":"'Case 2 - Drawdown'!DA19+'Case 2 - AP'!CZ19","v":37809.933575026313},{"$f":"'Case 2 - Drawdown'!DB19+'Case 2 - AP'!DA19","v":40603.501551917274},{"$f":"'Case 2 - Drawdown'!DC19+'Case 2 - AP'!DB19","v":40346.91572612161},{"$f":"'Case 2 - Drawdown'!DD19+'Case 2 - AP'!DC19","v":41303.956335249139},{"$f":"'Case 2 - Drawdown'!DE19+'Case 2 - AP'!DD19","v":37889.346430022226},{"$f":"'Case 2 - Drawdown'!DF19+'Case 2 - AP'!DE19","v":41692.091235802713},{"$f":"'Case 2 - Drawdown'!DG19+'Case 2 - AP'!DF19","v":39212.997636245083},{"$f":"'Case 2 - Drawdown'!DH19+'Case 2 - AP'!DG19","v":38595.171548063146},{"$f":"'Case 2 - Drawdown'!DI19+'Case 2 - AP'!DH19","v":41626.814926787527},{"$f":"'Case 2 - Drawdown'!DJ19+'Case 2 - AP'!DI19","v":40222.64847695869},{"$f":"'Case 2 - Drawdown'!DK19+'Case 2 - AP'!DJ19","v":41284.575710234501},{"$f":"'Case 2 - Drawdown'!DL19+'Case 2 - AP'!DK19","v":41247.756238615155},{"$f":"'Case 2 - Drawdown'!DM19+'Case 2 - AP'!DL19","v":41178.225942347832},{"$f":"'Case 2 - Drawdown'!DN19+'Case 2 - AP'!DM19","v":41570.318283151209},{"$f":"'Case 2 - Drawdown'!DO19+'Case 2 - AP'!DN19","v":39761.593147155683},{"$f":"'Case 2 - Drawdown'!DP19+'Case 2 - AP'!DO19","v":41302.339978137388},{"$f":"'Case 2 - Drawdown'!DQ19+'Case 2 - AP'!DP19","v":39612.058955652014},{"$f":"'Case 2 - Drawdown'!DR19+'Case 2 - AP'!DQ19","v":63284.47630337497},{"$f":"'Case 2 - Drawdown'!DS19+'Case 2 - AP'!DR19","v":40169.162441092107},{"$f":"'Case 2 - Drawdown'!DT19+'Case 2 - AP'!DS19","v":40003.809563340677},{"$f":"'Case 2 - Drawdown'!DU19+'Case 2 - AP'!DT19","v":41552.866891875419},{"$f":"'Case 2 - Drawdown'!DV19+'Case 2 - AP'!DU19","v":41218.193994550704},{"$f":"'Case 2 - Drawdown'!DW19+'Case 2 - AP'!DV19","v":41358.530647098327},{"$f":"'Case 2 - Drawdown'!DX19+'Case 2 - AP'!DW19","v":40741.443062648934},{"$f":"'Case 2 - Drawdown'!DY19+'Case 2 - AP'!DX19","v":41655.411301959364},{"$f":"'Case 2 - Drawdown'!DZ19+'Case 2 - AP'!DY19","v":38738.833152750209},{"$f":"'Case 2 - Drawdown'!EA19+'Case 2 - AP'!DZ19","v":41628.06231308711},{"$f":"'Case 2 - Drawdown'!EB19+'Case 2 - AP'!EA19","v":41035.68967557307},{"$f":"'Case 2 - Drawdown'!EC19+'Case 2 - AP'!EB19","v":39866.411740510586},{"$f":"'Case 2 - Drawdown'!ED19+'Case 2 - AP'!EC19","v":41390.440661613757},{"$f":"'Case 2 - Drawdown'!EE19+'Case 2 - AP'!ED19","v":40620.643691740945},{"$f":"'Case 2 - Drawdown'!EF19+'Case 2 - AP'!EE19","v":40880.190993578166},{"$f":"'Case 2 - Drawdown'!EG19+'Case 2 - AP'!EF19","v":41212.601349337194},{"$f":"'Case 2 - Drawdown'!EH19+'Case 2 - AP'!EG19","v":41116.012069277931},{"$f":"'Case 2 - Drawdown'!EI19+'Case 2 - AP'!EH19","v":40075.813609958386},{"$f":"'Case 2 - Drawdown'!EJ19+'Case 2 - AP'!EI19","v":38877.169885631462},{"$f":"'Case 2 - Drawdown'!EK19+'Case 2 - AP'!EJ19","v":41174.74129025975},{"$f":"'Case 2 - Drawdown'!EL19+'Case 2 - AP'!EK19","v":41115.093218022623},{"$f":"'Case 2 - Drawdown'!EM19+'Case 2 - AP'!EL19","v":36667.30803112928},{"$f":"'Case 2 - Drawdown'!EN19+'Case 2 - AP'!EM19","v":41286.852812836543},{"$f":"'Case 2 - Drawdown'!EO19+'Case 2 - AP'!EN19","v":40308.470949678529},{"$f":"'Case 2 - Drawdown'!EP19+'Case 2 - AP'!EO19","v":40024.622600233182},{"$f":"'Case 2 - Drawdown'!EQ19+'Case 2 - AP'!EP19","v":40492.760254411922},{"$f":"'Case 2 - Drawdown'!ER19+'Case 2 - AP'!EQ19","v":41683.229961331148},{"$f":"'Case 2 - Drawdown'!ES19+'Case 2 - AP'!ER19","v":40317.247326842778},{"$f":"'Case 2 - Drawdown'!ET19+'Case 2 - AP'!ES19","v":40296.956479691362},{"$f":"'Case 2 - Drawdown'!EU19+'Case 2 - AP'!ET19","v":40950.405749475081},{"$f":"'Case 2 - Drawdown'!EV19+'Case 2 - AP'!EU19","v":41002.447606313042},{"$f":"'Case 2 - Drawdown'!EW19+'Case 2 - AP'!EV19","v":40345.493575100598},{"$f":"'Case 2 - Drawdown'!EX19+'Case 2 - AP'!EW19","v":39156.696414179954},{"$f":"'Case 2 - Drawdown'!EY19+'Case 2 - AP'!EX19","v":41101.087660377292},{"$f":"'Case 2 - Drawdown'!EZ19+'Case 2 - AP'!EY19","v":34660.154937915664},{"$f":"'Case 2 - Drawdown'!FA19+'Case 2 - AP'!EZ19","v":39516.269925350978},{"$f":"'Case 2 - Drawdown'!FB19+'Case 2 - AP'!FA19","v":40404.577241319756},{"$f":"'Case 2 - Drawdown'!FC19+'Case 2 - AP'!FB19","v":40917.949836336717},{"$f":"'Case 2 - Drawdown'!FD19+'Case 2 - AP'!FC19","v":41576.57169100178},{"$f":"'Case 2 - Drawdown'!FE19+'Case 2 - AP'!FD19","v":40815.199002049158},{"$f":"'Case 2 - Drawdown'!FF19+'Case 2 - AP'!FE19","v":41542.70372588301},{"$f":"'Case 2 - Drawdown'!FG19+'Case 2 - AP'!FF19","v":41610.172229832438},{"$f":"'Case 2 - Drawdown'!FH19+'Case 2 - AP'!FG19","v":32817.163787851357},{"$f":"'Case 2 - Drawdown'!FI19+'Case 2 - AP'!FH19","v":38649.902943455345},{"$f":"'Case 2 - Drawdown'!FJ19+'Case 2 - AP'!FI19","v":41002.948459735795},{"$f":"'Case 2 - Drawdown'!FK19+'Case 2 - AP'!FJ19","v":40772.959969343239},{"$f":"'Case 2 - Drawdown'!FL19+'Case 2 - AP'!FK19","v":40670.284541935602},{"$f":"'Case 2 - Drawdown'!FM19+'Case 2 - AP'!FL19","v":41680.28535356377},{"$f":"'Case 2 - Drawdown'!FN19+'Case 2 - AP'!FM19","v":40184.131059389387},{"$f":"'Case 2 - Drawdown'!FO19+'Case 2 - AP'!FN19","v":39540.92412519177},{"$f":"'Case 2 - Drawdown'!FP19+'Case 2 - AP'!FO19","v":38951.896766848113},{"$f":"'Case 2 - Drawdown'!FQ19+'Case 2 - AP'!FP19","v":39995.203266676937},{"$f":"'Case 2 - Drawdown'!FR19+'Case 2 - AP'!FQ19","v":40037.884297268793},{"$f":"'Case 2 - Drawdown'!FS19+'Case 2 - AP'!FR19","v":38435.650570679907},{"$f":"'Case 2 - Drawdown'!FT19+'Case 2 - AP'!FS19","v":41376.218914101337},{"$f":"'Case 2 - Drawdown'!FU19+'Case 2 - AP'!FT19","v":40786.817780657657},{"$f":"'Case 2 - Drawdown'!FV19+'Case 2 - AP'!FU19","v":41301.097762761245},{"$f":"'Case 2 - Drawdown'!FW19+'Case 2 - AP'!FV19","v":38436.751433121055},{"$f":"'Case 2 - Drawdown'!FX19+'Case 2 - AP'!FW19","v":41265.11058496483},{"$f":"'Case 2 - Drawdown'!FY19+'Case 2 - AP'!FX19","v":40947.699345963629},{"$f":"'Case 2 - Drawdown'!FZ19+'Case 2 - AP'!FY19","v":40970.838824011931},{"$f":"'Case 2 - Drawdown'!GA19+'Case 2 - AP'!FZ19","v":40692.268744202767},{"$f":"'Case 2 - Drawdown'!GB19+'Case 2 - AP'!GA19","v":38869.57714730897},{"$f":"'Case 2 - Drawdown'!GC19+'Case 2 - AP'!GB19","v":39929.666148932178},{"$f":"'Case 2 - Drawdown'!GD19+'Case 2 - AP'!GC19","v":36361.175286354453},{"$f":"'Case 2 - Drawdown'!GE19+'Case 2 - AP'!GD19","v":40709.535077538501},{"$f":"'Case 2 - Drawdown'!GF19+'Case 2 - AP'!GE19","v":41574.74956313688},{"$f":"'Case 2 - Drawdown'!GG19+'Case 2 - AP'!GF19","v":41599.751218925361},{"$f":"'Case 2 - Drawdown'!GH19+'Case 2 - AP'!GG19","v":41121.538421931356},{"$f":"'Case 2 - Drawdown'!GI19+'Case 2 - AP'!GH19","v":41200.795343633523},{"$f":"'Case 2 - Drawdown'!GJ19+'Case 2 - AP'!GI19","v":39753.664700911555},{"$f":"'Case 2 - Drawdown'!GK19+'Case 2 - AP'!GJ19","v":41691.016593921231},{"$f":"'Case 2 - Drawdown'!GL19+'Case 2 - AP'!GK19","v":40676.422969203726},{"$f":"'Case 2 - Drawdown'!GM19+'Case 2 - AP'!GL19","v":41032.480418880441},{"$f":"'Case 2 - Drawdown'!GN19+'Case 2 - AP'!GM19","v":40742.932667656489},{"$f":"'Case 2 - Drawdown'!GO19+'Case 2 - AP'!GN19","v":41095.258081074819},{"$f":"'Case 2 - Drawdown'!GP19+'Case 2 - AP'!GO19","v":40712.254560049056},{"$f":"'Case 2 - Drawdown'!GQ19+'Case 2 - AP'!GP19","v":40241.343609802425},{"$f":"'Case 2 - Drawdown'!GR19+'Case 2 - AP'!GQ19","v":39308.590410418023},{"$f":"'Case 2 - Drawdown'!GS19+'Case 2 - AP'!GR19","v":41713.366098067228},{"$f":"'Case 2 - Drawdown'!GT19+'Case 2 - AP'!GS19","v":41228.09734859271},{"$f":"'Case 2 - Drawdown'!GU19+'Case 2 - AP'!GT19","v":35812.912508455935},{"$f":"'Case 2 - Drawdown'!GV19+'Case 2 - AP'!GU19","v":41403.295679805946},{"$f":"'Case 2 - Drawdown'!GW19+'Case 2 - AP'!GV19","v":41677.388750774582},{"$f":"'Case 2 - Drawdown'!GX19+'Case 2 - AP'!GW19","v":41218.520670107624},{"$f":"'Case 2 - Drawdown'!GY19+'Case 2 - AP'!GX19","v":40629.747511425747},{"$f":"'Case 2 - Drawdown'!GZ19+'Case 2 - AP'!GY19","v":41528.248537374435},{"$f":"'Case 2 - Drawdown'!HA19+'Case 2 - AP'!GZ19","v":40736.380229719412},{"$f":"'Case 2 - Drawdown'!HB19+'Case 2 - AP'!HA19","v":41018.262866027864},{"$f":"'Case 2 - Drawdown'!HC19+'Case 2 - AP'!HB19","v":41565.094480532396},{"$f":"'Case 2 - Drawdown'!HD19+'Case 2 - AP'!HC19","v":41666.587823474358},{"$f":"'Case 2 - Drawdown'!HE19+'Case 2 - AP'!HD19","v":41145.891060610833},{"$f":"'Case 2 - Drawdown'!HF19+'Case 2 - AP'!HE19","v":40209.201448419713},{"$f":"'Case 2 - Drawdown'!HG19+'Case 2 - AP'!HF19","v":41499.733773863409},{"$f":"'Case 2 - Drawdown'!HH19+'Case 2 - AP'!HG19","v":38180.707826612932},{"$f":"'Case 2 - Drawdown'!HI19+'Case 2 - AP'!HH19","v":40274.360051565964},{"$f":"'Case 2 - Drawdown'!HJ19+'Case 2 - AP'!HI19","v":38711.160012619148},{"$f":"'Case 2 - Drawdown'!HK19+'Case 2 - AP'!HJ19","v":40860.39133748685},{"$f":"'Case 2 - Drawdown'!HL19+'Case 2 - AP'!HK19","v":56915.333628616732},{"$f":"'Case 2 - Drawdown'!HM19+'Case 2 - AP'!HL19","v":39994.370620891212},{"$f":"'Case 2 - Drawdown'!HN19+'Case 2 - AP'!HM19","v":41182.765752691033},{"$f":"'Case 2 - Drawdown'!HO19+'Case 2 - AP'!HN19","v":36317.5205343056},{"$f":"'Case 2 - Drawdown'!HP19+'Case 2 - AP'!HO19","v":40807.565060729539},{"$f":"'Case 2 - Drawdown'!HQ19+'Case 2 - AP'!HP19","v":40901.9872531242},{"$f":"'Case 2 - Drawdown'!HR19+'Case 2 - AP'!HQ19","v":41676.408945158488},{"$f":"'Case 2 - Drawdown'!HS19+'Case 2 - AP'!HR19","v":40073.978241694364},{"$f":"'Case 2 - Drawdown'!HT19+'Case 2 - AP'!HS19","v":39647.326307819996},{"$f":"'Case 2 - Drawdown'!HU19+'Case 2 - AP'!HT19","v":41195.291981632166},{"$f":"'Case 2 - Drawdown'!HV19+'Case 2 - AP'!HU19","v":36710.406885329416},{"$f":"'Case 2 - Drawdown'!HW19+'Case 2 - AP'!HV19","v":41124.504633850462},{"$f":"'Case 2 - Drawdown'!HX19+'Case 2 - AP'!HW19","v":41434.185016744625},{"$f":"'Case 2 - Drawdown'!HY19+'Case 2 - AP'!HX19","v":40491.792200916709},{"$f":"'Case 2 - Drawdown'!HZ19+'Case 2 - AP'!HY19","v":41510.846955714995},{"$f":"'Case 2 - Drawdown'!IA19+'Case 2 - AP'!HZ19","v":39482.733326066576},{"$f":"'Case 2 - Drawdown'!IB19+'Case 2 - AP'!IA19","v":40689.951895052815},{"$f":"'Case 2 - Drawdown'!IC19+'Case 2 - AP'!IB19","v":41474.352485500051},{"$f":"'Case 2 - Drawdown'!ID19+'Case 2 - AP'!IC19","v":40646.758422265964},{"$f":"'Case 2 - Drawdown'!IE19+'Case 2 - AP'!ID19","v":41229.020984720846},{"$f":"'Case 2 - Drawdown'!IF19+'Case 2 - AP'!IE19","v":41617.212570379954},{"$f":"'Case 2 - Drawdown'!IG19+'Case 2 - AP'!IF19","v":39691.359287260137},{"$f":"'Case 2 - Drawdown'!IH19+'Case 2 - AP'!IG19","v":41516.561838451249},{"$f":"'Case 2 - Drawdown'!II19+'Case 2 - AP'!IH19","v":41031.011600662569},{"$f":"'Case 2 - Drawdown'!IJ19+'Case 2 - AP'!II19","v":38984.493347107302},{"$f":"'Case 2 - Drawdown'!IK19+'Case 2 - AP'!IJ19","v":40749.820079345562},{"$f":"'Case 2 - Drawdown'!IL19+'Case 2 - AP'!IK19","v":36914.046591202045},{"$f":"'Case 2 - Drawdown'!IM19+'Case 2 - AP'!IL19","v":37972.942627089302},{"$f":"'Case 2 - Drawdown'!IN19+'Case 2 - AP'!IM19","v":41663.816478286448},{"$f":"'Case 2 - Drawdown'!IO19+'Case 2 - AP'!IN19","v":41272.474027711054},{"$f":"'Case 2 - Drawdown'!IP19+'Case 2 - AP'!IO19","v":41625.392612844371},{"$f":"'Case 2 - Drawdown'!IQ19+'Case 2 - AP'!IP19","v":41601.260211757995},{"$f":"'Case 2 - Drawdown'!IR19+'Case 2 - AP'!IQ19","v":40073.924404045931},{"$f":"'Case 2 - Drawdown'!IS19+'Case 2 - AP'!IR19","v":41712.887683026071},{"$f":"'Case 2 - Drawdown'!IT19+'Case 2 - AP'!IS19","v":41307.423501202429},{"$f":"'Case 2 - Drawdown'!IU19+'Case 2 - AP'!IT19","v":41277.952344496385},{"$f":"'Case 2 - Drawdown'!IV19+'Case 2 - AP'!IU19","v":40513.892035518162},{"$f":"'Case 2 - Drawdown'!IW19+'Case 2 - AP'!IV19","v":40959.900341634311},{"$f":"'Case 2 - Drawdown'!IX19+'Case 2 - AP'!IW19","v":40512.494630503526},{"$f":"'Case 2 - Drawdown'!IY19+'Case 2 - AP'!IX19","v":40880.450341165},{"$f":"'Case 2 - Drawdown'!IZ19+'Case 2 - AP'!IY19","v":37052.618113086777},{"$f":"'Case 2 - Drawdown'!JA19+'Case 2 - AP'!IZ19","v":37781.146584635397},{"$f":"'Case 2 - Drawdown'!JB19+'Case 2 - AP'!JA19","v":38317.838086292693},{"$f":"'Case 2 - Drawdown'!JC19+'Case 2 - AP'!JB19","v":39748.96897032547},{"$f":"'Case 2 - Drawdown'!JD19+'Case 2 - AP'!JC19","v":41153.827739889108},{"$f":"'Case 2 - Drawdown'!JE19+'Case 2 - AP'!JD19","v":41184.091079604914},{"$f":"'Case 2 - Drawdown'!JF19+'Case 2 - AP'!JE19","v":36304.579954016743},{"$f":"'Case 2 - Drawdown'!JG19+'Case 2 - AP'!JF19","v":39245.11947701298},{"$f":"'Case 2 - Drawdown'!JH19+'Case 2 - AP'!JG19","v":41295.930361586368},{"$f":"'Case 2 - Drawdown'!JI19+'Case 2 - AP'!JH19","v":41386.690383435664},{"$f":"'Case 2 - Drawdown'!JJ19+'Case 2 - AP'!JI19","v":41601.444101639114},{"$f":"'Case 2 - Drawdown'!JK19+'Case 2 - AP'!JJ19","v":40661.39261815053},{"$f":"'Case 2 - Drawdown'!JL19+'Case 2 - AP'!JK19","v":41487.383005813492},{"$f":"'Case 2 - Drawdown'!JM19+'Case 2 - AP'!JL19","v":38302.213953867031},{"$f":"'Case 2 - Drawdown'!JN19+'Case 2 - AP'!JM19","v":41634.982301081072},{"$f":"'Case 2 - Drawdown'!JO19+'Case 2 - AP'!JN19","v":41496.101003031203},{"$f":"'Case 2 - Drawdown'!JP19+'Case 2 - AP'!JO19","v":41032.273314527687},{"$f":"'Case 2 - Drawdown'!JQ19+'Case 2 - AP'!JP19","v":41023.391360011701},{"$f":"'Case 2 - Drawdown'!JR19+'Case 2 - AP'!JQ19","v":38862.898363009903},{"$f":"'Case 2 - Drawdown'!JS19+'Case 2 - AP'!JR19","v":40431.94601989301},{"$f":"'Case 2 - Drawdown'!JT19+'Case 2 - AP'!JS19","v":40989.456005512737},{"$f":"'Case 2 - Drawdown'!JU19+'Case 2 - AP'!JT19","v":40210.84139686016},{"$f":"'Case 2 - Drawdown'!JV19+'Case 2 - AP'!JU19","v":37234.273549831356},{"$f":"'Case 2 - Drawdown'!JW19+'Case 2 - AP'!JV19","v":37792.203958961851},{"$f":"'Case 2 - Drawdown'!JX19+'Case 2 - AP'!JW19","v":41157.655854970217},{"$f":"'Case 2 - Drawdown'!JY19+'Case 2 - AP'!JX19","v":37231.946833983246},{"$f":"'Case 2 - Drawdown'!JZ19+'Case 2 - AP'!JY19","v":41358.510997586767},{"$f":"'Case 2 - Drawdown'!KA19+'Case 2 - AP'!JZ19","v":41032.85719765455},{"$f":"'Case 2 - Drawdown'!KB19+'Case 2 - AP'!KA19","v":41694.17139606976},{"$f":"'Case 2 - Drawdown'!KC19+'Case 2 - AP'!KB19","v":41012.158391850651},{"$f":"'Case 2 - Drawdown'!KD19+'Case 2 - AP'!KC19","v":40475.600419381444},{"$f":"'Case 2 - Drawdown'!KE19+'Case 2 - AP'!KD19","v":40863.138323322586},{"$f":"'Case 2 - Drawdown'!KF19+'Case 2 - AP'!KE19","v":37122.338957516135},{"$f":"'Case 2 - Drawdown'!KG19+'Case 2 - AP'!KF19","v":41621.401088946077},{"$f":"'Case 2 - Drawdown'!KH19+'Case 2 - AP'!KG19","v":40910.055129371227},{"$f":"'Case 2 - Drawdown'!KI19+'Case 2 - AP'!KH19","v":41371.067891756451},{"$f":"'Case 2 - Drawdown'!KJ19+'Case 2 - AP'!KI19","v":41576.698294657588},{"$f":"'Case 2 - Drawdown'!KK19+'Case 2 - AP'!KJ19","v":39377.252049365212},{"$f":"'Case 2 - Drawdown'!KL19+'Case 2 - AP'!KK19","v":39260.567144682842},{"$f":"'Case 2 - Drawdown'!KM19+'Case 2 - AP'!KL19","v":40511.017200559829},{"$f":"'Case 2 - Drawdown'!KN19+'Case 2 - AP'!KM19","v":41540.897677376983},{"$f":"'Case 2 - Drawdown'!KO19+'Case 2 - AP'!KN19","v":33727.79452597988},{"$f":"'Case 2 - Drawdown'!KP19+'Case 2 - AP'!KO19","v":41450.755588130487},{"$f":"'Case 2 - Drawdown'!KQ19+'Case 2 - AP'!KP19","v":39613.864604393588},{"$f":"'Case 2 - Drawdown'!KR19+'Case 2 - AP'!KQ19","v":41229.993324240393},{"$f":"'Case 2 - Drawdown'!KS19+'Case 2 - AP'!KR19","v":34676.315988594921},{"$f":"'Case 2 - Drawdown'!KT19+'Case 2 - AP'!KS19","v":41642.578012823433},{"$f":"'Case 2 - Drawdown'!KU19+'Case 2 - AP'!KT19","v":41698.665656840938},{"$f":"'Case 2 - Drawdown'!KV19+'Case 2 - AP'!KU19","v":37794.762282926036},{"$f":"'Case 2 - Drawdown'!KW19+'Case 2 - AP'!KV19","v":40176.093951260023},{"$f":"'Case 2 - Drawdown'!KX19+'Case 2 - AP'!KW19","v":37083.410890391948},{"$f":"'Case 2 - Drawdown'!KY19+'Case 2 - AP'!KX19","v":40629.137862458512},{"$f":"'Case 2 - Drawdown'!KZ19+'Case 2 - AP'!KY19","v":41375.966661880062},{"$f":"'Case 2 - Drawdown'!LA19+'Case 2 - AP'!KZ19","v":40467.534484249794},{"$f":"'Case 2 - Drawdown'!LB19+'Case 2 - AP'!LA19","v":41474.038762512107},{"$f":"'Case 2 - Drawdown'!LC19+'Case 2 - AP'!LB19","v":34998.151132970219},{"$f":"'Case 2 - Drawdown'!LD19+'Case 2 - AP'!LC19","v":41332.357618663635},{"$f":"'Case 2 - Drawdown'!LE19+'Case 2 - AP'!LD19","v":40944.809466493862},{"$f":"'Case 2 - Drawdown'!LF19+'Case 2 - AP'!LE19","v":40668.785462672589},{"$f":"'Case 2 - Drawdown'!LG19+'Case 2 - AP'!LF19","v":41654.222018230357},{"$f":"'Case 2 - Drawdown'!LH19+'Case 2 - AP'!LG19","v":40920.129994452342},{"$f":"'Case 2 - Drawdown'!LI19+'Case 2 - AP'!LH19","v":37512.957160911581},{"$f":"'Case 2 - Drawdown'!LJ19+'Case 2 - AP'!LI19","v":41192.007253891832},{"$f":"'Case 2 - Drawdown'!LK19+'Case 2 - AP'!LJ19","v":41538.658109151082},{"$f":"'Case 2 - Drawdown'!LL19+'Case 2 - AP'!LK19","v":36277.179795351396},{"$f":"'Case 2 - Drawdown'!LM19+'Case 2 - AP'!LL19","v":41626.986533636969},{"$f":"'Case 2 - Drawdown'!LN19+'Case 2 - AP'!LM19","v":40829.266627689067},{"$f":"'Case 2 - Drawdown'!LO19+'Case 2 - AP'!LN19","v":37523.005122912451},{"$f":"'Case 2 - Drawdown'!LP19+'Case 2 - AP'!LO19","v":36090.512278172813},{"$f":"'Case 2 - Drawdown'!LQ19+'Case 2 - AP'!LP19","v":38079.111272705384},{"$f":"'Case 2 - Drawdown'!LR19+'Case 2 - AP'!LQ19","v":41534.784809506418},{"$f":"'Case 2 - Drawdown'!LS19+'Case 2 - AP'!LR19","v":40564.978687738301},{"$f":"'Case 2 - Drawdown'!LT19+'Case 2 - AP'!LS19","v":41180.970036524443},{"$f":"'Case 2 - Drawdown'!LU19+'Case 2 - AP'!LT19","v":40666.723749324003},{"$f":"'Case 2 - Drawdown'!LV19+'Case 2 - AP'!LU19","v":40273.245251400767},{"$f":"'Case 2 - Drawdown'!LW19+'Case 2 - AP'!LV19","v":40076.498822513211},{"$f":"'Case 2 - Drawdown'!LX19+'Case 2 - AP'!LW19","v":41332.210284332214},{"$f":"'Case 2 - Drawdown'!LY19+'Case 2 - AP'!LX19","v":40314.935201849978},{"$f":"'Case 2 - Drawdown'!LZ19+'Case 2 - AP'!LY19","v":40358.53122834699},{"$f":"'Case 2 - Drawdown'!MA19+'Case 2 - AP'!LZ19","v":38105.944905128985},{"$f":"'Case 2 - Drawdown'!MB19+'Case 2 - AP'!MA19","v":41364.084285722252},{"$f":"'Case 2 - Drawdown'!MC19+'Case 2 - AP'!MB19","v":41533.862122030092},{"$f":"'Case 2 - Drawdown'!MD19+'Case 2 - AP'!MC19","v":41524.229476614404},{"$f":"'Case 2 - Drawdown'!ME19+'Case 2 - AP'!MD19","v":41005.46389335049},{"$f":"'Case 2 - Drawdown'!MF19+'Case 2 - AP'!ME19","v":41595.628488335373},{"$f":"'Case 2 - Drawdown'!MG19+'Case 2 - AP'!MF19","v":39503.979836475206},{"$f":"'Case 2 - Drawdown'!MH19+'Case 2 - AP'!MG19","v":35005.515169133243},{"$f":"'Case 2 - Drawdown'!MI19+'Case 2 - AP'!MH19","v":41657.347657929284},{"$f":"'Case 2 - Drawdown'!MJ19+'Case 2 - AP'!MI19","v":41356.959488244844},{"$f":"'Case 2 - Drawdown'!MK19+'Case 2 - AP'!MJ19","v":38406.390418360068},{"$f":"'Case 2 - Drawdown'!ML19+'Case 2 - AP'!MK19","v":41688.539606378472},{"$f":"'Case 2 - Drawdown'!MM19+'Case 2 - AP'!ML19","v":37792.78382548807},{"$f":"'Case 2 - Drawdown'!MN19+'Case 2 - AP'!MM19","v":37473.689169011021},{"$f":"'Case 2 - Drawdown'!MO19+'Case 2 - AP'!MN19","v":41022.069098471075},{"$f":"'Case 2 - Drawdown'!MP19+'Case 2 - AP'!MO19","v":39660.712281515211},{"$f":"'Case 2 - Drawdown'!MQ19+'Case 2 - AP'!MP19","v":40835.184616513325},{"$f":"'Case 2 - Drawdown'!MR19+'Case 2 - AP'!MQ19","v":41635.781716753379},{"$f":"'Case 2 - Drawdown'!MS19+'Case 2 - AP'!MR19","v":40153.473205391943},{"$f":"'Case 2 - Drawdown'!MT19+'Case 2 - AP'!MS19","v":41591.047723489814},{"$f":"'Case 2 - Drawdown'!MU19+'Case 2 - AP'!MT19","v":41604.947530819918},{"$f":"'Case 2 - Drawdown'!MV19+'Case 2 - AP'!MU19","v":41490.461158818398},{"$f":"'Case 2 - Drawdown'!MW19+'Case 2 - AP'!MV19","v":39924.057212990163},{"$f":"'Case 2 - Drawdown'!MX19+'Case 2 - AP'!MW19","v":41417.147284769911},{"$f":"'Case 2 - Drawdown'!MY19+'Case 2 - AP'!MX19","v":40835.679506068795},{"$f":"'Case 2 - Drawdown'!MZ19+'Case 2 - AP'!MY19","v":40170.925216301519},{"$f":"'Case 2 - Drawdown'!NA19+'Case 2 - AP'!MZ19","v":41560.742716214518},{"$f":"'Case 2 - Drawdown'!NB19+'Case 2 - AP'!NA19","v":41459.680760274168},{"$f":"'Case 2 - Drawdown'!NC19+'Case 2 - AP'!NB19","v":40764.574052648743},{"$f":"'Case 2 - Drawdown'!ND19+'Case 2 - AP'!NC19","v":41363.979327380934},{"$f":"'Case 2 - Drawdown'!NE19+'Case 2 - AP'!ND19","v":39771.238635044654},{"$f":"'Case 2 - Drawdown'!NF19+'Case 2 - AP'!NE19","v":40700.005248933812},{"$f":"'Case 2 - Drawdown'!NG19+'Case 2 - AP'!NF19","v":41291.094685974364},{"$f":"'Case 2 - Drawdown'!NH19+'Case 2 - AP'!NG19","v":41438.278921264005},{"$f":"'Case 2 - Drawdown'!NI19+'Case 2 - AP'!NH19","v":39534.849749035995},{"$f":"'Case 2 - Drawdown'!NJ19+'Case 2 - AP'!NI19","v":41664.757154680905},{"$f":"'Case 2 - Drawdown'!NK19+'Case 2 - AP'!NJ19","v":41576.63721175008},{"$f":"'Case 2 - Drawdown'!NL19+'Case 2 - AP'!NK19","v":41304.05623036949},{"$f":"'Case 2 - Drawdown'!NM19+'Case 2 - AP'!NL19","v":41549.448889499618},{"$f":"'Case 2 - Drawdown'!NN19+'Case 2 - AP'!NM19","v":40296.84553323462},{"$f":"'Case 2 - Drawdown'!NO19+'Case 2 - AP'!NN19","v":37467.343454603797},{"$f":"'Case 2 - Drawdown'!NP19+'Case 2 - AP'!NO19","v":38581.170043826933},{"$f":"'Case 2 - Drawdown'!NQ19+'Case 2 - AP'!NP19","v":40347.996757366818},{"$f":"'Case 2 - Drawdown'!NR19+'Case 2 - AP'!NQ19","v":41038.454163374248},{"$f":"'Case 2 - Drawdown'!NS19+'Case 2 - AP'!NR19","v":40370.766300087147},{"$f":"'Case 2 - Drawdown'!NT19+'Case 2 - AP'!NS19","v":40673.193213980223},{"$f":"'Case 2 - Drawdown'!NU19+'Case 2 - AP'!NT19","v":41047.396449161788},{"$f":"'Case 2 - Drawdown'!NV19+'Case 2 - AP'!NU19","v":41153.621987219769},{"$f":"'Case 2 - Drawdown'!NW19+'Case 2 - AP'!NV19","v":40137.635021402413},{"$f":"'Case 2 - Drawdown'!NX19+'Case 2 - AP'!NW19","v":39469.164554138886},{"$f":"'Case 2 - Drawdown'!NY19+'Case 2 - AP'!NX19","v":37770.352600507656},{"$f":"'Case 2 - Drawdown'!NZ19+'Case 2 - AP'!NY19","v":40730.329269529975},{"$f":"'Case 2 - Drawdown'!OA19+'Case 2 - AP'!NZ19","v":36191.348245251145},{"$f":"'Case 2 - Drawdown'!OB19+'Case 2 - AP'!OA19","v":40819.040061239662},{"$f":"'Case 2 - Drawdown'!OC19+'Case 2 - AP'!OB19","v":38150.088947345226},{"$f":"'Case 2 - Drawdown'!OD19+'Case 2 - AP'!OC19","v":41488.429864515696},{"$f":"'Case 2 - Drawdown'!OE19+'Case 2 - AP'!OD19","v":40757.576851345191},{"$f":"'Case 2 - Drawdown'!OF19+'Case 2 - AP'!OE19","v":41205.981866393406},{"$f":"'Case 2 - Drawdown'!OG19+'Case 2 - AP'!OF19","v":41152.823323030549},{"$f":"'Case 2 - Drawdown'!OH19+'Case 2 - AP'!OG19","v":41470.155078473297},{"$f":"'Case 2 - Drawdown'!OI19+'Case 2 - AP'!OH19","v":37607.259555262652},{"$f":"'Case 2 - Drawdown'!OJ19+'Case 2 - AP'!OI19","v":41504.064488060911},{"$f":"'Case 2 - Drawdown'!OK19+'Case 2 - AP'!OJ19","v":40856.708949925764},{"$f":"'Case 2 - Drawdown'!OL19+'Case 2 - AP'!OK19","v":39888.732598673305},{"$f":"'Case 2 - Drawdown'!OM19+'Case 2 - AP'!OL19","v":34389.871172180421},{"$f":"'Case 2 - Drawdown'!ON19+'Case 2 - AP'!OM19","v":37914.367170245838},{"$f":"'Case 2 - Drawdown'!OO19+'Case 2 - AP'!ON19","v":41490.10739390424},{"$f":"'Case 2 - Drawdown'!OP19+'Case 2 - AP'!OO19","v":36196.458607206376},{"$f":"'Case 2 - Drawdown'!OQ19+'Case 2 - AP'!OP19","v":39429.526636295443},{"$f":"'Case 2 - Drawdown'!OR19+'Case 2 - AP'!OQ19","v":38826.832811628716},{"$f":"'Case 2 - Drawdown'!OS19+'Case 2 - AP'!OR19","v":41001.842198947794},{"$f":"'Case 2 - Drawdown'!OT19+'Case 2 - AP'!OS19","v":41398.557637967388},{"$f":"'Case 2 - Drawdown'!OU19+'Case 2 - AP'!OT19","v":41316.036455025125},{"$f":"'Case 2 - Drawdown'!OV19+'Case 2 - AP'!OU19","v":41223.40322408059},{"$f":"'Case 2 - Drawdown'!OW19+'Case 2 - AP'!OV19","v":41593.42603249332},{"$f":"'Case 2 - Drawdown'!OX19+'Case 2 - AP'!OW19","v":40518.52467059865},{"$f":"'Case 2 - Drawdown'!OY19+'Case 2 - AP'!OX19","v":41401.411814839994},{"$f":"'Case 2 - Drawdown'!OZ19+'Case 2 - AP'!OY19","v":40190.647940846975},{"$f":"'Case 2 - Drawdown'!PA19+'Case 2 - AP'!OZ19","v":41386.035516079879},{"$f":"'Case 2 - Drawdown'!PB19+'Case 2 - AP'!PA19","v":38852.851859411174},{"$f":"'Case 2 - Drawdown'!PC19+'Case 2 - AP'!PB19","v":41677.363907076004},{"$f":"'Case 2 - Drawdown'!PD19+'Case 2 - AP'!PC19","v":39280.445910943745},{"$f":"'Case 2 - Drawdown'!PE19+'Case 2 - AP'!PD19","v":39914.380195951351},{"$f":"'Case 2 - Drawdown'!PF19+'Case 2 - AP'!PE19","v":40873.587722794939},{"$f":"'Case 2 - Drawdown'!PG19+'Case 2 - AP'!PF19","v":40516.892763845826},{"$f":"'Case 2 - Drawdown'!PH19+'Case 2 - AP'!PG19","v":41134.659347781606},{"$f":"'Case 2 - Drawdown'!PI19+'Case 2 - AP'!PH19","v":37015.107154719561},{"$f":"'Case 2 - Drawdown'!PJ19+'Case 2 - AP'!PI19","v":41504.352692633423},{"$f":"'Case 2 - Drawdown'!PK19+'Case 2 - AP'!PJ19","v":43130.911630236405},{"$f":"'Case 2 - Drawdown'!PL19+'Case 2 - AP'!PK19","v":41379.024433953979},{"$f":"'Case 2 - Drawdown'!PM19+'Case 2 - AP'!PL19","v":41344.517152412474},{"$f":"'Case 2 - Drawdown'!PN19+'Case 2 - AP'!PM19","v":41467.49398320185},{"$f":"'Case 2 - Drawdown'!PO19+'Case 2 - AP'!PN19","v":40611.322788360703},{"$f":"'Case 2 - Drawdown'!PP19+'Case 2 - AP'!PO19","v":41550.758023280345},{"$f":"'Case 2 - Drawdown'!PQ19+'Case 2 - AP'!PP19","v":40617.458570982519},{"$f":"'Case 2 - Drawdown'!PR19+'Case 2 - AP'!PQ19","v":40449.528104469675},{"$f":"'Case 2 - Drawdown'!PS19+'Case 2 - AP'!PR19","v":38864.39098272004},{"$f":"'Case 2 - Drawdown'!PT19+'Case 2 - AP'!PS19","v":41167.633150088572},{"$f":"'Case 2 - Drawdown'!PU19+'Case 2 - AP'!PT19","v":40965.831305637388},{"$f":"'Case 2 - Drawdown'!PV19+'Case 2 - AP'!PU19","v":41368.466626275884},{"$f":"'Case 2 - Drawdown'!PW19+'Case 2 - AP'!PV19","v":40575.180547763746},{"$f":"'Case 2 - Drawdown'!PX19+'Case 2 - AP'!PW19","v":38416.248843266425},{"$f":"'Case 2 - Drawdown'!PY19+'Case 2 - AP'!PX19","v":35909.957967250535},{"$f":"'Case 2 - Drawdown'!PZ19+'Case 2 - AP'!PY19","v":40226.24422523976},{"$f":"'Case 2 - Drawdown'!QA19+'Case 2 - AP'!PZ19","v":41511.500121755511},{"$f":"'Case 2 - Drawdown'!QB19+'Case 2 - AP'!QA19","v":41381.438607708842},{"$f":"'Case 2 - Drawdown'!QC19+'Case 2 - AP'!QB19","v":39500.28429554787},{"$f":"'Case 2 - Drawdown'!QD19+'Case 2 - AP'!QC19","v":35363.736935538036},{"$f":"'Case 2 - Drawdown'!QE19+'Case 2 - AP'!QD19","v":41216.170718291469},{"$f":"'Case 2 - Drawdown'!QF19+'Case 2 - AP'!QE19","v":38251.772109238053},{"$f":"'Case 2 - Drawdown'!QG19+'Case 2 - AP'!QF19","v":41256.323596754424},{"$f":"'Case 2 - Drawdown'!QH19+'Case 2 - AP'!QG19","v":38574.684835129199},{"$f":"'Case 2 - Drawdown'!QI19+'Case 2 - AP'!QH19","v":36693.7653780131},{"$f":"'Case 2 - Drawdown'!QJ19+'Case 2 - AP'!QI19","v":41614.997209191875},{"$f":"'Case 2 - Drawdown'!QK19+'Case 2 - AP'!QJ19","v":35428.597049516167},{"$f":"'Case 2 - Drawdown'!QL19+'Case 2 - AP'!QK19","v":40296.381933982142},{"$f":"'Case 2 - Drawdown'!QM19+'Case 2 - AP'!QL19","v":41108.184478865674},{"$f":"'Case 2 - Drawdown'!QN19+'Case 2 - AP'!QM19","v":37969.439016222859},{"$f":"'Case 2 - Drawdown'!QO19+'Case 2 - AP'!QN19","v":41012.517158568618},{"$f":"'Case 2 - Drawdown'!QP19+'Case 2 - AP'!QO19","v":37865.330587659919},{"$f":"'Case 2 - Drawdown'!QQ19+'Case 2 - AP'!QP19","v":39868.12011511554},{"$f":"'Case 2 - Drawdown'!QR19+'Case 2 - AP'!QQ19","v":37316.3285682079},{"$f":"'Case 2 - Drawdown'!QS19+'Case 2 - AP'!QR19","v":41683.976583884578},{"$f":"'Case 2 - Drawdown'!QT19+'Case 2 - AP'!QS19","v":49005.530405017882},{"$f":"'Case 2 - Drawdown'!QU19+'Case 2 - AP'!QT19","v":41416.88690478904},{"$f":"'Case 2 - Drawdown'!QV19+'Case 2 - AP'!QU19","v":41372.933411839462},{"$f":"'Case 2 - Drawdown'!QW19+'Case 2 - AP'!QV19","v":40724.491716322118},{"$f":"'Case 2 - Drawdown'!QX19+'Case 2 - AP'!QW19","v":39150.743474218973},{"$f":"'Case 2 - Drawdown'!QY19+'Case 2 - AP'!QX19","v":37190.847282709816},{"$f":"'Case 2 - Drawdown'!QZ19+'Case 2 - AP'!QY19","v":36130.745862821692},{"$f":"'Case 2 - Drawdown'!RA19+'Case 2 - AP'!QZ19","v":41352.065584563934},{"$f":"'Case 2 - Drawdown'!RB19+'Case 2 - AP'!RA19","v":39929.378818285288},{"$f":"'Case 2 - Drawdown'!RC19+'Case 2 - AP'!RB19","v":40674.578483912417},{"$f":"'Case 2 - Drawdown'!RD19+'Case 2 - AP'!RC19","v":40249.948548411638},{"$f":"'Case 2 - Drawdown'!RE19+'Case 2 - AP'!RD19","v":41173.680181723445},{"$f":"'Case 2 - Drawdown'!RF19+'Case 2 - AP'!RE19","v":39194.919075912971},{"$f":"'Case 2 - Drawdown'!RG19+'Case 2 - AP'!RF19","v":41071.828662956555},{"$f":"'Case 2 - Drawdown'!RH19+'Case 2 - AP'!RG19","v":39230.030138855494},{"$f":"'Case 2 - Drawdown'!RI19+'Case 2 - AP'!RH19","v":36530.91040142854},{"$f":"'Case 2 - Drawdown'!RJ19+'Case 2 - AP'!RI19","v":41278.281125573609},{"$f":"'Case 2 - Drawdown'!RK19+'Case 2 - AP'!RJ19","v":41229.64849340987},{"$f":"'Case 2 - Drawdown'!RL19+'Case 2 - AP'!RK19","v":41530.688673402168},{"$f":"'Case 2 - Drawdown'!RM19+'Case 2 - AP'!RL19","v":37565.375515134772},{"$f":"'Case 2 - Drawdown'!RN19+'Case 2 - AP'!RM19","v":41520.367626780702},{"$f":"'Case 2 - Drawdown'!RO19+'Case 2 - AP'!RN19","v":38627.727633871291},{"$f":"'Case 2 - Drawdown'!RP19+'Case 2 - AP'!RO19","v":40727.144395904121},{"$f":"'Case 2 - Drawdown'!RQ19+'Case 2 - AP'!RP19","v":36470.890669474429},{"$f":"'Case 2 - Drawdown'!RR19+'Case 2 - AP'!RQ19","v":41211.360971144262},{"$f":"'Case 2 - Drawdown'!RS19+'Case 2 - AP'!RR19","v":40908.235192384323},{"$f":"'Case 2 - Drawdown'!RT19+'Case 2 - AP'!RS19","v":40732.284117075833},{"$f":"'Case 2 - Drawdown'!RU19+'Case 2 - AP'!RT19","v":41472.47125967087},{"$f":"'Case 2 - Drawdown'!RV19+'Case 2 - AP'!RU19","v":41023.723999890943},{"$f":"'Case 2 - Drawdown'!RW19+'Case 2 - AP'!RV19","v":41366.698618232433},{"$f":"'Case 2 - Drawdown'!RX19+'Case 2 - AP'!RW19","v":41024.119380576223},{"$f":"'Case 2 - Drawdown'!RY19+'Case 2 - AP'!RX19","v":40964.024380425093},{"$f":"'Case 2 - Drawdown'!RZ19+'Case 2 - AP'!RY19","v":41028.622789021843},{"$f":"'Case 2 - Drawdown'!SA19+'Case 2 - AP'!RZ19","v":41443.131886246672},{"$f":"'Case 2 - Drawdown'!SB19+'Case 2 - AP'!SA19","v":41316.529598610272},{"$f":"'Case 2 - Drawdown'!SC19+'Case 2 - AP'!SB19","v":34933.495925006711},{"$f":"'Case 2 - Drawdown'!SD19+'Case 2 - AP'!SC19","v":40466.906017348396},{"$f":"'Case 2 - Drawdown'!SE19+'Case 2 - AP'!SD19","v":41689.066714081477},{"$f":"'Case 2 - Drawdown'!SF19+'Case 2 - AP'!SE19","v":40105.785670389974},{"$f":"'Case 2 - Drawdown'!SG19+'Case 2 - AP'!SF19","v":36050.541165813884},{"$f":"'Case 2 - Drawdown'!SH19+'Case 2 - AP'!SG19","v":41591.552353963234}]
[31,{"$f":"'Case 2 - Drawdown'!C34+'Case 2 - AP'!B34","v":34681.607580318392},{"$f":"'Case 2 - Drawdown'!D34+'Case 2 - AP'!C34","v":35468.50375624327},{"$f":"'Case 2 - Drawdown'!E34+'Case 2 - AP'!D34","v":34082.497517718402},{"$f":"'Case 2 - Drawdown'!F34+'Case 2 - AP'!E34","v":37747.95693066578},{"$f":"'Case 2 - Drawdown'!G34+'Case 2 - AP'!F34","v":36939.346110417559},{"$f":"'Case 2 - Drawdown'!H34+'Case 2 - AP'!G34","v":38094.239933580182},{"$f":"'Case 2 - Drawdown'!I34+'Case 2 - AP'!H34","v":57619.361041538665},{"$f":"'Case 2 - Drawdown'!J34+'Case 2 - AP'!I34","v":36445.04032366773},{"$f":"'Case 2 - Drawdown'!K34+'Case 2 - AP'!J34","v":31315.905124805195},{"$f":"'Case 2 - Drawdown'!L34+'Case 2 - AP'!K34","v":34960.135113143304},{"$f":"'Case 2 - Drawdown'!M34+'Case 2 - AP'!L34","v":31494.319031144252},{"$f":"'Case 2 - Drawdown'!N34+'Case 2 - AP'!M34","v":32912.634351429428},{"$f":"'Case 2 - Drawdown'!O34+'Case 2 - AP'!N34","v":38526.260131039606},{"$f":"'Case 2 - Drawdown'!P34+'Case 2 - AP'!O34","v":32681.025637147352},{"$f":"'Case 2 - Drawdown'!Q34+'Case 2 - AP'!P34","v":31873.326431114438},{"$f":"'Case 2 - Drawdown'!R34+'Case 2 - AP'!Q34","v":33954.26361644057},{"$f":"'Case 2 - Drawdown'!S34+'Case 2 - AP'!R34","v":47474.655021163708},{"$f":"'Case 2 - Drawdown'!T34+'Case 2 - AP'!S34","v":30548.671233445188},{"$f":"'Case 2 - Drawdown'!U34+'Case 2 - AP'!T34","v":34832.171492839931},{"$f":"'Case 2 - Drawdown'!V34+'Case 2 - AP'!U34","v":38152.01490470452},{"$f":"'Case 2 - Drawdown'!W34+'Case 2 - AP'!V34","v":47863.764685532777},{"$f":"'Case 2 - Drawdown'!X34+'Case 2 - AP'!W34","v":39640.120063141469},{"$f":"'Case 2 - Drawdown'!Y34+'Case 2 - AP'!X34","v":48880.728148448732},{"$f":"'Case 2 - Drawdown'!Z34+'Case 2 - AP'!Y34","v":34295.023772804081},{"$f":"'Case 2 - Drawdown'!AA34+'Case 2 - AP'!Z34","v":39920.142302986002},{"$f":"'Case 2 - Drawdown'!AB34+'Case 2 - AP'!AA34","v":37414.178933819225},{"$f":"'Case 2 - Drawdown'!AC34+'Case 2 - AP'!AB34","v":42625.489060864842},{"$f":"'Case 2 - Drawdown'!AD34+'Case 2 - AP'!AC34","v":28819.218732111804},{"$f":"'Case 2 - Drawdown'!AE34+'Case 2 - AP'!AD34","v":32205.480055253436},{"$f":"'Case 2 - Drawdown'!AF34+'Case 2 - AP'!AE34","v":33407.733331675612},{"$f":"'Case 2 - Drawdown'!AG34+'Case 2 - AP'!AF34","v":38052.603691372191},{"$f":"'Case 2 - Drawdown'!AH34+'Case 2 - AP'!AG34","v":42470.781337570093},{"$f":"'Case 2 - Drawdown'!AI34+'Case 2 - AP'!AH34","v":39144.93683569369},{"$f":"'Case 2 - Drawdown'!AJ34+'Case 2 - AP'!AI34","v":38535.145513003241},{"$f":"'Case 2 - Drawdown'!AK34+'Case 2 - AP'!AJ34","v":39182.980151180636},{"$f":"'Case 2 - Drawdown'!AL34+'Case 2 - AP'!AK34","v":28945.997524845177},{"$f":"'Case 2 - Drawdown'!AM34+'Case 2 - AP'!AL34","v":36598.583888338762},{"$f":"'Case 2 - Drawdown'!AN34+'Case 2 - AP'!AM34","v":45957.385551592946},{"$f":"'Case 2 - Drawdown'!AO34+'Case 2 - AP'!AN34","v":38343.018929390215},{"$f":"'Case 2 - Drawdown'!AP34+'Case 2 - AP'!AO34","v":30446.315306027354},{"$f":"'Case 2 - Drawdown'!AQ34+'Case 2 - AP'!AP34","v":39051.414731689765},{"$f":"'Case 2 - Drawdown'!AR34+'Case 2 - AP'!AQ34","v":37959.339179625604},{"$f":"'Case 2 - Drawdown'!AS34+'Case 2 - AP'!AR34","v":37294.305634959339},{"$f":"'Case 2 - Drawdown'!AT34+'Case 2 - AP'!AS34","v":35586.899846462984},{"$f":"'Case 2 - Drawdown'!AU34+'Case 2 - AP'!AT34","v":43142.541075276175},{"$f":"'Case 2 - Drawdown'!AV34+'Case 2 - AP'!AU34","v":39526.530306935587},{"$f":"'Case 2 - Drawdown'!AW34+'Case 2 - AP'!AV34","v":34354.57916666141},{"$f":"'Case 2 - Drawdown'!AX34+'Case 2 - AP'!AW34","v":30920.69539752847},{"$f":"'Case 2 - Drawdown'!AY34+'Case 2 - AP'!AX34","v":50009.261819753105},{"$f":"'Case 2 - Drawdown'!AZ34+'Case 2 - AP'!AY34","v":31736.090410910827},{"$f":"'Case 2 - Drawdown'!BA34+'Case 2 - AP'!AZ34","v":54030.311482560137},{"$f":"'Case 2 - Drawdown'!BB34+'Case 2 - AP'!BA34","v":34826.946091475635},{"$f":"'Case 2 - Drawdown'!BC34+'Case 2 - AP'!BB34","v":31488.749684738323},{"$f":"'Case 2 - Drawdown'!BD34+'Case 2 - AP'!BC34","v":35449.724386004527},{"$f":"'Case 2 - Drawdown'!BE34+'Case 2 - AP'!BD34","v":47980.368272626889},{"$f":"'Case 2 - Drawdown'!BF34+'Case 2 - AP'!BE34","v":30980.713650895967},{"$f":"'Case 2 - Drawdown'!BG34+'Case 2 - AP'!BF34","v":47181.491333174024},{"$f":"'Case 2 - Drawdown'!BH34+'Case 2 - AP'!BG34","v":37357.901110821462},{"$f":"'Case 2 - Drawdown'!BI34+'Case 2 - AP'!BH34","v":33805.177240180972},{"$f":"'Case 2 - Drawdown'!BJ34+'Case 2 - AP'!BI34","v":35208.934703237806},{"$f":"'Case 2 - Drawdown'!BK34+'Case 2 - AP'!BJ34","v":38914.340228495654},{"$f":"'Case 2 - Drawdown'!BL34+'Case 2 - AP'!BK34","v":50950.791811371499},{"$f":"'Case 2 - Drawdown'!BM34+'Case 2 - AP'!BL34","v":30896.607390543762},{"$f":"'Case 2 - Drawdown'!BN34+'Case 2 - AP'!BM34","v":31435.63763570927},{"$f":"'Case 2 - Drawdown'!BO34+'Case 2 - AP'!BN34","v":34100.09822414814},{"$f":"'Case 2 - Drawdown'!BP34+'Case 2 - AP'!BO34","v":33893.956661327844},{"$f":"'Case 2 - Drawdown'!BQ34+'Case 2 - AP'!BP34","v":40974.143171155454},{"$f":"'Case 2 - Drawdown'!BR34+'Case 2 - AP'!BQ34","v":45772.064770263387},{"$f":"'Case 2 - Drawdown'!BS34+'Case 2 - AP'!BR34","v":35538.14478622139},{"$f":"'Case 2 - Drawdown'!BT34+'Case 2 - AP'!BS34","v":29833.173765889063},{"$f":"'Case 2 - Drawdown'!BU34+'Case 2 - AP'!BT34","v":37289.222971839015},{"$f":"'Case 2 - Drawdown'!BV34+'Case 2 - AP'!BU34","v":36236.869540372267},{"$f":"'Case 2 - Drawdown'!BW34+'Case 2 - AP'!BV34","v":35497.076882511406},{"$f":"'Case 2 - Drawdown'!BX34+'Case 2 - AP'!BW34","v":40756.824120309793},{"$f":"'Case 2 - Drawdown'!BY34+'Case 2 - AP'!BX34","v":37496.611106290577},{"$f":"'Case 2 - Drawdown'!BZ34+'Case 2 - AP'!BY34","v":43611.650102089086},{"$f":"'Case 2 - Drawdown'!CA34+'Case 2 - AP'!BZ34","v":41395.024162483467},{"$f":"'Case 2 - Drawdown'!CB34+'Case 2 - AP'!CA34","v":40133.28195588875},{"$f":"'Case 2 - Drawdown'!CC34+'Case 2 - AP'!CB34","v":36758.75740324556},{"$f":"'Case 2 - Drawdown'!CD34+'Case 2 - AP'!CC34","v":35045.401592164868},{"$f":"'Case 2 - Drawdown'!CE34+'Case 2 - AP'!CD34","v":53342.272442305861},{"$f":"'Case 2 - Drawdown'!CF34+'Case 2 - AP'!CE34","v":35288.924670575521},{"$f":"'Case 2 - Drawdown'!CG34+'Case 2 - AP'!CF34","v":36445.985431680805},{"$f":"'Case 2 - Drawdown'!CH34+'Case 2 - AP'!CG34","v":47298.258251055624},{"$f":"'Case 2 - Drawdown'!CI34+'Case 2 - AP'!CH34","v":44131.709914020626},{"$f":"'Case 2 - Drawdown'!CJ34+'Case 2 - AP'!CI34","v":39713.456362016441},{"$f":"'Case 2 - Drawdown'!CK34+'Case 2 - AP'!CJ34","v":36856.194857065238},{"$f":"'Case 2 - Drawdown'!CL34+'Case 2 - AP'!CK34","v":36449.845388148591},{"$f":"'Case 2 - Drawdown'!CM34+'Case 2 - AP'!CL34","v":37007.747532123736},{"$f":"'Case 2 - Drawdown'!CN34+'Case 2 - AP'!CM34","v":30778.728835601942},{"$f":"'Case 2 - Drawdown'!CO34+'Case 2 - AP'!CN34","v":43957.94201177315},{"$f":"'Case 2 - Drawdown'!CP34+'Case 2 - AP'!CO34","v":39566.369280022271},{"$f":"'Case 2 - Drawdown'!CQ34+'Case 2 - AP'!CP34","v":42634.500395189447},{"$f":"'Case 2 - Drawdown'!CR34+'Case 2 - AP'!CQ34","v":31416.927822655332},{"$f":"'Case 2 - Drawdown'!CS34+'Case 2 - AP'!CR34","v":41542.766012046071},{"$f":"'Case 2 - Drawdown'!CT34+'Case 2 - AP'!CS34","v":38297.72154357611},{"$f":"'Case 2 - Drawdown'!CU34+'Case 2 - AP'!CT34","v":45253.651277079451},{"$f":"'Case 2 - Drawdown'!CV34+'Case 2 - AP'!CU34","v":33769.202515455727},{"$f":"'Case 2 - Drawdown'!CW34+'Case 2 - AP'!CV34","v":41782.905736592387},{"$f":"'Case 2 - Drawdown'!CX34+'Case 2 - AP'!CW34","v":47927.834401276457},{"$f":"'Case 2 - Drawdown'!CY34+'Case 2 - AP'!CX34","v":46546.52827643785},{"$f":"'Case 2 - Drawdown'!CZ34+'Case 2 - AP'!CY34","v":45352.353160136881},{"$f":"'Case 2 - Drawdown'!DA34+'Case 2 - AP'!CZ34","v":29789.189044206636},{"$f":"'Case 2 - Drawdown'!DB34+'Case 2 - AP'!DA34","v":49525.565862036819},{"$f":"'Case 2 - Drawdown'!DC34+'Case 2 - AP'!DB34","v":42892.614942693945},{"$f":"'Case 2 - Drawdown'!DD34+'Case 2 - AP'!DC34","v":32717.648236847832},{"$f":"'Case 2 - Drawdown'!DE34+'Case 2 - AP'!DD34","v":30705.971435677828},{"$f":"'Case 2 - Drawdown'!DF34+'Case 2 - AP'!DE34","v":37942.654163242318},{"$f":"'Case 2 - Drawdown'!DG34+'Case 2 - AP'!DF34","v":34273.575763313333},{"$f":"'Case 2 - Drawdown'!DH34+'Case 2 - AP'!DG34","v":36649.74267838223},{"$f":"'Case 2 - Drawdown'!DI34+'Case 2 - AP'!DH34","v":39448.990422739036},{"$f":"'Case 2 - Drawdown'!DJ34+'Case 2 - AP'!DI34","v":36078.076653980315},{"$f":"'Case 2 - Drawdown'!DK34+'Case 2 - AP'!DJ34","v":42183.032624097192},{"$f":"'Case 2 - Drawdown'!DL34+'Case 2 - AP'!DK34","v":37242.871395558119},{"$f":"'Case 2 - Drawdown'!DM34+'Case 2 - AP'!DL34","v":33598.29217601128},{"$f":"'Case 2 - Drawdown'!DN34+'Case 2 - AP'!DM34","v":39201.289008454303},{"$f":"'Case 2 - Drawdown'!DO34+'Case 2 - AP'!DN34","v":44845.112001338144},{"$f":"'Case 2 - Drawdown'!DP34+'Case 2 - AP'!DO34","v":39069.741821443888},{"$f":"'Case 2 - Drawdown'!DQ34+'Case 2 - AP'!DP34","v":34005.893879300347},{"$f":"'Case 2 - Drawdown'!DR34+'Case 2 - AP'!DQ34","v":72314.43440851511},{"$f":"'Case 2 - Drawdown'!DS34+'Case 2 - AP'!DR34","v":33684.361671932886},{"$f":"'Case 2 - Drawdown'!DT34+'Case 2 - AP'!DS34","v":52958.725120165567},{"$f":"'Case 2 - Drawdown'!DU34+'Case 2 - AP'!DT34","v":39026.587320777318},{"$f":"'Case 2 - Drawdown'!DV34+'Case 2 - AP'!DU34","v":37891.431385837714},{"$f":"'Case 2 - Drawdown'!DW34+'Case 2 - AP'!DV34","v":37487.246537888772},{"$f":"'Case 2 - Drawdown'!DX34+'Case 2 - AP'!DW34","v":40337.105194507109},{"$f":"'Case 2 - Drawdown'!DY34+'Case 2 - AP'!DX34","v":34299.939869405614},{"$f":"'Case 2 - Drawdown'!DZ34+'Case 2 - AP'!DY34","v":32235.247400644475},{"$f":"'Case 2 - Drawdown'!EA34+'Case 2 - AP'!DZ34","v":37507.249187733192},{"$f":"'Case 2 - Drawdown'!EB34+'Case 2 - AP'!EA34","v":48003.06348282114},{"$f":"'Case 2 - Drawdown'!EC34+'Case 2 - AP'!EB34","v":33556.612514662673},{"$f":"'Case 2 - Drawdown'!ED34+'Case 2 - AP'!EC34","v":51409.664690166814},{"$f":"'Case 2 - Drawdown'!EE34+'Case 2 - AP'!ED34","v":37642.984595703776},{"$f":"'Case 2 - Drawdown'!EF34+'Case 2 - AP'!EE34","v":38372.994506994786},{"$f":"'Case 2 - Drawdown'!EG34+'Case 2 - AP'!EF34","v":44832.310919846183},{"$f":"'Case 2 - Drawdown'!EH34+'Case 2 - AP'!EG34","v":46566.588658525608},{"$f":"'Case 2 - Drawdown'!EI34+'Case 2 - AP'!EH34","v":33311.195740654512},{"$f":"'Case 2 - Drawdown'!EJ34+'Case 2 - AP'!EI34","v":33370.391710438867},{"$f":"'Case 2 - Drawdown'!EK34+'Case 2 - AP'!EJ34","v":39297.798137454665},{"$f":"'Case 2 - Drawdown'!EL34+'Case 2 - AP'!EK34","v":38376.263521368994},{"$f":"'Case 2 - Drawdown'!EM34+'Case 2 - AP'!EL34","v":34267.996291502655},{"$f":"'Case 2 - Drawdown'!EN34+'Case 2 - AP'!EM34","v":38765.566651161775},{"$f":"'Case 2 - Drawdown'!EO34+'Case 2 - AP'!EN34","v":40073.451725437553},{"$f":"'Case 2 - Drawdown'!EP34+'Case 2 - AP'!EO34","v":68663.901183530208},{"$f":"'Case 2 - Drawdown'!EQ34+'Case 2 - AP'!EP34","v":40563.266808981673},{"$f":"'Case 2 - Drawdown'!ER34+'Case 2 - AP'!EQ34","v":51349.526857530167},{"$f":"'Case 2 - Drawdown'!ES34+'Case 2 - AP'!ER34","v":35318.869878650847},{"$f":"'Case 2 - Drawdown'!ET34+'Case 2 - AP'!ES34","v":35287.545644078833},{"$f":"'Case 2 - Drawdown'!EU34+'Case 2 - AP'!ET34","v":44281.916163289425},{"$f":"'Case 2 - Drawdown'!EV34+'Case 2 - AP'!EU34","v":52926.660101698202},{"$f":"'Case 2 - Drawdown'!EW34+'Case 2 - AP'!EV34","v":43055.851642622278},{"$f":"'Case 2 - Drawdown'!EX34+'Case 2 - AP'!EW34","v":32484.205571404644},{"$f":"'Case 2 - Drawdown'!EY34+'Case 2 - AP'!EX34","v":49894.337456137757},{"$f":"'Case 2 - Drawdown'!EZ34+'Case 2 - AP'!EY34","v":31508.393918147798},{"$f":"'Case 2 - Drawdown'!FA34+'Case 2 - AP'!EZ34","v":36014.140648539789},{"$f":"'Case 2 - Drawdown'!FB34+'Case 2 - AP'!FA34","v":41413.009384511264},{"$f":"'Case 2 - Drawdown'!FC34+'Case 2 - AP'!FB34","v":38672.946935611581},{"$f":"'Case 2 - Drawdown'!FD34+'Case 2 - AP'!FC34","v":34824.026829475581},{"$f":"'Case 2 - Drawdown'!FE34+'Case 2 - AP'!FD34","v":37101.972706946348},{"$f":"'Case 2 - Drawdown'!FF34+'Case 2 - AP'!FE34","v":32933.945210618593},{"$f":"'Case 2 - Drawdown'!FG34+'Case 2 - AP'!FF34","v":40885.98083621305},{"$f":"'Case 2 - Drawdown'!FH34+'Case 2 - AP'!FG34","v":29029.990796334521},{"$f":"'Case 2 - Drawdown'!FI34+'Case 2 - AP'!FH34","v":34832.70227726041},{"$f":"'Case 2 - Drawdown'!FJ34+'Case 2 - AP'!FI34","v":42330.326906038448},{"$f":"'Case 2 - Drawdown'!FK34+'Case 2 - AP'!FJ34","v":35337.149618795986},{"$f":"'Case 2 - Drawdown'!FL34+'Case 2 - AP'!FK34","v":38619.24077505782},{"$f":"'Case 2 - Drawdown'!FM34+'Case 2 - AP'!FL34","v":37717.352802878304},{"$f":"'Case 2 - Drawdown'!FN34+'Case 2 - AP'!FM34","v":48008.837500701236},{"$f":"'Case 2 - Drawdown'!FO34+'Case 2 - AP'!FN34","v":36033.268974727231},{"$f":"'Case 2 - Drawdown'!FP34+'Case 2 - AP'!FO34","v":36765.408327738071},{"$f":"'Case 2 - Drawdown'!FQ34+'Case 2 - AP'!FP34","v":41600.983939940532},{"$f":"'Case 2 - Drawdown'!FR34+'Case 2 - AP'!FQ34","v":62189.381579187437},{"$f":"'Case 2 - Drawdown'!FS34+'Case 2 - AP'!FR34","v":37672.897732287369},{"$f":"'Case 2 - Drawdown'!FT34+'Case 2 - AP'!FS34","v":33355.367927295447},{"$f":"'Case 2 - Drawdown'!FU34+'Case 2 - AP'!FT34","v":42481.684331514582},{"$f":"'Case 2 - Drawdown'!FV34+'Case 2 - AP'!FU34","v":37791.576853365666},{"$f":"'Case 2 - Drawdown'!FW34+'Case 2 - AP'!FV34","v":34760.880378446003},{"$f":"'Case 2 - Drawdown'!FX34+'Case 2 - AP'!FW34","v":34234.005723679009},{"$f":"'Case 2 - Drawdown'!FY34+'Case 2 - AP'!FX34","v":40089.381443255887},{"$f":"'Case 2 - Drawdown'!FZ34+'Case 2 - AP'!FY34","v":50568.567769487039},{"$f":"'Case 2 - Drawdown'!GA34+'Case 2 - AP'!FZ34","v":39329.465813879411},{"$f":"'Case 2 - Drawdown'!GB34+'Case 2 - AP'!GA34","v":31918.018342994459},{"$f":"'Case 2 - Drawdown'!GC34+'Case 2 - AP'!GB34","v":53796.270550373592},{"$f":"'Case 2 - Drawdown'!GD34+'Case 2 - AP'!GC34","v":33957.385003563373},{"$f":"'Case 2 - Drawdown'!GE34+'Case 2 - AP'!GD34","v":46277.303446577469},{"$f":"'Case 2 - Drawdown'!GF34+'Case 2 - AP'!GE34","v":39668.666509485141},{"$f":"'Case 2 - Drawdown'!GG34+'Case 2 - AP'!GF34","v":38348.36970801717},{"$f":"'Case 2 - Drawdown'!GH34+'Case 2 - AP'!GG34","v":39793.067236726412},{"$f":"'Case 2 - Drawdown'!GI34+'Case 2 - AP'!GH34","v":37687.565462490238},{"$f":"'Case 2 - Drawdown'!GJ34+'Case 2 - AP'!GI34","v":37840.464033554876},{"$f":"'Case 2 - Drawdown'!GK34+'Case 2 - AP'!GJ34","v":39306.080807243176},{"$f":"'Case 2 - Drawdown'!GL34+'Case 2 - AP'!GK34","v":35687.989003432369},{"$f":"'Case 2 - Drawdown'!GM34+'Case 2 - AP'!GL34","v":48345.30637539654},{"$f":"'Case 2 - Drawdown'!GN34+'Case 2 - AP'!GM34","v":43994.097138043944},{"$f":"'Case 2 - Drawdown'!GO34+'Case 2 - AP'!GN34","v":35240.517134750939},{"$f":"'Case 2 - Drawdown'!GP34+'Case 2 - AP'!GO34","v":44512.644825558993},{"$f":"'Case 2 - Drawdown'!GQ34+'Case 2 - AP'!GP34","v":46064.058044528283},{"$f":"'Case 2 - Drawdown'!GR34+'Case 2 - AP'!GQ34","v":32444.777772135261},{"$f":"'Case 2 - Drawdown'!GS34+'Case 2 - AP'!GR34","v":32775.316804229682},{"$f":"'Case 2 - Drawdown'!GT34+'Case 2 - AP'!GS34","v":38414.5205395636},{"$f":"'Case 2 - Drawdown'!GU34+'Case 2 - AP'!GT34","v":31538.191677482784},{"$f":"'Case 2 - Drawdown'!GV34+'Case 2 - AP'!GU34","v":40507.132865838154},{"$f":"'Case 2 - Drawdown'!GW34+'Case 2 - AP'!GV34","v":35462.269493846208},{"$f":"'Case 2 - Drawdown'!GX34+'Case 2 - AP'!GW34","v":39067.488846413209},{"$f":"'Case 2 - Drawdown'!GY34+'Case 2 - AP'!GX34","v":49924.539099306523},{"$f":"'Case 2 - Drawdown'!GZ34+'Case 2 - AP'!GY34","v":36573.53673080817},{"$f":"'Case 2 - Drawdown'!HA34+'Case 2 - AP'!GZ34","v":54484.479945714076},{"$f":"'Case 2 - Drawdown'!HB34+'Case 2 - AP'!HA34","v":44834.325323740952},{"$f":"'Case 2 - Drawdown'!HC34+'Case 2 - AP'!HB34","v":39599.011289098977},{"$f":"'Case 2 - Drawdown'!HD34+'Case 2 - AP'!HC34","v":37005.044039465363},{"$f":"'Case 2 - Drawdown'!HE34+'Case 2 - AP'!HD34","v":40489.922494410523},{"$f":"'Case 2 - Drawdown'!HF34+'Case 2 - AP'!HE34","v":43722.198577600677},{"$f":"'Case 2 - Drawdown'!HG34+'Case 2 - AP'!HF34","v":37859.46751755126},{"$f":"'Case 2 - Drawdown'!HH34+'Case 2 - AP'!HG34","v":31759.442153231968},{"$f":"'Case 2 - Drawdown'!HI34+'Case 2 - AP'!HH34","v":35293.807763369128},{"$f":"'Case 2 - Drawdown'!HJ34+'Case 2 - AP'!HI34","v":39207.528626878258},{"$f":"'Case 2 - Drawdown'!HK34+'Case 2 - AP'!HJ34","v":59187.715063061223},{"$f":"'Case 2 - Drawdown'!HL34+'Case 2 - AP'!HK34","v":58331.303517206266},{"$f":"'Case 2 - Drawdown'!HM34+'Case 2 - AP'!HL34","v":36567.422404083562},{"$f":"'Case 2 - Drawdown'!HN34+'Case 2 - AP'!HM34","v":41081.036122185033},{"$f":"'Case 2 - Drawdown'!HO34+'Case 2 - AP'!HN34","v":33654.106550969824},{"$f":"'Case 2 - Drawdown'!HP34+'Case 2 - AP'!HO34","v":35516.483780590468},{"$f":"'Case 2 - Drawdown'!HQ34+'Case 2 - AP'!HP34","v":45243.327006849227},{"$f":"'Case 2 - Drawdown'!HR34+'Case 2 - AP'!HQ34","v":33886.238715824176},{"$f":"'Case 2 - Drawdown'!HS34+'Case 2 - AP'!HR34","v":46133.088814754607},{"$f":"'Case 2 - Drawdown'!HT34+'Case 2 - AP'!HS34","v":29850.450110457798},{"$f":"'Case 2 - Drawdown'!HU34+'Case 2 - AP'!HT34","v":37196.421756927812},{"$f":"'Case 2 - Drawdown'!HV34+'Case 2 - AP'!HU34","v":36512.858285331946},{"$f":"'Case 2 - Drawdown'!HW34+'Case 2 - AP'!HV34","v":38247.464976641633},{"$f":"'Case 2 - Drawdown'!HX34+'Case 2 - AP'!HW34","v":35243.396730266555},{"$f":"'Case 2 - Drawdown'!HY34+'Case 2 - AP'!HX34","v":41522.212405931299},{"$f":"'Case 2 - Drawdown'!HZ34+'Case 2 - AP'!HY34","v":44447.382061966797},{"$f":"'Case 2 - Drawdown'!IA34+'Case 2 - AP'!HZ34","v":64799.861904649435},{"$f":"'Case 2 - Drawdown'!IB34+'Case 2 - AP'!IA34","v":40880.723653709327},{"$f":"'Case 2 - Drawdown'!IC34+'Case 2 - AP'!IB34","v":43734.84346986813},{"$f":"'Case 2 - Drawdown'!ID34+'Case 2 - AP'!IC34","v":39931.551498920286},{"$f":"'Case 2 - Drawdown'!IE34+'Case 2 - AP'!ID34","v":33431.901153891245},{"$f":"'Case 2 - Drawdown'!IF34+'Case 2 - AP'!IE34","v":38143.09540460592},{"$f":"'Case 2 - Drawdown'!IG34+'Case 2 - AP'!IF34","v":30595.607555015027},{"$f":"'Case 2 - Drawdown'!IH34+'Case 2 - AP'!IG34","v":47669.659275220838},{"$f":"'Case 2 - Drawdown'!II34+'Case 2 - AP'!IH34","v":43869.946404625371},{"$f":"'Case 2 - Drawdown'!IJ34+'Case 2 - AP'!II34","v":37102.277612991871},{"$f":"'Case 2 - Drawdown'!IK34+'Case 2 - AP'!IJ34","v":39566.271879512286},{"$f":"'Case 2 - Drawdown'!IL34+'Case 2 - AP'!IK34","v":29474.922520969976},{"$f":"'Case 2 - Drawdown'!IM34+'Case 2 - AP'!IL34","v":33295.09497049843},{"$f":"'Case 2 - Drawdown'!IN34+'Case 2 - AP'!IM34","v":33173.097304720024},{"$f":"'Case 2 - Drawdown'!IO34+'Case 2 - AP'!IN34","v":36846.745966637973},{"$f":"'Case 2 - Drawdown'!IP34+'Case 2 - AP'!IO34","v":34147.178011466371},{"$f":"'Case 2 - Drawdown'!IQ34+'Case 2 - AP'!IP34","v":44721.027045211871},{"$f":"'Case 2 - Drawdown'!IR34+'Case 2 - AP'!IQ34","v":33426.673957222854},{"$f":"'Case 2 - Drawdown'!IS34+'Case 2 - AP'!IR34","v":42839.95170190146},{"$f":"'Case 2 - Drawdown'!IT34+'Case 2 - AP'!IS34","v":51971.834340655529},{"$f":"'Case 2 - Drawdown'!IU34+'Case 2 - AP'!IT34","v":42673.305724242884},{"$f":"'Case 2 - Drawdown'!IV34+'Case 2 - AP'!IU34","v":45478.338358557594},{"$f":"'Case 2 - Drawdown'!IW34+'Case 2 - AP'!IV34","v":33552.084512806308},{"$f":"'Case 2 - Drawdown'!IX34+'Case 2 - AP'!IW34","v":33684.125202559415},{"$f":"'Case 2 - Drawdown'!IY34+'Case 2 - AP'!IX34","v":42207.653782913563},{"$f":"'Case 2 - Drawdown'!IZ34+'Case 2 - AP'!IY34","v":30972.344696851243},{"$f":"'Case 2 - Drawdown'!JA34+'Case 2 - AP'!IZ34","v":32405.37477591262},{"$f":"'Case 2 - Drawdown'!JB34+'Case 2 - AP'!JA34","v":34460.0724769386},{"$f":"'Case 2 - Drawdown'!JC34+'Case 2 - AP'!JB34","v":35497.006151072979},{"$f":"'Case 2 - Drawdown'!JD34+'Case 2 - AP'!JC34","v":30792.175175558976},{"$f":"'Case 2 - Drawdown'!JE34+'Case 2 - AP'!JD34","v":35739.131500098592},{"$f":"'Case 2 - Drawdown'!JF34+'Case 2 - AP'!JE34","v":34889.344202893146},{"$f":"'Case 2 - Drawdown'!JG34+'Case 2 - AP'!JF34","v":36881.961023280084},{"$f":"'Case 2 - Drawdown'!JH34+'Case 2 - AP'!JG34","v":38726.546665209797},{"$f":"'Case 2 - Drawdown'!JI34+'Case 2 - AP'!JH34","v":39557.005981432674},{"$f":"'Case 2 - Drawdown'!JJ34+'Case 2 - AP'!JI34","v":40658.494114568231},{"$f":"'Case 2 - Drawdown'!JK34+'Case 2 - AP'!JJ34","v":48457.151193884521},{"$f":"'Case 2 - Drawdown'!JL34+'Case 2 - AP'!JK34","v":35290.71911937472},{"$f":"'Case 2 - Drawdown'!JM34+'Case 2 - AP'!JL34","v":33995.768445137634},{"$f":"'Case 2 - Drawdown'!JN34+'Case 2 - AP'!JM34","v":39065.287457129009},{"$f":"'Case 2 - Drawdown'!JO34+'Case 2 - AP'!JN34","v":39905.789468961455},{"$f":"'Case 2 - Drawdown'!JP34+'Case 2 - AP'!JO34","v":39636.059112725125},{"$f":"'Case 2 - Drawdown'!JQ34+'Case 2 - AP'!JP34","v":39988.601882259427},{"$f":"'Case 2 - Drawdown'!JR34+'Case 2 - AP'!JQ34","v":30278.130194674908},{"$f":"'Case 2 - Drawdown'!JS34+'Case 2 - AP'!JR34","v":42007.959785996165},{"$f":"'Case 2 - Drawdown'!JT34+'Case 2 - AP'!JS34","v":37028.314710857172},{"$f":"'Case 2 - Drawdown'!JU34+'Case 2 - AP'!JT34","v":35140.786032083663},{"$f":"'Case 2 - Drawdown'!JV34+'Case 2 - AP'!JU34","v":34848.341520040995},{"$f":"'Case 2 - Drawdown'!JW34+'Case 2 - AP'!JV34","v":34663.900527116442},{"$f":"'Case 2 - Drawdown'!JX34+'Case 2 - AP'!JW34","v":34672.665730573426},{"$f":"'Case 2 - Drawdown'!JY34+'Case 2 - AP'!JX34","v":30525.605845245678},{"$f":"'Case 2 - Drawdown'!JZ34+'Case 2 - AP'!JY34","v":41573.75335226499},{"$f":"'Case 2 - Drawdown'!KA34+'Case 2 - AP'!JZ34","v":40953.941074263246},{"$f":"'Case 2 - Drawdown'!KB34+'Case 2 - AP'!KA34","v":37080.174006175846},{"$f":"'Case 2 - Drawdown'!KC34+'Case 2 - AP'!KB34","v":35704.982992448313},{"$f":"'Case 2 - Drawdown'!KD34+'Case 2 - AP'!KC34","v":45680.917898948763},{"$f":"'Case 2 - Drawdown'!KE34+'Case 2 - AP'!KD34","v":40842.026952223576},{"$f":"'Case 2 - Drawdown'!KF34+'Case 2 - AP'!KE34","v":32020.371775295403},{"$f":"'Case 2 - Drawdown'!KG34+'Case 2 - AP'!KF34","v":33907.756396343539},{"$f":"'Case 2 - Drawdown'!KH34+'Case 2 - AP'!KG34","v":68077.213913653846},{"$f":"'Case 2 - Drawdown'!KI34+'Case 2 - AP'!KH34","v":46588.842158707615},{"$f":"'Case 2 - Drawdown'!KJ34+'Case 2 - AP'!KI34","v":36675.048951041579},{"$f":"'Case 2 - Drawdown'!KK34+'Case 2 - AP'!KJ34","v":35846.483194378263},{"$f":"'Case 2 - Drawdown'!KL34+'Case 2 - AP'!KK34","v":31245.082263632823},{"$f":"'Case 2 - Drawdown'!KM34+'Case 2 - AP'!KL34","v":47059.188572799234},{"$f":"'Case 2 - Drawdown'!KN34+'Case 2 - AP'!KM34","v":34204.25504502801},{"$f":"'Case 2 - Drawdown'!KO34+'Case 2 - AP'!KN34","v":33143.494645620274},{"$f":"'Case 2 - Drawdown'!KP34+'Case 2 - AP'!KO34","v":33072.704259445323},{"$f":"'Case 2 - Drawdown'!KQ34+'Case 2 - AP'!KP34","v":53348.30998123459},{"$f":"'Case 2 - Drawdown'!KR34+'Case 2 - AP'!KQ34","v":38413.994298719175},{"$f":"'Case 2 - Drawdown'!KS34+'Case 2 - AP'!KR34","v":27759.869451991904},{"$f":"'Case 2 - Drawdown'!KT34+'Case 2 - AP'!KS34","v":30923.180789525471},{"$f":"'Case 2 - Drawdown'!KU34+'Case 2 - AP'!KT34","v":36019.410824546329},{"$f":"'Case 2 - Drawdown'!KV34+'Case 2 - AP'!KU34","v":32513.60769687128},{"$f":"'Case 2 - Drawdown'!KW34+'Case 2 - AP'!KV34","v":33030.808663215255},{"$f":"'Case 2 - Drawdown'!KX34+'Case 2 - AP'!KW34","v":33125.446143900597},{"$f":"'Case 2 - Drawdown'!KY34+'Case 2 - AP'!KX34","v":40434.832656340797},{"$f":"'Case 2 - Drawdown'!KZ34+'Case 2 - AP'!KY34","v":47933.15537345309},{"$f":"'Case 2 - Drawdown'!LA34+'Case 2 - AP'!KZ34","v":41489.953166093532},{"$f":"'Case 2 - Drawdown'!LB34+'Case 2 - AP'!LA34","v":32115.999649967394},{"$f":"'Case 2 - Drawdown'!LC34+'Case 2 - AP'!LB34","v":33952.100021826023},{"$f":"'Case 2 - Drawdown'!LD34+'Case 2 - AP'!LC34","v":32011.481254579572},{"$f":"'Case 2 - Drawdown'!LE34+'Case 2 - AP'!LD34","v":53977.335586980771},{"$f":"'Case 2 - Drawdown'!LF34+'Case 2 - AP'!LE34","v":39350.219495663281},{"$f":"'Case 2 - Drawdown'!LG34+'Case 2 - AP'!LF34","v":40476.282428907201},{"$f":"'Case 2 - Drawdown'!LH34+'Case 2 - AP'!LG34","v":37734.413215924622},{"$f":"'Case 2 - Drawdown'!LI34+'Case 2 - AP'!LH34","v":32138.942525186227},{"$f":"'Case 2 - Drawdown'!LJ34+'Case 2 - AP'!LI34","v":34828.969946192701},{"$f":"'Case 2 - Drawdown'!LK34+'Case 2 - AP'!LJ34","v":35162.355004388577},{"$f":"'Case 2 - Drawdown'!LL34+'Case 2 - AP'!LK34","v":34697.867923475358},{"$f":"'Case 2 - Drawdown'!LM34+'Case 2 - AP'!LL34","v":39197.638511852412},{"$f":"'Case 2 - Drawdown'!LN34+'Case 2 - AP'!LM34","v":43127.167896820451},{"$f":"'Case 2 - Drawdown'!LO34+'Case 2 - AP'!LN34","v":38371.848295938762},{"$f":"'Case 2 - Drawdown'!LP34+'Case 2 - AP'!LO34","v":33338.438478650613},{"$f":"'Case 2 - Drawdown'!LQ34+'Case 2 - AP'!LP34","v":33315.559283902556},{"$f":"'Case 2 - Drawdown'!LR34+'Case 2 - AP'!LQ34","v":38137.411705129867},{"$f":"'Case 2 - Drawdown'!LS34+'Case 2 - AP'!LR34","v":41963.565395371974},{"$f":"'Case 2 - Drawdown'!LT34+'Case 2 - AP'!LS34","v":45012.66118081336},{"$f":"'Case 2 - Drawdown'!LU34+'Case 2 - AP'!LT34","v":44107.122166516303},{"$f":"'Case 2 - Drawdown'!LV34+'Case 2 - AP'!LU34","v":33601.367814307494},{"$f":"'Case 2 - Drawdown'!LW34+'Case 2 - AP'!LV34","v":39282.013701251592},{"$f":"'Case 2 - Drawdown'!LX34+'Case 2 - AP'!LW34","v":38523.80239956321},{"$f":"'Case 2 - Drawdown'!LY34+'Case 2 - AP'!LX34","v":48527.741461606012},{"$f":"'Case 2 - Drawdown'!LZ34+'Case 2 - AP'!LY34","v":44044.233326854912},{"$f":"'Case 2 - Drawdown'!MA34+'Case 2 - AP'!LZ34","v":30767.544578435751},{"$f":"'Case 2 - Drawdown'!MB34+'Case 2 - AP'!MA34","v":43492.278700078583},{"$f":"'Case 2 - Drawdown'!MC34+'Case 2 - AP'!MB34","v":32513.042290768142},{"$f":"'Case 2 - Drawdown'!MD34+'Case 2 - AP'!MC34","v":33351.853252965877},{"$f":"'Case 2 - Drawdown'!ME34+'Case 2 - AP'!MD34","v":36212.08090295986},{"$f":"'Case 2 - Drawdown'!MF34+'Case 2 - AP'!ME34","v":48680.730725182468},{"$f":"'Case 2 - Drawdown'!MG34+'Case 2 - AP'!MF34","v":49204.291997550899},{"$f":"'Case 2 - Drawdown'!MH34+'Case 2 - AP'!MG34","v":28718.467921770709},{"$f":"'Case 2 - Drawdown'!MI34+'Case 2 - AP'!MH34","v":42173.668433254308},{"$f":"'Case 2 - Drawdown'!MJ34+'Case 2 - AP'!MI34","v":32347.090325113386},{"$f":"'Case 2 - Drawdown'!MK34+'Case 2 - AP'!MJ34","v":36853.810666317644},{"$f":"'Case 2 - Drawdown'!ML34+'Case 2 - AP'!MK34","v":39844.966659202692},{"$f":"'Case 2 - Drawdown'!MM34+'Case 2 - AP'!ML34","v":34400.582354726197},{"$f":"'Case 2 - Drawdown'!MN34+'Case 2 - AP'!MM34","v":33365.215188638977},{"$f":"'Case 2 - Drawdown'!MO34+'Case 2 - AP'!MN34","v":44453.1225169104},{"$f":"'Case 2 - Drawdown'!MP34+'Case 2 - AP'!MO34","v":43402.741217824252},{"$f":"'Case 2 - Drawdown'!MQ34+'Case 2 - AP'!MP34","v":48992.577122979274},{"$f":"'Case 2 - Drawdown'!MR34+'Case 2 - AP'!MQ34","v":39128.958116632028},{"$f":"'Case 2 - Drawdown'!MS34+'Case 2 - AP'!MR34","v":50381.654555350877},{"$f":"'Case 2 - Drawdown'!MT34+'Case 2 - AP'!MS34","v":33169.659506446638},{"$f":"'Case 2 - Drawdown'!MU34+'Case 2 - AP'!MT34","v":36696.526089406587},{"$f":"'Case 2 - Drawdown'!MV34+'Case 2 - AP'!MU34","v":50351.428236628308},{"$f":"'Case 2 - Drawdown'!MW34+'Case 2 - AP'!MV34","v":31826.946195673521},{"$f":"'Case 2 - Drawdown'!MX34+'Case 2 - AP'!MW34","v":35697.048629140525},{"$f":"'Case 2 - Drawdown'!MY34+'Case 2 - AP'!MX34","v":39227.13138664412},{"$f":"'Case 2 - Drawdown'!MZ34+'Case 2 - AP'!MY34","v":36953.055648391375},{"$f":"'Case 2 - Drawdown'!NA34+'Case 2 - AP'!MZ34","v":40547.612466343257},{"$f":"'Case 2 - Drawdown'!NB34+'Case 2 - AP'!NA34","v":43264.91560831877},{"$f":"'Case 2 - Drawdown'!NC34+'Case 2 - AP'!NB34","v":41942.220603174283},{"$f":"'Case 2 - Drawdown'!ND34+'Case 2 - AP'!NC34","v":39426.106879692365},{"$f":"'Case 2 - Drawdown'!NE34+'Case 2 - AP'!ND34","v":55475.702305435974},{"$f":"'Case 2 - Drawdown'!NF34+'Case 2 - AP'!NE34","v":40867.3850404119},{"$f":"'Case 2 - Drawdown'!NG34+'Case 2 - AP'!NF34","v":36822.354236790547},{"$f":"'Case 2 - Drawdown'!NH34+'Case 2 - AP'!NG34","v":33530.003119649416},{"$f":"'Case 2 - Drawdown'!NI34+'Case 2 - AP'!NH34","v":38818.239786463615},{"$f":"'Case 2 - Drawdown'!NJ34+'Case 2 - AP'!NI34","v":36116.525535999346},{"$f":"'Case 2 - Drawdown'!NK34+'Case 2 - AP'!NJ34","v":38931.613783133696},{"$f":"'Case 2 - Drawdown'!NL34+'Case 2 - AP'!NK34","v":40545.008375775556},{"$f":"'Case 2 - Drawdown'!NM34+'Case 2 - AP'!NL34","v":32712.252762016542},{"$f":"'Case 2 - Drawdown'!NN34+'Case 2 - AP'!NM34","v":44086.22904373749},{"$f":"'Case 2 - Drawdown'!NO34+'Case 2 - AP'!NN34","v":34002.227512053738},{"$f":"'Case 2 - Drawdown'!NP34+'Case 2 - AP'!NO34","v":36059.828571720849},{"$f":"'Case 2 - Drawdown'!NQ34+'Case 2 - AP'!NP34","v":41730.279281255192},{"$f":"'Case 2 - Drawdown'!NR34+'Case 2 - AP'!NQ34","v":35942.094928677194},{"$f":"'Case 2 - Drawdown'!NS34+'Case 2 - AP'!NR34","v":39338.477622243474},{"$f":"'Case 2 - Drawdown'!NT34+'Case 2 - AP'!NS34","v":46510.823102498325},{"$f":"'Case 2 - Drawdown'!NU34+'Case 2 - AP'!NT34","v":37981.637956637089},{"$f":"'Case 2 - Drawdown'!NV34+'Case 2 - AP'!NU34","v":39076.700533661482},{"$f":"'Case 2 - Drawdown'!NW34+'Case 2 - AP'!NV34","v":39588.906792793656},{"$f":"'Case 2 - Drawdown'!NX34+'Case 2 - AP'!NW34","v":31037.60963390403},{"$f":"'Case 2 - Drawdown'!NY34+'Case 2 - AP'!NX34","v":35822.72974241402},{"$f":"'Case 2 - Drawdown'!NZ34+'Case 2 - AP'!NY34","v":40919.266837492774},{"$f":"'Case 2 - Drawdown'!OA34+'Case 2 - AP'!NZ34","v":30211.359848885557},{"$f":"'Case 2 - Drawdown'!OB34+'Case 2 - AP'!OA34","v":39955.809961181047},{"$f":"'Case 2 - Drawdown'!OC34+'Case 2 - AP'!OB34","v":31482.462992108274},{"$f":"'Case 2 - Drawdown'!OD34+'Case 2 - AP'!OC34","v":38968.094708995886},{"$f":"'Case 2 - Drawdown'!OE34+'Case 2 - AP'!OD34","v":32315.723843909422},{"$f":"'Case 2 - Drawdown'!OF34+'Case 2 - AP'!OE34","v":35610.154676340157},{"$f":"'Case 2 - Drawdown'!OG34+'Case 2 - AP'!OF34","v":50818.908342287643},{"$f":"'Case 2 - Drawdown'!OH34+'Case 2 - AP'!OG34","v":37526.674768177647},{"$f":"'Case 2 - Drawdown'!OI34+'Case 2 - AP'!OH34","v":29302.756764188642},{"$f":"'Case 2 - Drawdown'!OJ34+'Case 2 - AP'!OI34","v":35923.498726177713},{"$f":"'Case 2 - Drawdown'!OK34+'Case 2 - AP'!OJ34","v":40359.196033681641},{"$f":"'Case 2 - Drawdown'!OL34+'Case 2 - AP'!OK34","v":35201.721548729227},{"$f":"'Case 2 - Drawdown'!OM34+'Case 2 - AP'!OL34","v":29859.502021125838},{"$f":"'Case 2 - Drawdown'!ON34+'Case 2 - AP'!OM34","v":29298.539990568133},{"$f":"'Case 2 - Drawdown'!OO34+'Case 2 - AP'!ON34","v":38209.250632533898},{"$f":"'Case 2 - Drawdown'!OP34+'Case 2 - AP'!OO34","v":32597.233380973925},{"$f":"'Case 2 - Drawdown'!OQ34+'Case 2 - AP'!OP34","v":41826.568375363968},{"$f":"'Case 2 - Drawdown'!OR34+'Case 2 - AP'!OQ34","v":34077.424576547237},{"$f":"'Case 2 - Drawdown'!OS34+'Case 2 - AP'!OR34","v":38872.014181257546},{"$f":"'Case 2 - Drawdown'!OT34+'Case 2 - AP'!OS34","v":36533.183216869322},{"$f":"'Case 2 - Drawdown'!OU34+'Case 2 - AP'!OT34","v":37298.782128405117},{"$f":"'Case 2 - Drawdown'!OV34+'Case 2 - AP'!OU34","v":39256.939832101561},{"$f":"'Case 2 - Drawdown'!OW34+'Case 2 - AP'!OV34","v":32723.764470707694},{"$f":"'Case 2 - Drawdown'!OX34+'Case 2 - AP'!OW34","v":33555.786749774663},{"$f":"'Case 2 - Drawdown'!OY34+'Case 2 - AP'!OX34","v":40890.347393492775},{"$f":"'Case 2 - Drawdown'!OZ34+'Case 2 - AP'!OY34","v":40641.257053324647},{"$f":"'Case 2 - Drawdown'!PA34+'Case 2 - AP'!OZ34","v":44659.045006677974},{"$f":"'Case 2 - Drawdown'!PB34+'Case 2 - AP'!PA34","v":34521.574922798231},{"$f":"'Case 2 - Drawdown'!PC34+'Case 2 - AP'!PB34","v":37320.814226720089},{"$f":"'Case 2 - Drawdown'!PD34+'Case 2 - AP'!PC34","v":43327.054140260589},{"$f":"'Case 2 - Drawdown'!PE34+'Case 2 - AP'!PD34","v":63084.979079203877},{"$f":"'Case 2 - Drawdown'!PF34+'Case 2 - AP'!PE34","v":36401.814352820686},{"$f":"'Case 2 - Drawdown'!PG34+'Case 2 - AP'!PF34","v":39142.848644242469},{"$f":"'Case 2 - Drawdown'!PH34+'Case 2 - AP'!PG34","v":33249.085928397719},{"$f":"'Case 2 - Drawdown'!PI34+'Case 2 - AP'!PH34","v":36634.715010833686},{"$f":"'Case 2 - Drawdown'!PJ34+'Case 2 - AP'!PI34","v":43709.798009067541},{"$f":"'Case 2 - Drawdown'!PK34+'Case 2 - AP'!PJ34","v":42855.139261396762},{"$f":"'Case 2 - Drawdown'!PL34+'Case 2 - AP'!PK34","v":35035.765198883862},{"$f":"'Case 2 - Drawdown'!PM34+'Case 2 - AP'!PL34","v":44905.005786632151},{"$f":"'Case 2 - Drawdown'!PN34+'Case 2 - AP'!PM34","v":35601.345248766251},{"$f":"'Case 2 - Drawdown'!PO34+'Case 2 - AP'!PN34","v":34239.140735689602},{"$f":"'Case 2 - Drawdown'!PP34+'Case 2 - AP'!PO34","v":47093.524452809426},{"$f":"'Case 2 - Drawdown'!PQ34+'Case 2 - AP'!PP34","v":48627.546070164033},{"$f":"'Case 2 - Drawdown'!PR34+'Case 2 - AP'!PQ34","v":47118.297903340979},{"$f":"'Case 2 - Drawdown'!PS34+'Case 2 - AP'!PR34","v":36855.41117303072},{"$f":"'Case 2 - Drawdown'!PT34+'Case 2 - AP'!PS34","v":44121.105206813751},{"$f":"'Case 2 - Drawdown'!PU34+'Case 2 - AP'!PT34","v":43345.996820035252},{"$f":"'Case 2 - Drawdown'!PV34+'Case 2 - AP'!PU34","v":38121.526364674362},{"$f":"'Case 2 - Drawdown'!PW34+'Case 2 - AP'!PV34","v":44378.013445047},{"$f":"'Case 2 - Drawdown'!PX34+'Case 2 - AP'!PW34","v":32422.626341069088},{"$f":"'Case 2 - Drawdown'!PY34+'Case 2 - AP'!PX34","v":29881.900270096467},{"$f":"'Case 2 - Drawdown'!PZ34+'Case 2 - AP'!PY34","v":51297.742707448386},{"$f":"'Case 2 - Drawdown'!QA34+'Case 2 - AP'!PZ34","v":38491.316930035231},{"$f":"'Case 2 - Drawdown'!QB34+'Case 2 - AP'!QA34","v":37507.201855160136},{"$f":"'Case 2 - Drawdown'!QC34+'Case 2 - AP'!QB34","v":35002.601533381239},{"$f":"'Case 2 - Drawdown'!QD34+'Case 2 - AP'!QC34","v":29842.15776201979},{"$f":"'Case 2 - Drawdown'!QE34+'Case 2 - AP'!QD34","v":33967.327473679434},{"$f":"'Case 2 - Drawdown'!QF34+'Case 2 - AP'!QE34","v":33387.439404734941},{"$f":"'Case 2 - Drawdown'!QG34+'Case 2 - AP'!QF34","v":34187.142021581181},{"$f":"'Case 2 - Drawdown'!QH34+'Case 2 - AP'!QG34","v":33219.336574626985},{"$f":"'Case 2 - Drawdown'!QI34+'Case 2 - AP'!QH34","v":32532.282566227947},{"$f":"'Case 2 - Drawdown'!QJ34+'Case 2 - AP'!QI34","v":39877.219301700927},{"$f":"'Case 2 - Drawdown'!QK34+'Case 2 - AP'!QJ34","v":30775.698012232497},{"$f":"'Case 2 - Drawdown'!QL34+'Case 2 - AP'!QK34","v":44211.156603952753},{"$f":"'Case 2 - Drawdown'!QM34+'Case 2 - AP'!QL34","v":47106.750511109392},{"$f":"'Case 2 - Drawdown'!QN34+'Case 2 - AP'!QM34","v":33760.855048330006},{"$f":"'Case 2 - Drawdown'!QO34+'Case 2 - AP'!QN34","v":34720.863624330232},{"$f":"'Case 2 - Drawdown'!QP34+'Case 2 - AP'!QO34","v":34143.240632501074},{"$f":"'Case 2 - Drawdown'!QQ34+'Case 2 - AP'!QP34","v":36637.58323259899},{"$f":"'Case 2 - Drawdown'!QR34+'Case 2 - AP'!QQ34","v":29736.191812725658},{"$f":"'Case 2 - Drawdown'!QS34+'Case 2 - AP'!QR34","v":33236.578471640765},{"$f":"'Case 2 - Drawdown'!QT34+'Case 2 - AP'!QS34","v":55019.100569876522},{"$f":"'Case 2 - Drawdown'!QU34+'Case 2 - AP'!QT34","v":43634.115831689865},{"$f":"'Case 2 - Drawdown'!QV34+'Case 2 - AP'!QU34","v":39016.597730583861},{"$f":"'Case 2 - Drawdown'!QW34+'Case 2 - AP'!QV34","v":45821.325339345669},{"$f":"'Case 2 - Drawdown'!QX34+'Case 2 - AP'!QW34","v":29988.436184641767},{"$f":"'Case 2 - Drawdown'!QY34+'Case 2 - AP'!QX34","v":35321.62342343475},{"$f":"'Case 2 - Drawdown'!QZ34+'Case 2 - AP'!QY34","v":30266.036366830631},{"$f":"'Case 2 - Drawdown'!RA34+'Case 2 - AP'!QZ34","v":35124.058301128345},{"$f":"'Case 2 - Drawdown'!RB34+'Case 2 - AP'!RA34","v":40271.888112242421},{"$f":"'Case 2 - Drawdown'!RC34+'Case 2 - AP'!RB34","v":42978.039418962333},{"$f":"'Case 2 - Drawdown'!RD34+'Case 2 - AP'!RC34","v":46593.685239893777},{"$f":"'Case 2 - Drawdown'!RE34+'Case 2 - AP'!RD34","v":39446.368413839475},{"$f":"'Case 2 - Drawdown'!RF34+'Case 2 - AP'!RE34","v":34282.508603824623},{"$f":"'Case 2 - Drawdown'!RG34+'Case 2 - AP'!RF34","v":43915.000422889585},{"$f":"'Case 2 - Drawdown'!RH34+'Case 2 - AP'!RG34","v":32007.680623824468},{"$f":"'Case 2 - Drawdown'!RI34+'Case 2 - AP'!RH34","v":31029.42889286776},{"$f":"'Case 2 - Drawdown'!RJ34+'Case 2 - AP'!RI34","v":35140.829756659878},{"$f":"'Case 2 - Drawdown'!RK34+'Case 2 - AP'!RJ34","v":38373.280015851407},{"$f":"'Case 2 - Drawdown'!RL34+'Case 2 - AP'!RK34","v":35772.329895776056},{"$f":"'Case 2 - Drawdown'!RM34+'Case 2 - AP'!RL34","v":31807.866547227903},{"$f":"'Case 2 - Drawdown'!RN34+'Case 2 - AP'!RM34","v":37886.279025292461},{"$f":"'Case 2 - Drawdown'!RO34+'Case 2 - AP'!RN34","v":32200.196852755682},{"$f":"'Case 2 - Drawdown'!RP34+'Case 2 - AP'!RO34","v":49061.69128139213},{"$f":"'Case 2 - Drawdown'!RQ34+'Case 2 - AP'!RP34","v":32619.972584751697},{"$f":"'Case 2 - Drawdown'!RR34+'Case 2 - AP'!RQ34","v":46636.420871578666},{"$f":"'Case 2 - Drawdown'!RS34+'Case 2 - AP'!RR34","v":40065.642313893557},{"$f":"'Case 2 - Drawdown'!RT34+'Case 2 - AP'!RS34","v":33963.479669600289},{"$f":"'Case 2 - Drawdown'!RU34+'Case 2 - AP'!RT34","v":40382.031134482604},{"$f":"'Case 2 - Drawdown'!RV34+'Case 2 - AP'!RU34","v":38781.38138113961},{"$f":"'Case 2 - Drawdown'!RW34+'Case 2 - AP'!RV34","v":34190.751844872364},{"$f":"'Case 2 - Drawdown'!RX34+'Case 2 - AP'!RW34","v":33557.825134852355},{"$f":"'Case 2 - Drawdown'!RY34+'Case 2 - AP'!RX34","v":47398.440291038067},{"$f":"'Case 2 - Drawdown'!RZ34+'Case 2 - AP'!RY34","v":47495.019080766513},{"$f":"'Case 2 - Drawdown'!SA34+'Case 2 - AP'!RZ34","v":34887.412356131907},{"$f":"'Case 2 - Drawdown'!SB34+'Case 2 - AP'!SA34","v":40539.595231177627},{"$f":"'Case 2 - Drawdown'!SC34+'Case 2 - AP'!SB34","v":31987.720238816888},{"$f":"'Case 2 - Drawdown'!SD34+'Case 2 - AP'!SC34","v":37580.426289074705},{"$f":"'Case 2 - Drawdown'!SE34+'Case 2 - AP'!SD34","v":36613.655909902438},{"$f":"'Case 2 - Drawdown'!SF34+'Case 2 - AP'!SE34","v":37344.475101185533},{"$f":"'Case 2 - Drawdown'!SG34+'Case 2 - AP'!SF34","v":33072.838717968232},{"$f":"'Case 2 - Drawdown'!SH34+'Case 2 - AP'!SG34","v":36863.318469395585}]
[45,{"$f":"'Case 2 - Drawdown'!C48+'Case 2 - AP'!B48","v":26708.444627270153},{"$f":"'Case 2 - Drawdown'!D48+'Case 2 - AP'!C48","v":25633.417436278905},{"$f":"'Case 2 - Drawdown'!E48+'Case 2 - AP'!D48","v":26168.503818394889},{"$f":"'Case 2 - Drawdown'!F48+'Case 2 - AP'!E48","v":25668.760680440977},{"$f":"'Case 2 - Drawdown'!G48+'Case 2 - AP'!F48","v":25708.662452126864},{"$f":"'Case 2 - Drawdown'!H48+'Case 2 - AP'!G48","v":26890.791290247929},{"$f":"'Case 2 - Drawdown'!I48+'Case 2 - AP'!H48","v":30702.960294652567},{"$f":"'Case 2 - Drawdown'!J48+'Case 2 - AP'!I48","v":25779.224092133496},{"$f":"'Case 2 - Drawdown'!K48+'Case 2 - AP'!J48","v":25334.087889158891},{"$f":"'Case 2 - Drawdown'!L48+'Case 2 - AP'!K48","v":26330.442524348142},{"$f":"'Case 2 - Drawdown'!M48+'Case 2 - AP'!L48","v":25130.262179962283},{"$f":"'Case 2 - Drawdown'!N48+'Case 2 - AP'!M48","v":25049.042015259802},{"$f":"'Case 2 - Drawdown'!O48+'Case 2 - AP'!N48","v":27367.587552541441},{"$f":"'Case 2 - Drawdown'!P48+'Case 2 - AP'!O48","v":24924.247227496999},{"$f":"'Case 2 - Drawdown'!Q48+'Case 2 - AP'!P48","v":25438.762242712568},{"$f":"'Case 2 - Drawdown'!R48+'Case 2 - AP'!Q48","v":25655.420266639092},{"$f":"'Case 2 - Drawdown'!S48+'Case 2 - AP'!R48","v":27331.314762229984},{"$f":"'Case 2 - Drawdown'!T48+'Case 2 - AP'!S48","v":24728.421173905575},{"$f":"'Case 2 - Drawdown'!U48+'Case 2 - AP'!T48","v":26149.346756276824},{"$f":"'Case 2 - Drawdown'!V48+'Case 2 - AP'!U48","v":26329.087153258126},{"$f":"'Case 2 - Drawdown'!W48+'Case 2 - AP'!V48","v":28633.261223873113},{"$f":"'Case 2 - Drawdown'!X48+'Case 2 - AP'!W48","v":26714.532504056599},{"$f":"'Case 2 - Drawdown'!Y48+'Case 2 - AP'!X48","v":28136.173499001998},{"$f":"'Case 2 - Drawdown'!Z48+'Case 2 - AP'!Y48","v":25806.513368232601},{"$f":"'Case 2 - Drawdown'!AA48+'Case 2 - AP'!Z48","v":26180.054176312333},{"$f":"'Case 2 - Drawdown'!AB48+'Case 2 - AP'!AA48","v":25452.916377302994},{"$f":"'Case 2 - Drawdown'!AC48+'Case 2 - AP'!AB48","v":26642.60845585831},{"$f":"'Case 2 - Drawdown'!AD48+'Case 2 - AP'!AC48","v":24662.808242210831},{"$f":"'Case 2 - Drawdown'!AE48+'Case 2 - AP'!AD48","v":24948.509918565709},{"$f":"'Case 2 - Drawdown'!AF48+'Case 2 - AP'!AE48","v":25574.699017163599},{"$f":"'Case 2 - Drawdown'!AG48+'Case 2 - AP'!AF48","v":26370.334632810183},{"$f":"'Case 2 - Drawdown'!AH48+'Case 2 - AP'!AG48","v":26291.798942341949},{"$f":"'Case 2 - Drawdown'!AI48+'Case 2 - AP'!AH48","v":26038.583621078891},{"$f":"'Case 2 - Drawdown'!AJ48+'Case 2 - AP'!AI48","v":26719.924280415154},{"$f":"'Case 2 - Drawdown'!AK48+'Case 2 - AP'!AJ48","v":27928.411612536784},{"$f":"'Case 2 - Drawdown'!AL48+'Case 2 - AP'!AK48","v":25386.15200587688},{"$f":"'Case 2 - Drawdown'!AM48+'Case 2 - AP'!AL48","v":26885.824171561897},{"$f":"'Case 2 - Drawdown'!AN48+'Case 2 - AP'!AM48","v":27774.070215186377},{"$f":"'Case 2 - Drawdown'!AO48+'Case 2 - AP'!AN48","v":25762.451095109867},{"$f":"'Case 2 - Drawdown'!AP48+'Case 2 - AP'!AO48","v":24632.813054687707},{"$f":"'Case 2 - Drawdown'!AQ48+'Case 2 - AP'!AP48","v":26355.818928359131},{"$f":"'Case 2 - Drawdown'!AR48+'Case 2 - AP'!AQ48","v":26817.218671932722},{"$f":"'Case 2 - Drawdown'!AS48+'Case 2 - AP'!AR48","v":25527.385987288599},{"$f":"'Case 2 - Drawdown'!AT48+'Case 2 - AP'!AS48","v":25611.425636373446},{"$f":"'Case 2 - Drawdown'!AU48+'Case 2 - AP'!AT48","v":27748.301411381806},{"$f":"'Case 2 - Drawdown'!AV48+'Case 2 - AP'!AU48","v":26104.389235597617},{"$f":"'Case 2 - Drawdown'!AW48+'Case 2 - AP'!AV48","v":26526.093044762292},{"$f":"'Case 2 - Drawdown'!AX48+'Case 2 - AP'!AW48","v":25191.47253967918},{"$f":"'Case 2 - Drawdown'!AY48+'Case 2 - AP'!AX48","v":28781.52701857491},{"$f":"'Case 2 - Drawdown'!AZ48+'Case 2 - AP'!AY48","v":25139.790253966428},{"$f":"'Case 2 - Drawdown'!BA48+'Case 2 - AP'!AZ48","v":30102.475295925826},{"$f":"'Case 2 - Drawdown'!BB48+'Case 2 - AP'!BA48","v":26352.74932976544},{"$f":"'Case 2 - Drawdown'!BC48+'Case 2 - AP'!BB48","v":25235.317209952405},{"$f":"'Case 2 - Drawdown'!BD48+'Case 2 - AP'!BC48","v":26173.162470674684},{"$f":"'Case 2 - Drawdown'!BE48+'Case 2 - AP'!BD48","v":26351.592424582013},{"$f":"'Case 2 - Drawdown'!BF48+'Case 2 - AP'!BE48","v":24489.436120186518},{"$f":"'Case 2 - Drawdown'!BG48+'Case 2 - AP'!BF48","v":26537.068839954336},{"$f":"'Case 2 - Drawdown'!BH48+'Case 2 - AP'!BG48","v":24716.752583719925},{"$f":"'Case 2 - Drawdown'!BI48+'Case 2 - AP'!BH48","v":25600.081123355412},{"$f":"'Case 2 - Drawdown'!BJ48+'Case 2 - AP'!BI48","v":25911.806720729855},{"$f":"'Case 2 - Drawdown'!BK48+'Case 2 - AP'!BJ48","v":26730.690980110212},{"$f":"'Case 2 - Drawdown'!BL48+'Case 2 - AP'!BK48","v":26796.817256498936},{"$f":"'Case 2 - Drawdown'!BM48+'Case 2 - AP'!BL48","v":24969.882767698611},{"$f":"'Case 2 - Drawdown'!BN48+'Case 2 - AP'!BM48","v":25443.545742446091},{"$f":"'Case 2 - Drawdown'!BO48+'Case 2 - AP'!BN48","v":24953.69511992858},{"$f":"'Case 2 - Drawdown'!BP48+'Case 2 - AP'!BO48","v":25517.59478137155},{"$f":"'Case 2 - Drawdown'!BQ48+'Case 2 - AP'!BP48","v":27732.248155531561},{"$f":"'Case 2 - Drawdown'!BR48+'Case 2 - AP'!BQ48","v":26972.778202471964},{"$f":"'Case 2 - Drawdown'!BS48+'Case 2 - AP'!BR48","v":25588.77922529975},{"$f":"'Case 2 - Drawdown'!BT48+'Case 2 - AP'!BS48","v":24442.526862820214},{"$f":"'Case 2 - Drawdown'!BU48+'Case 2 - AP'!BT48","v":25766.466061700925},{"$f":"'Case 2 - Drawdown'!BV48+'Case 2 - AP'!BU48","v":25328.688064719936},{"$f":"'Case 2 - Drawdown'!BW48+'Case 2 - AP'!BV48","v":24793.801488436846},{"$f":"'Case 2 - Drawdown'!BX48+'Case 2 - AP'!BW48","v":25846.037297288327},{"$f":"'Case 2 - Drawdown'!BY48+'Case 2 - AP'!BX48","v":25913.405876608093},{"$f":"'Case 2 - Drawdown'!BZ48+'Case 2 - AP'!BY48","v":27965.871474015221},{"$f":"'Case 2 - Drawdown'!CA48+'Case 2 - AP'!BZ48","v":27527.241298077708},{"$f":"'Case 2 - Drawdown'!CB48+'Case 2 - AP'!CA48","v":26460.144821814283},{"$f":"'Case 2 - Drawdown'!CC48+'Case 2 - AP'!CB48","v":26669.77277990216},{"$f":"'Case 2 - Drawdown'!CD48+'Case 2 - AP'!CC48","v":25188.856028198257},{"$f":"'Case 2 - Drawdown'!CE48+'Case 2 - AP'!CD48","v":30072.610620231721},{"$f":"'Case 2 - Drawdown'!CF48+'Case 2 - AP'!CE48","v":25155.029475635918},{"$f":"'Case 2 - Drawdown'!CG48+'Case 2 - AP'!CF48","v":25525.571236277032},{"$f":"'Case 2 - Drawdown'!CH48+'Case 2 - AP'!CG48","v":27631.458144401604},{"$f":"'Case 2 - Drawdown'!CI48+'Case 2 - AP'!CH48","v":27419.737266296866},{"$f":"'Case 2 - Drawdown'!CJ48+'Case 2 - AP'!CI48","v":28507.629194747813},{"$f":"'Case 2 - Drawdown'!CK48+'Case 2 - AP'!CJ48","v":27215.352647754433},{"$f":"'Case 2 - Drawdown'!CL48+'Case 2 - AP'!CK48","v":26447.913686627508},{"$f":"'Case 2 - Drawdown'!CM48+'Case 2 - AP'!CL48","v":25578.80682852897},{"$f":"'Case 2 - Drawdown'!CN48+'Case 2 - AP'!CM48","v":25067.676071442529},{"$f":"'Case 2 - Drawdown'!CO48+'Case 2 - AP'!CN48","v":26997.676160816103},{"$f":"'Case 2 - Drawdown'!CP48+'Case 2 - AP'!CO48","v":25781.485358082598},{"$f":"'Case 2 - Drawdown'!CQ48+'Case 2 - AP'!CP48","v":26432.389475846372},{"$f":"'Case 2 - Drawdown'!CR48+'Case 2 - AP'!CQ48","v":24790.530913556046},{"$f":"'Case 2 - Drawdown'!CS48+'Case 2 - AP'!CR48","v":26585.44279985836},{"$f":"'Case 2 - Drawdown'!CT48+'Case 2 - AP'!CS48","v":26953.380693348805},{"$f":"'Case 2 - Drawdown'!CU48+'Case 2 - AP'!CT48","v":28088.56181785218},{"$f":"'Case 2 - Drawdown'!CV48+'Case 2 - AP'!CU48","v":25436.785743089757},{"$f":"'Case 2 - Drawdown'!CW48+'Case 2 - AP'!CV48","v":27247.770224467065},{"$f":"'Case 2 - Drawdown'!CX48+'Case 2 - AP'!CW48","v":30792.889972722442},{"$f":"'Case 2 - Drawdown'!CY48+'Case 2 - AP'!CX48","v":25986.987033555331},{"$f":"'Case 2 - Drawdown'!CZ48+'Case 2 - AP'!CY48","v":27386.102587558315},{"$f":"'Case 2 - Drawdown'!DA48+'Case 2 - AP'!CZ48","v":24836.117168460729},{"$f":"'Case 2 - Drawdown'!DB48+'Case 2 - AP'!DA48","v":28780.548860804491},{"$f":"'Case 2 - Drawdown'!DC48+'Case 2 - AP'!DB48","v":27222.901389161016},{"$f":"'Case 2 - Drawdown'!DD48+'Case 2 - AP'!DC48","v":24565.868472227132},{"$f":"'Case 2 - Drawdown'!DE48+'Case 2 - AP'!DD48","v":25017.323507275833},{"$f":"'Case 2 - Drawdown'!DF48+'Case 2 - AP'!DE48","v":25953.91633304174},{"$f":"'Case 2 - Drawdown'!DG48+'Case 2 - AP'!DF48","v":27030.548456118449},{"$f":"'Case 2 - Drawdown'!DH48+'Case 2 - AP'!DG48","v":25865.019878838393},{"$f":"'Case 2 - Drawdown'!DI48+'Case 2 - AP'!DH48","v":25715.253110435711},{"$f":"'Case 2 - Drawdown'!DJ48+'Case 2 - AP'!DI48","v":26025.216019590749},{"$f":"'Case 2 - Drawdown'!DK48+'Case 2 - AP'!DJ48","v":28652.047162938667},{"$f":"'Case 2 - Drawdown'!DL48+'Case 2 - AP'!DK48","v":27132.047693687648},{"$f":"'Case 2 - Drawdown'!DM48+'Case 2 - AP'!DL48","v":25998.336905056396},{"$f":"'Case 2 - Drawdown'!DN48+'Case 2 - AP'!DM48","v":26024.040096848079},{"$f":"'Case 2 - Drawdown'!DO48+'Case 2 - AP'!DN48","v":26487.04147163354},{"$f":"'Case 2 - Drawdown'!DP48+'Case 2 - AP'!DO48","v":25086.218274965406},{"$f":"'Case 2 - Drawdown'!DQ48+'Case 2 - AP'!DP48","v":25614.095941372863},{"$f":"'Case 2 - Drawdown'!DR48+'Case 2 - AP'!DQ48","v":37183.778700563744},{"$f":"'Case 2 - Drawdown'!DS48+'Case 2 - AP'!DR48","v":26669.644932789688},{"$f":"'Case 2 - Drawdown'!DT48+'Case 2 - AP'!DS48","v":33857.405290031376},{"$f":"'Case 2 - Drawdown'!DU48+'Case 2 - AP'!DT48","v":25541.981985179023},{"$f":"'Case 2 - Drawdown'!DV48+'Case 2 - AP'!DU48","v":26078.727534307749},{"$f":"'Case 2 - Drawdown'!DW48+'Case 2 - AP'!DV48","v":27974.024452368107},{"$f":"'Case 2 - Drawdown'!DX48+'Case 2 - AP'!DW48","v":25927.986561441827},{"$f":"'Case 2 - Drawdown'!DY48+'Case 2 - AP'!DX48","v":25311.501480801984},{"$f":"'Case 2 - Drawdown'!DZ48+'Case 2 - AP'!DY48","v":25356.702372787455},{"$f":"'Case 2 - Drawdown'!EA48+'Case 2 - AP'!DZ48","v":25120.544616752431},{"$f":"'Case 2 - Drawdown'!EB48+'Case 2 - AP'!EA48","v":26160.579832819367},{"$f":"'Case 2 - Drawdown'!EC48+'Case 2 - AP'!EB48","v":25712.388705565478},{"$f":"'Case 2 - Drawdown'!ED48+'Case 2 - AP'!EC48","v":28187.051402928675},{"$f":"'Case 2 - Drawdown'!EE48+'Case 2 - AP'!ED48","v":26417.149668917671},{"$f":"'Case 2 - Drawdown'!EF48+'Case 2 - AP'!EE48","v":25947.614620078457},{"$f":"'Case 2 - Drawdown'!EG48+'Case 2 - AP'!EF48","v":26137.600268178638},{"$f":"'Case 2 - Drawdown'!EH48+'Case 2 - AP'!EG48","v":29124.020812821396},{"$f":"'Case 2 - Drawdown'!EI48+'Case 2 - AP'!EH48","v":25385.065097184146},{"$f":"'Case 2 - Drawdown'!EJ48+'Case 2 - AP'!EI48","v":25007.740829497066},{"$f":"'Case 2 - Drawdown'!EK48+'Case 2 - AP'!EJ48","v":26358.198124640337},{"$f":"'Case 2 - Drawdown'!EL48+'Case 2 - AP'!EK48","v":25401.675947462507},{"$f":"'Case 2 - Drawdown'!EM48+'Case 2 - AP'!EL48","v":24729.949923025935},{"$f":"'Case 2 - Drawdown'!EN48+'Case 2 - AP'!EM48","v":25402.941933228645},{"$f":"'Case 2 - Drawdown'!EO48+'Case 2 - AP'!EN48","v":25985.131941943109},{"$f":"'Case 2 - Drawdown'!EP48+'Case 2 - AP'!EO48","v":35756.540795759327},{"$f":"'Case 2 - Drawdown'!EQ48+'Case 2 - AP'!EP48","v":26173.667789565272},{"$f":"'Case 2 - Drawdown'!ER48+'Case 2 - AP'!EQ48","v":28761.990345485148},{"$f":"'Case 2 - Drawdown'!ES48+'Case 2 - AP'!ER48","v":26408.111552081959},{"$f":"'Case 2 - Drawdown'!ET48+'Case 2 - AP'!ES48","v":26167.991590818012},{"$f":"'Case 2 - Drawdown'!EU48+'Case 2 - AP'!ET48","v":28543.156162918523},{"$f":"'Case 2 - Drawdown'!EV48+'Case 2 - AP'!EU48","v":29230.23341589986},{"$f":"'Case 2 - Drawdown'!EW48+'Case 2 - AP'!EV48","v":26875.668636810198},{"$f":"'Case 2 - Drawdown'!EX48+'Case 2 - AP'!EW48","v":24654.730895946064},{"$f":"'Case 2 - Drawdown'!EY48+'Case 2 - AP'!EX48","v":28520.114221744014},{"$f":"'Case 2 - Drawdown'!EZ48+'Case 2 - AP'!EY48","v":25028.815580900446},{"$f":"'Case 2 - Drawdown'!FA48+'Case 2 - AP'!EZ48","v":25811.184541911556},{"$f":"'Case 2 - Drawdown'!FB48+'Case 2 - AP'!FA48","v":26710.629197385504},{"$f":"'Case 2 - Drawdown'!FC48+'Case 2 - AP'!FB48","v":26920.448534971256},{"$f":"'Case 2 - Drawdown'!FD48+'Case 2 - AP'!FC48","v":25176.708934346389},{"$f":"'Case 2 - Drawdown'!FE48+'Case 2 - AP'!FD48","v":26203.578973974658},{"$f":"'Case 2 - Drawdown'!FF48+'Case 2 - AP'!FE48","v":25174.804067110053},{"$f":"'Case 2 - Drawdown'!FG48+'Case 2 - AP'!FF48","v":25473.775422221424},{"$f":"'Case 2 - Drawdown'!FH48+'Case 2 - AP'!FG48","v":24838.026862160656},{"$f":"'Case 2 - Drawdown'!FI48+'Case 2 - AP'!FH48","v":26168.592792006391},{"$f":"'Case 2 - Drawdown'!FJ48+'Case 2 - AP'!FI48","v":25800.142712187757},{"$f":"'Case 2 - Drawdown'!FK48+'Case 2 - AP'!FJ48","v":26548.347313204711},{"$f":"'Case 2 - Drawdown'!FL48+'Case 2 - AP'!FK48","v":25527.235593624497},{"$f":"'Case 2 - Drawdown'!FM48+'Case 2 - AP'!FL48","v":25596.223047064064},{"$f":"'Case 2 - Drawdown'!FN48+'Case 2 - AP'!FM48","v":30022.369386468596},{"$f":"'Case 2 - Drawdown'!FO48+'Case 2 - AP'!FN48","v":26407.061502936347},{"$f":"'Case 2 - Drawdown'!FP48+'Case 2 - AP'!FO48","v":25640.305495378121},{"$f":"'Case 2 - Drawdown'!FQ48+'Case 2 - AP'!FP48","v":26670.367069242195},{"$f":"'Case 2 - Drawdown'!FR48+'Case 2 - AP'!FQ48","v":29270.844721784608},{"$f":"'Case 2 - Drawdown'!FS48+'Case 2 - AP'!FR48","v":25765.65223417541},{"$f":"'Case 2 - Drawdown'!FT48+'Case 2 - AP'!FS48","v":25317.445844845068},{"$f":"'Case 2 - Drawdown'!FU48+'Case 2 - AP'!FT48","v":26303.91056716918},{"$f":"'Case 2 - Drawdown'!FV48+'Case 2 - AP'!FU48","v":26367.469579464705},{"$f":"'Case 2 - Drawdown'!FW48+'Case 2 - AP'!FV48","v":25974.838498134974},{"$f":"'Case 2 - Drawdown'!FX48+'Case 2 - AP'!FW48","v":25514.899081311687},{"$f":"'Case 2 - Drawdown'!FY48+'Case 2 - AP'!FX48","v":26340.8618863179},{"$f":"'Case 2 - Drawdown'!FZ48+'Case 2 - AP'!FY48","v":27992.309255769447},{"$f":"'Case 2 - Drawdown'!GA48+'Case 2 - AP'!FZ48","v":25622.740013739283},{"$f":"'Case 2 - Drawdown'!GB48+'Case 2 - AP'!GA48","v":24709.918487530682},{"$f":"'Case 2 - Drawdown'!GC48+'Case 2 - AP'!GB48","v":29853.741884082632},{"$f":"'Case 2 - Drawdown'!GD48+'Case 2 - AP'!GC48","v":26472.850283370353},{"$f":"'Case 2 - Drawdown'!GE48+'Case 2 - AP'!GD48","v":31164.306167611139},{"$f":"'Case 2 - Drawdown'!GF48+'Case 2 - AP'!GE48","v":25745.803692992813},{"$f":"'Case 2 - Drawdown'!GG48+'Case 2 - AP'!GF48","v":26008.964239388861},{"$f":"'Case 2 - Drawdown'!GH48+'Case 2 - AP'!GG48","v":26649.959055943418},{"$f":"'Case 2 - Drawdown'!GI48+'Case 2 - AP'!GH48","v":25402.266313429016},{"$f":"'Case 2 - Drawdown'!GJ48+'Case 2 - AP'!GI48","v":26366.714051108738},{"$f":"'Case 2 - Drawdown'!GK48+'Case 2 - AP'!GJ48","v":26222.007191952111},{"$f":"'Case 2 - Drawdown'!GL48+'Case 2 - AP'!GK48","v":25918.854764650114},{"$f":"'Case 2 - Drawdown'!GM48+'Case 2 - AP'!GL48","v":25895.936779232077},{"$f":"'Case 2 - Drawdown'!GN48+'Case 2 - AP'!GM48","v":27047.061516101356},{"$f":"'Case 2 - Drawdown'!GO48+'Case 2 - AP'!GN48","v":24837.741671547534},{"$f":"'Case 2 - Drawdown'!GP48+'Case 2 - AP'!GO48","v":27415.948255176754},{"$f":"'Case 2 - Drawdown'!GQ48+'Case 2 - AP'!GP48","v":29054.795165683652},{"$f":"'Case 2 - Drawdown'!GR48+'Case 2 - AP'!GQ48","v":25457.99398767238},{"$f":"'Case 2 - Drawdown'!GS48+'Case 2 - AP'!GR48","v":25684.943516932093},{"$f":"'Case 2 - Drawdown'!GT48+'Case 2 - AP'!GS48","v":27058.502461537733},{"$f":"'Case 2 - Drawdown'!GU48+'Case 2 - AP'!GT48","v":25018.40499818094},{"$f":"'Case 2 - Drawdown'!GV48+'Case 2 - AP'!GU48","v":26100.11829143863},{"$f":"'Case 2 - Drawdown'!GW48+'Case 2 - AP'!GV48","v":25822.740741365378},{"$f":"'Case 2 - Drawdown'!GX48+'Case 2 - AP'!GW48","v":25752.584416319485},{"$f":"'Case 2 - Drawdown'!GY48+'Case 2 - AP'!GX48","v":29612.279410759784},{"$f":"'Case 2 - Drawdown'!GZ48+'Case 2 - AP'!GY48","v":26480.573359665621},{"$f":"'Case 2 - Drawdown'!HA48+'Case 2 - AP'!GZ48","v":31655.479707692626},{"$f":"'Case 2 - Drawdown'!HB48+'Case 2 - AP'!HA48","v":26633.428089457768},{"$f":"'Case 2 - Drawdown'!HC48+'Case 2 - AP'!HB48","v":26468.768371470222},{"$f":"'Case 2 - Drawdown'!HD48+'Case 2 - AP'!HC48","v":27365.028136650897},{"$f":"'Case 2 - Drawdown'!HE48+'Case 2 - AP'!HD48","v":26072.485681536527},{"$f":"'Case 2 - Drawdown'!HF48+'Case 2 - AP'!HE48","v":26512.06701828368},{"$f":"'Case 2 - Drawdown'!HG48+'Case 2 - AP'!HF48","v":26771.875322244843},{"$f":"'Case 2 - Drawdown'!HH48+'Case 2 - AP'!HG48","v":25473.915365729925},{"$f":"'Case 2 - Drawdown'!HI48+'Case 2 - AP'!HH48","v":25925.701520530034},{"$f":"'Case 2 - Drawdown'!HJ48+'Case 2 - AP'!HI48","v":26172.151548424721},{"$f":"'Case 2 - Drawdown'!HK48+'Case 2 - AP'!HJ48","v":30767.00141620481},{"$f":"'Case 2 - Drawdown'!HL48+'Case 2 - AP'!HK48","v":28581.182944981454},{"$f":"'Case 2 - Drawdown'!HM48+'Case 2 - AP'!HL48","v":26229.337905342811},{"$f":"'Case 2 - Drawdown'!HN48+'Case 2 - AP'!HM48","v":27533.422628653247},{"$f":"'Case 2 - Drawdown'!HO48+'Case 2 - AP'!HN48","v":26235.716352300558},{"$f":"'Case 2 - Drawdown'!HP48+'Case 2 - AP'!HO48","v":26175.270220680872},{"$f":"'Case 2 - Drawdown'!HQ48+'Case 2 - AP'!HP48","v":26849.126109856148},{"$f":"'Case 2 - Drawdown'!HR48+'Case 2 - AP'!HQ48","v":26085.059184929109},{"$f":"'Case 2 - Drawdown'!HS48+'Case 2 - AP'!HR48","v":25942.239030983248},{"$f":"'Case 2 - Drawdown'!HT48+'Case 2 - AP'!HS48","v":25237.833379154345},{"$f":"'Case 2 - Drawdown'!HU48+'Case 2 - AP'!HT48","v":26003.852822709072},{"$f":"'Case 2 - Drawdown'!HV48+'Case 2 - AP'!HU48","v":25525.256884236831},{"$f":"'Case 2 - Drawdown'!HW48+'Case 2 - AP'!HV48","v":25917.828280911246},{"$f":"'Case 2 - Drawdown'!HX48+'Case 2 - AP'!HW48","v":25337.256644576297},{"$f":"'Case 2 - Drawdown'!HY48+'Case 2 - AP'!HX48","v":26308.862813429019},{"$f":"'Case 2 - Drawdown'!HZ48+'Case 2 - AP'!HY48","v":28598.376612842476},{"$f":"'Case 2 - Drawdown'!IA48+'Case 2 - AP'!HZ48","v":30817.697959900928},{"$f":"'Case 2 - Drawdown'!IB48+'Case 2 - AP'!IA48","v":25931.188972688276},{"$f":"'Case 2 - Drawdown'!IC48+'Case 2 - AP'!IB48","v":27173.228224586277},{"$f":"'Case 2 - Drawdown'!ID48+'Case 2 - AP'!IC48","v":26814.778770409925},{"$f":"'Case 2 - Drawdown'!IE48+'Case 2 - AP'!ID48","v":26403.219754572907},{"$f":"'Case 2 - Drawdown'!IF48+'Case 2 - AP'!IE48","v":25399.870945886189},{"$f":"'Case 2 - Drawdown'!IG48+'Case 2 - AP'!IF48","v":24745.029914748113},{"$f":"'Case 2 - Drawdown'!IH48+'Case 2 - AP'!IG48","v":29840.677903129937},{"$f":"'Case 2 - Drawdown'!II48+'Case 2 - AP'!IH48","v":27728.782677003815},{"$f":"'Case 2 - Drawdown'!IJ48+'Case 2 - AP'!II48","v":26047.587089952794},{"$f":"'Case 2 - Drawdown'!IK48+'Case 2 - AP'!IJ48","v":26219.533567987073},{"$f":"'Case 2 - Drawdown'!IL48+'Case 2 - AP'!IK48","v":25383.115504337176},{"$f":"'Case 2 - Drawdown'!IM48+'Case 2 - AP'!IL48","v":26104.713329540162},{"$f":"'Case 2 - Drawdown'!IN48+'Case 2 - AP'!IM48","v":25523.088930102083},{"$f":"'Case 2 - Drawdown'!IO48+'Case 2 - AP'!IN48","v":25787.487337420222},{"$f":"'Case 2 - Drawdown'!IP48+'Case 2 - AP'!IO48","v":25947.303970266759},{"$f":"'Case 2 - Drawdown'!IQ48+'Case 2 - AP'!IP48","v":26596.901616802352},{"$f":"'Case 2 - Drawdown'!IR48+'Case 2 - AP'!IQ48","v":25315.45913274261},{"$f":"'Case 2 - Drawdown'!IS48+'Case 2 - AP'!IR48","v":26432.243809741572},{"$f":"'Case 2 - Drawdown'!IT48+'Case 2 - AP'!IS48","v":27504.083300613711},{"$f":"'Case 2 - Drawdown'!IU48+'Case 2 - AP'!IT48","v":29466.510516279857},{"$f":"'Case 2 - Drawdown'!IV48+'Case 2 - AP'!IU48","v":27268.649207211987},{"$f":"'Case 2 - Drawdown'!IW48+'Case 2 - AP'!IV48","v":25457.659304780613},{"$f":"'Case 2 - Drawdown'!IX48+'Case 2 - AP'!IW48","v":27126.828958397597},{"$f":"'Case 2 - Drawdown'!IY48+'Case 2 - AP'!IX48","v":26759.456868735328},{"$f":"'Case 2 - Drawdown'!IZ48+'Case 2 - AP'!IY48","v":25245.913698924647},{"$f":"'Case 2 - Drawdown'!JA48+'Case 2 - AP'!IZ48","v":26155.832290927137},{"$f":"'Case 2 - Drawdown'!JB48+'Case 2 - AP'!JA48","v":25241.936197497984},{"$f":"'Case 2 - Drawdown'!JC48+'Case 2 - AP'!JB48","v":27100.11295524006},{"$f":"'Case 2 - Drawdown'!JD48+'Case 2 - AP'!JC48","v":24918.29164097086},{"$f":"'Case 2 - Drawdown'!JE48+'Case 2 - AP'!JD48","v":26478.289840935038},{"$f":"'Case 2 - Drawdown'!JF48+'Case 2 - AP'!JE48","v":24850.953838465204},{"$f":"'Case 2 - Drawdown'!JG48+'Case 2 - AP'!JF48","v":26997.33550821722},{"$f":"'Case 2 - Drawdown'!JH48+'Case 2 - AP'!JG48","v":26478.582171123417},{"$f":"'Case 2 - Drawdown'!JI48+'Case 2 - AP'!JH48","v":25816.509354376252},{"$f":"'Case 2 - Drawdown'!JJ48+'Case 2 - AP'!JI48","v":26372.551884866516},{"$f":"'Case 2 - Drawdown'!JK48+'Case 2 - AP'!JJ48","v":29588.14111587988},{"$f":"'Case 2 - Drawdown'!JL48+'Case 2 - AP'!JK48","v":25045.077226533223},{"$f":"'Case 2 - Drawdown'!JM48+'Case 2 - AP'!JL48","v":26498.199669893878},{"$f":"'Case 2 - Drawdown'!JN48+'Case 2 - AP'!JM48","v":27116.100181908761},{"$f":"'Case 2 - Drawdown'!JO48+'Case 2 - AP'!JN48","v":26957.006023169575},{"$f":"'Case 2 - Drawdown'!JP48+'Case 2 - AP'!JO48","v":26545.689817255021},{"$f":"'Case 2 - Drawdown'!JQ48+'Case 2 - AP'!JP48","v":26982.678536307074},{"$f":"'Case 2 - Drawdown'!JR48+'Case 2 - AP'!JQ48","v":25195.210419902996},{"$f":"'Case 2 - Drawdown'!JS48+'Case 2 - AP'!JR48","v":26166.465476327823},{"$f":"'Case 2 - Drawdown'!JT48+'Case 2 - AP'!JS48","v":27661.722517114613},{"$f":"'Case 2 - Drawdown'!JU48+'Case 2 - AP'!JT48","v":26016.357506200176},{"$f":"'Case 2 - Drawdown'!JV48+'Case 2 - AP'!JU48","v":26351.74855962627},{"$f":"'Case 2 - Drawdown'!JW48+'Case 2 - AP'!JV48","v":26591.382263716274},{"$f":"'Case 2 - Drawdown'!JX48+'Case 2 - AP'!JW48","v":25695.329207021328},{"$f":"'Case 2 - Drawdown'!JY48+'Case 2 - AP'!JX48","v":24855.945604446166},{"$f":"'Case 2 - Drawdown'!JZ48+'Case 2 - AP'!JY48","v":26940.748626040044},{"$f":"'Case 2 - Drawdown'!KA48+'Case 2 - AP'!JZ48","v":26190.32396450837},{"$f":"'Case 2 - Drawdown'!KB48+'Case 2 - AP'!KA48","v":25005.046301406441},{"$f":"'Case 2 - Drawdown'!KC48+'Case 2 - AP'!KB48","v":25619.477603177296},{"$f":"'Case 2 - Drawdown'!KD48+'Case 2 - AP'!KC48","v":28052.763679516247},{"$f":"'Case 2 - Drawdown'!KE48+'Case 2 - AP'!KD48","v":27497.042753946924},{"$f":"'Case 2 - Drawdown'!KF48+'Case 2 - AP'!KE48","v":25311.821540133773},{"$f":"'Case 2 - Drawdown'!KG48+'Case 2 - AP'!KF48","v":25454.993502677906},{"$f":"'Case 2 - Drawdown'!KH48+'Case 2 - AP'!KG48","v":30748.135425971293},{"$f":"'Case 2 - Drawdown'!KI48+'Case 2 - AP'!KH48","v":27017.109618583672},{"$f":"'Case 2 - Drawdown'!KJ48+'Case 2 - AP'!KI48","v":25713.345191805129},{"$f":"'Case 2 - Drawdown'!KK48+'Case 2 - AP'!KJ48","v":26348.422043219984},{"$f":"'Case 2 - Drawdown'!KL48+'Case 2 - AP'!KK48","v":25335.02525192609},{"$f":"'Case 2 - Drawdown'!KM48+'Case 2 - AP'!KL48","v":29905.130153395854},{"$f":"'Case 2 - Drawdown'!KN48+'Case 2 - AP'!KM48","v":26137.591772638021},{"$f":"'Case 2 - Drawdown'!KO48+'Case 2 - AP'!KN48","v":25694.942249613287},{"$f":"'Case 2 - Drawdown'!KP48+'Case 2 - AP'!KO48","v":25445.164821444192},{"$f":"'Case 2 - Drawdown'!KQ48+'Case 2 - AP'!KP48","v":29589.137313709329},{"$f":"'Case 2 - Drawdown'!KR48+'Case 2 - AP'!KQ48","v":26209.377499804759},{"$f":"'Case 2 - Drawdown'!KS48+'Case 2 - AP'!KR48","v":24697.510443827443},{"$f":"'Case 2 - Drawdown'!KT48+'Case 2 - AP'!KS48","v":25287.122796420281},{"$f":"'Case 2 - Drawdown'!KU48+'Case 2 - AP'!KT48","v":25569.017897016205},{"$f":"'Case 2 - Drawdown'!KV48+'Case 2 - AP'!KU48","v":25243.000455397727},{"$f":"'Case 2 - Drawdown'!KW48+'Case 2 - AP'!KV48","v":25584.472931176973},{"$f":"'Case 2 - Drawdown'!KX48+'Case 2 - AP'!KW48","v":26562.086747565998},{"$f":"'Case 2 - Drawdown'!KY48+'Case 2 - AP'!KX48","v":26452.89022660609},{"$f":"'Case 2 - Drawdown'!KZ48+'Case 2 - AP'!KY48","v":29334.785788211713},{"$f":"'Case 2 - Drawdown'!LA48+'Case 2 - AP'!KZ48","v":27289.020194907145},{"$f":"'Case 2 - Drawdown'!LB48+'Case 2 - AP'!LA48","v":25216.578707057124},{"$f":"'Case 2 - Drawdown'!LC48+'Case 2 - AP'!LB48","v":25276.348467235955},{"$f":"'Case 2 - Drawdown'!LD48+'Case 2 - AP'!LC48","v":25329.00335989584},{"$f":"'Case 2 - Drawdown'!LE48+'Case 2 - AP'!LD48","v":29190.207754371921},{"$f":"'Case 2 - Drawdown'!LF48+'Case 2 - AP'!LE48","v":28668.482310744737},{"$f":"'Case 2 - Drawdown'!LG48+'Case 2 - AP'!LF48","v":27905.36132415773},{"$f":"'Case 2 - Drawdown'!LH48+'Case 2 - AP'!LG48","v":26872.199611592438},{"$f":"'Case 2 - Drawdown'!LI48+'Case 2 - AP'!LH48","v":25042.848584145311},{"$f":"'Case 2 - Drawdown'!LJ48+'Case 2 - AP'!LI48","v":26079.225670135937},{"$f":"'Case 2 - Drawdown'!LK48+'Case 2 - AP'!LJ48","v":25566.998506058539},{"$f":"'Case 2 - Drawdown'!LL48+'Case 2 - AP'!LK48","v":27050.604481452781},{"$f":"'Case 2 - Drawdown'!LM48+'Case 2 - AP'!LL48","v":26540.06396709384},{"$f":"'Case 2 - Drawdown'!LN48+'Case 2 - AP'!LM48","v":28246.853005377317},{"$f":"'Case 2 - Drawdown'!LO48+'Case 2 - AP'!LN48","v":25498.243452613482},{"$f":"'Case 2 - Drawdown'!LP48+'Case 2 - AP'!LO48","v":25001.698167485283},{"$f":"'Case 2 - Drawdown'!LQ48+'Case 2 - AP'!LP48","v":25169.09002690237},{"$f":"'Case 2 - Drawdown'!LR48+'Case 2 - AP'!LQ48","v":25552.885704870565},{"$f":"'Case 2 - Drawdown'!LS48+'Case 2 - AP'!LR48","v":26754.1900479711},{"$f":"'Case 2 - Drawdown'!LT48+'Case 2 - AP'!LS48","v":25740.356205924785},{"$f":"'Case 2 - Drawdown'!LU48+'Case 2 - AP'!LT48","v":28056.522364545213},{"$f":"'Case 2 - Drawdown'!LV48+'Case 2 - AP'!LU48","v":25150.001075103111},{"$f":"'Case 2 - Drawdown'!LW48+'Case 2 - AP'!LV48","v":28071.935362577176},{"$f":"'Case 2 - Drawdown'!LX48+'Case 2 - AP'!LW48","v":25860.341675482025},{"$f":"'Case 2 - Drawdown'!LY48+'Case 2 - AP'!LX48","v":28774.866067492694},{"$f":"'Case 2 - Drawdown'!LZ48+'Case 2 - AP'!LY48","v":26682.949271300658},{"$f":"'Case 2 - Drawdown'!MA48+'Case 2 - AP'!LZ48","v":25195.86571255176},{"$f":"'Case 2 - Drawdown'!MB48+'Case 2 - AP'!MA48","v":26650.70542175222},{"$f":"'Case 2 - Drawdown'!MC48+'Case 2 - AP'!MB48","v":24821.753466804184},{"$f":"'Case 2 - Drawdown'!MD48+'Case 2 - AP'!MC48","v":25878.970225271951},{"$f":"'Case 2 - Drawdown'!ME48+'Case 2 - AP'!MD48","v":25368.432847813743},{"$f":"'Case 2 - Drawdown'!MF48+'Case 2 - AP'!ME48","v":28770.292094750934},{"$f":"'Case 2 - Drawdown'!MG48+'Case 2 - AP'!MF48","v":26661.838743898585},{"$f":"'Case 2 - Drawdown'!MH48+'Case 2 - AP'!MG48","v":24690.396582084777},{"$f":"'Case 2 - Drawdown'!MI48+'Case 2 - AP'!MH48","v":26637.443716561625},{"$f":"'Case 2 - Drawdown'!MJ48+'Case 2 - AP'!MI48","v":25291.427873326676},{"$f":"'Case 2 - Drawdown'!MK48+'Case 2 - AP'!MJ48","v":26682.445352797691},{"$f":"'Case 2 - Drawdown'!ML48+'Case 2 - AP'!MK48","v":25744.234407279291},{"$f":"'Case 2 - Drawdown'!MM48+'Case 2 - AP'!ML48","v":25906.697765942768},{"$f":"'Case 2 - Drawdown'!MN48+'Case 2 - AP'!MM48","v":25357.501085747193},{"$f":"'Case 2 - Drawdown'!MO48+'Case 2 - AP'!MN48","v":26275.965146525548},{"$f":"'Case 2 - Drawdown'!MP48+'Case 2 - AP'!MO48","v":27459.717418112705},{"$f":"'Case 2 - Drawdown'!MQ48+'Case 2 - AP'!MP48","v":27508.91239851289},{"$f":"'Case 2 - Drawdown'!MR48+'Case 2 - AP'!MQ48","v":25576.937488522057},{"$f":"'Case 2 - Drawdown'!MS48+'Case 2 - AP'!MR48","v":27504.350246401293},{"$f":"'Case 2 - Drawdown'!MT48+'Case 2 - AP'!MS48","v":26259.15557186208},{"$f":"'Case 2 - Drawdown'!MU48+'Case 2 - AP'!MT48","v":25364.06193199016},{"$f":"'Case 2 - Drawdown'!MV48+'Case 2 - AP'!MU48","v":28806.198410505407},{"$f":"'Case 2 - Drawdown'!MW48+'Case 2 - AP'!MV48","v":25356.644552399877},{"$f":"'Case 2 - Drawdown'!MX48+'Case 2 - AP'!MW48","v":26335.936852015642},{"$f":"'Case 2 - Drawdown'!MY48+'Case 2 - AP'!MX48","v":27278.401343289694},{"$f":"'Case 2 - Drawdown'!MZ48+'Case 2 - AP'!MY48","v":26185.249801017399},{"$f":"'Case 2 - Drawdown'!NA48+'Case 2 - AP'!MZ48","v":25877.541094987428},{"$f":"'Case 2 - Drawdown'!NB48+'Case 2 - AP'!NA48","v":28593.099062947709},{"$f":"'Case 2 - Drawdown'!NC48+'Case 2 - AP'!NB48","v":26779.902790663506},{"$f":"'Case 2 - Drawdown'!ND48+'Case 2 - AP'!NC48","v":25965.219232008454},{"$f":"'Case 2 - Drawdown'!NE48+'Case 2 - AP'!ND48","v":28009.20715913827},{"$f":"'Case 2 - Drawdown'!NF48+'Case 2 - AP'!NE48","v":25815.048567882597},{"$f":"'Case 2 - Drawdown'!NG48+'Case 2 - AP'!NF48","v":28599.598174650924},{"$f":"'Case 2 - Drawdown'!NH48+'Case 2 - AP'!NG48","v":25309.320872483193},{"$f":"'Case 2 - Drawdown'!NI48+'Case 2 - AP'!NH48","v":26420.730381379166},{"$f":"'Case 2 - Drawdown'!NJ48+'Case 2 - AP'!NI48","v":26432.135794055153},{"$f":"'Case 2 - Drawdown'!NK48+'Case 2 - AP'!NJ48","v":28036.957337709944},{"$f":"'Case 2 - Drawdown'!NL48+'Case 2 - AP'!NK48","v":26667.607423414462},{"$f":"'Case 2 - Drawdown'!NM48+'Case 2 - AP'!NL48","v":25073.134106318685},{"$f":"'Case 2 - Drawdown'!NN48+'Case 2 - AP'!NM48","v":28574.283608720711},{"$f":"'Case 2 - Drawdown'!NO48+'Case 2 - AP'!NN48","v":25301.724564528286},{"$f":"'Case 2 - Drawdown'!NP48+'Case 2 - AP'!NO48","v":25980.324758834275},{"$f":"'Case 2 - Drawdown'!NQ48+'Case 2 - AP'!NP48","v":25470.469958614121},{"$f":"'Case 2 - Drawdown'!NR48+'Case 2 - AP'!NQ48","v":25838.041223862259},{"$f":"'Case 2 - Drawdown'!NS48+'Case 2 - AP'!NR48","v":25762.3521637298},{"$f":"'Case 2 - Drawdown'!NT48+'Case 2 - AP'!NS48","v":28551.392775015727},{"$f":"'Case 2 - Drawdown'!NU48+'Case 2 - AP'!NT48","v":26244.01905567315},{"$f":"'Case 2 - Drawdown'!NV48+'Case 2 - AP'!NU48","v":25960.951270841026},{"$f":"'Case 2 - Drawdown'!NW48+'Case 2 - AP'!NV48","v":27916.83298587432},{"$f":"'Case 2 - Drawdown'!NX48+'Case 2 - AP'!NW48","v":25691.615288123921},{"$f":"'Case 2 - Drawdown'!NY48+'Case 2 - AP'!NX48","v":26111.134690860421},{"$f":"'Case 2 - Drawdown'!NZ48+'Case 2 - AP'!NY48","v":27240.268443848247},{"$f":"'Case 2 - Drawdown'!OA48+'Case 2 - AP'!NZ48","v":25125.638945322862},{"$f":"'Case 2 - Drawdown'!OB48+'Case 2 - AP'!OA48","v":25547.564610035399},{"$f":"'Case 2 - Drawdown'!OC48+'Case 2 - AP'!OB48","v":25259.195140028718},{"$f":"'Case 2 - Drawdown'!OD48+'Case 2 - AP'!OC48","v":26350.922471179965},{"$f":"'Case 2 - Drawdown'!OE48+'Case 2 - AP'!OD48","v":25520.966769281975},{"$f":"'Case 2 - Drawdown'!OF48+'Case 2 - AP'!OE48","v":25514.937305869138},{"$f":"'Case 2 - Drawdown'!OG48+'Case 2 - AP'!OF48","v":28818.36518122784},{"$f":"'Case 2 - Drawdown'!OH48+'Case 2 - AP'!OG48","v":26309.492879387642},{"$f":"'Case 2 - Drawdown'!OI48+'Case 2 - AP'!OH48","v":24846.953785297355},{"$f":"'Case 2 - Drawdown'!OJ48+'Case 2 - AP'!OI48","v":26654.66744648667},{"$f":"'Case 2 - Drawdown'!OK48+'Case 2 - AP'!OJ48","v":26168.431146548592},{"$f":"'Case 2 - Drawdown'!OL48+'Case 2 - AP'!OK48","v":25159.888155590386},{"$f":"'Case 2 - Drawdown'!OM48+'Case 2 - AP'!OL48","v":25062.564723171177},{"$f":"'Case 2 - Drawdown'!ON48+'Case 2 - AP'!OM48","v":24532.149057782572},{"$f":"'Case 2 - Drawdown'!OO48+'Case 2 - AP'!ON48","v":26452.262989258285},{"$f":"'Case 2 - Drawdown'!OP48+'Case 2 - AP'!OO48","v":24914.321841139699},{"$f":"'Case 2 - Drawdown'!OQ48+'Case 2 - AP'!OP48","v":27885.707768719974},{"$f":"'Case 2 - Drawdown'!OR48+'Case 2 - AP'!OQ48","v":26133.071013139823},{"$f":"'Case 2 - Drawdown'!OS48+'Case 2 - AP'!OR48","v":25831.281576073263},{"$f":"'Case 2 - Drawdown'!OT48+'Case 2 - AP'!OS48","v":25589.368947353891},{"$f":"'Case 2 - Drawdown'!OU48+'Case 2 - AP'!OT48","v":26841.408902935578},{"$f":"'Case 2 - Drawdown'!OV48+'Case 2 - AP'!OU48","v":25672.194499601788},{"$f":"'Case 2 - Drawdown'!OW48+'Case 2 - AP'!OV48","v":25179.317855211724},{"$f":"'Case 2 - Drawdown'!OX48+'Case 2 - AP'!OW48","v":25435.211325188091},{"$f":"'Case 2 - Drawdown'!OY48+'Case 2 - AP'!OX48","v":25848.094747755957},{"$f":"'Case 2 - Drawdown'!OZ48+'Case 2 - AP'!OY48","v":25757.807845458898},{"$f":"'Case 2 - Drawdown'!PA48+'Case 2 - AP'!OZ48","v":27704.906095468061},{"$f":"'Case 2 - Drawdown'!PB48+'Case 2 - AP'!PA48","v":25414.905720364346},{"$f":"'Case 2 - Drawdown'!PC48+'Case 2 - AP'!PB48","v":26183.051887212205},{"$f":"'Case 2 - Drawdown'!PD48+'Case 2 - AP'!PC48","v":28378.809195432899},{"$f":"'Case 2 - Drawdown'!PE48+'Case 2 - AP'!PD48","v":31986.610767207465},{"$f":"'Case 2 - Drawdown'!PF48+'Case 2 - AP'!PE48","v":25338.852814222253},{"$f":"'Case 2 - Drawdown'!PG48+'Case 2 - AP'!PF48","v":26900.542977253026},{"$f":"'Case 2 - Drawdown'!PH48+'Case 2 - AP'!PG48","v":25980.528199102595},{"$f":"'Case 2 - Drawdown'!PI48+'Case 2 - AP'!PH48","v":25375.241500595828},{"$f":"'Case 2 - Drawdown'!PJ48+'Case 2 - AP'!PI48","v":28177.96336529257},{"$f":"'Case 2 - Drawdown'!PK48+'Case 2 - AP'!PJ48","v":27688.700967777349},{"$f":"'Case 2 - Drawdown'!PL48+'Case 2 - AP'!PK48","v":27457.403417985279},{"$f":"'Case 2 - Drawdown'!PM48+'Case 2 - AP'!PL48","v":27033.008414965876},{"$f":"'Case 2 - Drawdown'!PN48+'Case 2 - AP'!PM48","v":25577.243568767393},{"$f":"'Case 2 - Drawdown'!PO48+'Case 2 - AP'!PN48","v":26015.954224669476},{"$f":"'Case 2 - Drawdown'!PP48+'Case 2 - AP'!PO48","v":28025.034090580444},{"$f":"'Case 2 - Drawdown'!PQ48+'Case 2 - AP'!PP48","v":27466.929586329006},{"$f":"'Case 2 - Drawdown'!PR48+'Case 2 - AP'!PQ48","v":28094.433750583066},{"$f":"'Case 2 - Drawdown'!PS48+'Case 2 - AP'!PR48","v":26903.922784417664},{"$f":"'Case 2 - Drawdown'!PT48+'Case 2 - AP'!PS48","v":27665.228716643585},{"$f":"'Case 2 - Drawdown'!PU48+'Case 2 - AP'!PT48","v":26102.147410566202},{"$f":"'Case 2 - Drawdown'!PV48+'Case 2 - AP'!PU48","v":27544.728847729777},{"$f":"'Case 2 - Drawdown'!PW48+'Case 2 - AP'!PV48","v":28195.285455525987},{"$f":"'Case 2 - Drawdown'!PX48+'Case 2 - AP'!PW48","v":25468.043294676889},{"$f":"'Case 2 - Drawdown'!PY48+'Case 2 - AP'!PX48","v":25226.228421712676},{"$f":"'Case 2 - Drawdown'!PZ48+'Case 2 - AP'!PY48","v":28112.023627769981},{"$f":"'Case 2 - Drawdown'!QA48+'Case 2 - AP'!PZ48","v":25971.442625807529},{"$f":"'Case 2 - Drawdown'!QB48+'Case 2 - AP'!QA48","v":25894.824010943885},{"$f":"'Case 2 - Drawdown'!QC48+'Case 2 - AP'!QB48","v":25538.283716993315},{"$f":"'Case 2 - Drawdown'!QD48+'Case 2 - AP'!QC48","v":24720.67462399611},{"$f":"'Case 2 - Drawdown'!QE48+'Case 2 - AP'!QD48","v":25824.515582983699},{"$f":"'Case 2 - Drawdown'!QF48+'Case 2 - AP'!QE48","v":26615.994471408852},{"$f":"'Case 2 - Drawdown'!QG48+'Case 2 - AP'!QF48","v":26125.790703942726},{"$f":"'Case 2 - Drawdown'!QH48+'Case 2 - AP'!QG48","v":25156.045467419579},{"$f":"'Case 2 - Drawdown'!QI48+'Case 2 - AP'!QH48","v":25282.595193814064},{"$f":"'Case 2 - Drawdown'!QJ48+'Case 2 - AP'!QI48","v":27089.972394353252},{"$f":"'Case 2 - Drawdown'!QK48+'Case 2 - AP'!QJ48","v":25141.858861902125},{"$f":"'Case 2 - Drawdown'!QL48+'Case 2 - AP'!QK48","v":26541.10094403274},{"$f":"'Case 2 - Drawdown'!QM48+'Case 2 - AP'!QL48","v":28421.287851317629},{"$f":"'Case 2 - Drawdown'!QN48+'Case 2 - AP'!QM48","v":25382.600576410325},{"$f":"'Case 2 - Drawdown'!QO48+'Case 2 - AP'!QN48","v":26182.349288805362},{"$f":"'Case 2 - Drawdown'!QP48+'Case 2 - AP'!QO48","v":25347.242036191936},{"$f":"'Case 2 - Drawdown'!QQ48+'Case 2 - AP'!QP48","v":25386.928690825869},{"$f":"'Case 2 - Drawdown'!QR48+'Case 2 - AP'!QQ48","v":24731.263968229723},{"$f":"'Case 2 - Drawdown'!QS48+'Case 2 - AP'!QR48","v":26378.25008687767},{"$f":"'Case 2 - Drawdown'!QT48+'Case 2 - AP'!QS48","v":28216.746154494242},{"$f":"'Case 2 - Drawdown'!QU48+'Case 2 - AP'!QT48","v":26656.288731817043},{"$f":"'Case 2 - Drawdown'!QV48+'Case 2 - AP'!QU48","v":26859.581696411435},{"$f":"'Case 2 - Drawdown'!QW48+'Case 2 - AP'!QV48","v":27228.772213843473},{"$f":"'Case 2 - Drawdown'!QX48+'Case 2 - AP'!QW48","v":24626.619555761779},{"$f":"'Case 2 - Drawdown'!QY48+'Case 2 - AP'!QX48","v":25760.367522708715},{"$f":"'Case 2 - Drawdown'!QZ48+'Case 2 - AP'!QY48","v":24608.979994293484},{"$f":"'Case 2 - Drawdown'!RA48+'Case 2 - AP'!QZ48","v":25407.532001794651},{"$f":"'Case 2 - Drawdown'!RB48+'Case 2 - AP'!RA48","v":27171.644406054929},{"$f":"'Case 2 - Drawdown'!RC48+'Case 2 - AP'!RB48","v":26739.400141936883},{"$f":"'Case 2 - Drawdown'!RD48+'Case 2 - AP'!RC48","v":26262.759085471385},{"$f":"'Case 2 - Drawdown'!RE48+'Case 2 - AP'!RD48","v":28200.798328173223},{"$f":"'Case 2 - Drawdown'!RF48+'Case 2 - AP'!RE48","v":25583.629372386811},{"$f":"'Case 2 - Drawdown'!RG48+'Case 2 - AP'!RF48","v":26456.731317563626},{"$f":"'Case 2 - Drawdown'!RH48+'Case 2 - AP'!RG48","v":24971.709188077384},{"$f":"'Case 2 - Drawdown'!RI48+'Case 2 - AP'!RH48","v":25236.574168382314},{"$f":"'Case 2 - Drawdown'!RJ48+'Case 2 - AP'!RI48","v":26025.787841903679},{"$f":"'Case 2 - Drawdown'!RK48+'Case 2 - AP'!RJ48","v":26363.966547080116},{"$f":"'Case 2 - Drawdown'!RL48+'Case 2 - AP'!RK48","v":25570.159745517496},{"$f":"'Case 2 - Drawdown'!RM48+'Case 2 - AP'!RL48","v":25259.944122418467},{"$f":"'Case 2 - Drawdown'!RN48+'Case 2 - AP'!RM48","v":26583.236323130266},{"$f":"'Case 2 - Drawdown'!RO48+'Case 2 - AP'!RN48","v":24993.036443805966},{"$f":"'Case 2 - Drawdown'!RP48+'Case 2 - AP'!RO48","v":29328.637617071417},{"$f":"'Case 2 - Drawdown'!RQ48+'Case 2 - AP'!RP48","v":25617.688048960437},{"$f":"'Case 2 - Drawdown'!RR48+'Case 2 - AP'!RQ48","v":28579.686690126138},{"$f":"'Case 2 - Drawdown'!RS48+'Case 2 - AP'!RR48","v":26024.765742854761},{"$f":"'Case 2 - Drawdown'!RT48+'Case 2 - AP'!RS48","v":26031.787554820345},{"$f":"'Case 2 - Drawdown'!RU48+'Case 2 - AP'!RT48","v":26515.027080197269},{"$f":"'Case 2 - Drawdown'!RV48+'Case 2 - AP'!RU48","v":25861.708457930879},{"$f":"'Case 2 - Drawdown'!RW48+'Case 2 - AP'!RV48","v":25754.621721630589},{"$f":"'Case 2 - Drawdown'!RX48+'Case 2 - AP'!RW48","v":26201.956612439568},{"$f":"'Case 2 - Drawdown'!RY48+'Case 2 - AP'!RX48","v":29979.755061841894},{"$f":"'Case 2 - Drawdown'!RZ48+'Case 2 - AP'!RY48","v":27779.592297073243},{"$f":"'Case 2 - Drawdown'!SA48+'Case 2 - AP'!RZ48","v":25653.16231812309},{"$f":"'Case 2 - Drawdown'!SB48+'Case 2 - AP'!SA48","v":25497.818350512283},{"$f":"'Case 2 - Drawdown'!SC48+'Case 2 - AP'!SB48","v":25330.733289988228},{"$f":"'Case 2 - Drawdown'!SD48+'Case 2 - AP'!SC48","v":27314.509656591621},{"$f":"'Case 2 - Drawdown'!SE48+'Case 2 - AP'!SD48","v":25737.6341139908},{"$f":"'Case 2 - Drawdown'!SF48+'Case 2 - AP'!SE48","v":26123.91946302474},{"$f":"'Case 2 - Drawdown'!SG48+'Case 2 - AP'!SF48","v":24948.609614759036},{"$f":"'Case 2 - Drawdown'!SH48+'Case 2 - AP'!SG48","v":26464.654266468602}]

{"sheet":"Case 2 - AP","index":9,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":false,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Age Pension"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!B3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!B3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!B3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!C3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!C3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!C3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!D3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!D3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!D3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!E3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!E3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!E3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!F3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!F3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!F3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!G3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!G3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!H3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!H3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!H3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!I3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!I3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!I3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!J3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!J3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!J3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!K3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!K3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!K3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!L3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!L3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!L3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!M3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!M3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!M3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!N3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!N3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!N3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!O3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!O3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!O3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!P3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!P3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!P3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Q3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Q3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Q3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!R3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!R3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!R3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!S3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!S3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!S3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!T3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!T3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!T3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!U3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!U3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!U3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!V3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!V3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!V3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!W3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!W3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!W3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!X3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!X3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!X3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Y3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Y3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Y3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Z3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Z3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Z3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ED3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ED3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ED3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ER3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ER3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ER3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ES3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ES3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ES3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ET3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ET3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ET3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ID3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ID3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ID3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!II3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!II3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!II3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ME3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ME3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ME3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ML3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ML3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ML3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ND3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ND3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ND3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ON3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ON3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ON3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993}]
[12,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!B15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!B15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!B15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16757.696040666629},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!C15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!C15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!C15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17618.269589164564},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!D15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!D15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!D15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17401.125698452553},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!E15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!E15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!E15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22107.083836041951},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!F15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!F15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!F15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7098.1810042471516},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!G15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!G15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6564.7569292958251},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!H15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!H15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!H15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10975.654645449353},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!I15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!I15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!I15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22023.406730905845},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!J15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!J15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!J15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!K15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!K15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!K15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10087.437808249577},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!L15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!L15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!L15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22040.335687239145},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!M15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!M15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!M15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12574.30920097705},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!N15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!N15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!N15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20906.488234601053},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!O15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!O15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!O15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18792.684591029934},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!P15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!P15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!P15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22525.277535303812},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Q15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Q15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Q15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6133.5006804186851},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!R15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!R15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!R15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4838.8411187262791},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!S15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!S15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!S15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18272.620176075357},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!T15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!T15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!T15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15661.261881429427},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!U15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!U15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!U15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14441.792817377755},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!V15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!V15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!V15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15875.495873663329},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!W15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!W15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!W15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22264.16680006871},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!X15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!X15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!X15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Y15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Y15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Y15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21974.339474680637},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Z15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Z15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Z15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16195.614078063958},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16409.829194720445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14134.049081312412},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22344.193636040607},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20544.419943315672},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18756.329979178743},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19010.404400464678},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21985.277867760185},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20874.484763266064},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17133.81047657572},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21839.635491401663},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22133.659439748288},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15233.865919204607},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5639.2179133468089},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15472.142882394373},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20982.370010952574},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6877.1683421482376},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7008.741546280562},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13553.027953838333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14887.859054332041},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8674.0474399979848},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22200.346713169118},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20315.759202642457},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22502.946098684202},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9295.7012421810105},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21932.468731898247},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9354.4799727912396},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20969.048431764408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23206.40657193349},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13409.617590215341},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11799.525665272775},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22448.291233203436},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10243.299980045012},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19988.987255836066},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22764.076963356252},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19415.175768424087},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22378.455222033754},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6867.4116978836719},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22237.27740314605},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23566.510727748057},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11175.968230549419},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22240.88850653284},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7609.1139881893014},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11561.259176515656},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5639.1978469859932},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19290.117624049162},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17556.178682484751},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22066.830759988919},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21875.432007508854},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22250.815897515964},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18268.560729692294},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8800.7483154415313},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16101.047656003742},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14992.001202506426},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6590.4926767119869},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15653.156542466477},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20375.782843006826},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7584.2922178968565},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9414.5834008244601},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10869.632753623395},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11671.799156870189},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4079.8548992138894},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12208.415303749345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5627.2467650073886},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22555.605160428448},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14355.237945862009},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9009.5030236471084},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22659.097968955099},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9697.5659632607239},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15406.880921870777},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7935.084114115376},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20272.881374175558},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":68.20313707382229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19885.718007350017},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22783.393086482756},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11874.643788940095},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10186.846826111801},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13981.153738178005},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21370.622237565847},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18896.722883822971},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22642.84690625341},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21850.571915879456},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15674.704529703113},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6464.9072228158984},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16645.606905068697},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17450.196761238509},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16505.513089672084},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12121.541753395875},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2850.2607689401666},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13514.49030413816},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17284.578279810699},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16142.79020837958},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13629.931314140815},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19746.025688958111},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14333.586168228139},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12319.895408132534},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5594.3946895641457},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20459.624848961517},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11225.573132533975},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15407.547811243578},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21650.573697426284},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19625.515003569672},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ED15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ED15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ED15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17530.614869151494},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13151.794282106741},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17201.687429955593},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9038.1686547849149},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16468.280474511874},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22718.474586764976},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13700.077941838588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16441.76574058639},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22523.544783687757},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7326.5736998475986},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21621.847146934408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21799.616007472665},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ER15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ER15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ER15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13287.358418490869},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ES15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ES15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ES15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15434.119402496432},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ET15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ET15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ET15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16801.225238765757},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14457.091866291368},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8644.9014445562188},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19107.62573855367},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11675.001989870483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21982.490619620825},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22237.771943984146},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6910.1921402173102},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18453.336104554874},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8698.1371776373599},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14433.457569783868},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17292.434130868682},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22139.805187870581},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22195.737156419094},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8783.0255435799118},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14175.132845888136},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5828.6783678232059},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12268.456022969363},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7804.1574164893391},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21915.327339854091},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19039.764155520206},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14797.479472524226},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4269.1441012952382},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22325.36834844678},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16467.692283390112},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14643.561488287802},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18059.521393916395},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23351.826317199841},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8280.4690552389693},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2726.7316879890604},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9963.2679674286046},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21969.635618996173},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18524.310628845189},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6057.301331720686},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22758.294468590691},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8031.2938705629767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18711.990194910359},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20178.168848083274},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14273.9869652695},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21069.74655364381},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17879.130258795751},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21876.542619468142},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11715.735384244726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10817.251618001445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10841.703812823214},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7179.9949693068265},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7578.1507692664272},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7733.5190741367824},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19318.859724506048},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17039.156684545571},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7329.0393395688479},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22745.050256102313},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13476.916474393689},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15076.421807560124},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21223.733144324302},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16820.558089038692},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11723.076769572233},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14466.83440813448},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12120.759968906583},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13084.256292073485},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5631.5753023986399},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16711.82736750289},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22397.784512307928},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22148.266206832028},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17139.688406916492},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5876.833201892241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6721.35165318699},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15972.365209788959},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22424.74308738824},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20020.304747277241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13182.002026001361},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22000.361561663285},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21671.807956950968},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5452.3401033182454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22043.570987791434},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12107.022386773808},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14509.74117668098},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9342.4829499514144},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11314.078923217465},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11036.213913430491},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6965.2296764402818},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17372.424709647523},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":1198.936882171758},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ID15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ID15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ID15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22098.733200326151},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14934.921666516762},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22173.314310357659},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15882.18060371387},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13180.832989441869},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!II15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!II15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!II15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21223.636115077959},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6644.5809815439679},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22546.511371600998},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22811.102152419855},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16765.743594777552},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16007.770907677179},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14760.389132881079},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15253.074224577747},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18190.631600047054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18137.584890622566},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21036.719427486154},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16905.126120120793},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4491.3315579536466},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15475.467166417582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":3001.5413455865055},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14468.134432058943},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21951.519889774234},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22531.046699193081},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21949.237841756069},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21940.798400519689},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11667.818853994706},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17206.253340909669},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22485.490290857477},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18395.626619458344},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16106.454700962009},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12117.536275871633},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15231.366941476736},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2362.1360183149554},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20221.379938393995},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22033.301564254238},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19733.152992262145},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14331.807466802682},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16364.378811906288},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9518.0878172782541},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22604.089136210976},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6702.9098312550304},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20216.014836598617},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22273.810779464904},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17547.147783656001},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20978.446797450972},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23278.485050306401},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17964.275401403349},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12344.341456135353},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17553.60544845352},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16615.871269778148},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8351.6301691847202},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6256.9004157461568},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22649.807959912829},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16376.706859921531},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6841.3523322876827},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12151.73693434049},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16971.162686252886},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18566.116552908305},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21922.741045496092},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9971.9275407922833},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14511.503589307373},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23520.445213763654},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16610.384751686015},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20939.982983511181},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22914.711029474118},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11380.695726507678},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14196.311139996025},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21992.220222161755},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19177.731632569907},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22159.787910205821},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":1438.0549015472134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10304.906284236609},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":3643.9323803202496},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12265.776973620425},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22512.655310687242},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7841.1811130036713},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20322.510495937717},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13965.600899051035},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16336.103769157082},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19741.096557776593},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21975.745052492923},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6409.027158638979},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17319.947775070887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22150.348947185415},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11646.515013651568},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9400.7159800453792},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18705.136769747114},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22024.357875476726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20638.005297489119},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16536.791300213925},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11523.920403212891},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11766.777306112532},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8919.5902254404627},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19654.387651290966},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16563.06487944143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8133.4861644686353},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7596.8863278981808},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13153.517623388016},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22016.188694694301},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17491.246617443263},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19215.635078272564},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14305.046121375797},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17424.063446042914},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ME15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ME15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ME15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2513.971134985848},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9194.9477040137699},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22299.457402469401},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17505.766983441572},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13102.276931199825},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22215.418058945808},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16560.632384689074},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ML15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ML15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ML15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21947.744048650304},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20183.04635543011},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7483.6491246127189},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20253.423478790366},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5967.8613374750348},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16349.838599693465},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9207.2427332740335},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19157.692188714795},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16900.063025116782},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14492.002124271887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20964.221489579661},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16508.046410265877},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11295.261546974256},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12377.337497880466},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21837.913589926611},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11871.415237843215},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11522.476164361007},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15488.062705275142},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ND15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ND15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ND15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9283.8230953857164},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11679.087733050423},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14995.475702065976},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17860.787128780612},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15357.169105623916},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13400.224584015017},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15923.220161408706},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21344.50117771648},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16860.823951212442},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21933.553135497696},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18278.73879181829},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11992.588475404929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20593.976873988369},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6847.8300030239152},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15163.532920900912},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4810.3617229133088},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20427.338497729143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22257.09447574992},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22529.616654708319},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13074.332422842386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22070.028952923942},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12178.914820885242},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22723.5291761607},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16078.320936399901},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21677.407202673425},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11499.154950609405},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14512.396401260568},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21422.293831763454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19312.7050708198},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21951.743814492907},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11178.035780462169},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20409.105324197248},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23206.459642648129},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19099.463739037375},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ON15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ON15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ON15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12457.185977126353},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22021.170618641281},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11004.494166982322},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22213.395121353245},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8454.7223464420786},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13374.809801538289},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14502.759816664362},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18068.307406218715},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17255.466912985765},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18762.701782936441},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16599.621199220481},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":1407.3659652523602},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14718.050626544858},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21487.663213810967},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22751.076846891367},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19485.353027284327},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6664.5581714453874},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8678.3409022424476},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8755.7129445349765},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20382.785112763733},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22838.168713846582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13928.475152760233},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15972.010177624903},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14008.803198660979},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17552.221182606601},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9673.6387649337103},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9412.7013928274846},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18178.339112078247},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13757.572732357696},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16967.996058138589},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8942.8499433280322},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11914.203370583475},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20700.994698313887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8618.3033938053195},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22245.662804950327},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22503.331642569869},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12500.729402298295},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5757.0306872829024},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21667.065833196066},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17112.891645416898},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22839.724660047257},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12307.776299072002},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18513.758028741668},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14691.550674635555},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20022.20240892889},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18763.470179848395},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14611.247299158507},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23291.266451284864},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8944.3949159295935},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20243.52028252717},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22275.053548630443},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18292.546161666723},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22321.965870631022},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16479.736927777347},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22137.078776464565},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12929.081072793499},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16563.842140731889},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6912.993183102335},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12323.145477606249},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22434.076300119381},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20679.035222813473},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22181.511107143531},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19169.723437515611},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21262.689831408279},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4126.674696588947},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14370.224848146658},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19547.485617429458},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11861.120307476438},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21624.254358820283},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23248.399404300326},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11594.710202771465},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12808.678473663074},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13391.834954445661},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22528.869544599049},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21270.2003730582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19994.196813483784},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4823.4698890557265},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21946.347304933974},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14891.845715761137},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19377.508871673832},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22013.842909933788},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20800.71846327421},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14573.122918139026},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18951.414345845031},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10689.38812354035},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12958.408324158054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12436.144634998553},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12685.951204206687},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18892.037528940702},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23225.813584653457},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8902.802304306224},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20070.197375647855},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20339.889770634032},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22753.803530443722},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14268.968848305467}]
[16,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!B19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!B19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!B19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21930.413678886347},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!C19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!C19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!C19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22371.131094716777},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!D19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!D19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!D19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20830.267169500072},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!E19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!E19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!E19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20104.733836574247},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!F19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!F19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!F19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14647.413751056658},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!G19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!G19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17352.437516303722},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!H19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!H19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!H19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8517.7086043255022},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!I19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!I19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!I19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22422.21046409187},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!J19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!J19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!J19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!K19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!K19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!K19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21986.613926877282},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!L19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!L19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!L19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22218.567817149378},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!M19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!M19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!M19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22425.975005737917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!N19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!N19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!N19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19396.393363046205},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!O19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!O19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!O19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22172.783388017106},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!P19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!P19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!P19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23165.686165416326},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Q19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Q19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Q19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9024.1182258104163},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!R19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!R19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!R19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14698.70788022653},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!S19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!S19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!S19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22407.495646205629},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!T19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!T19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!T19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20913.097365057547},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!U19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!U19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!U19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19362.095572364698},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!V19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!V19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!V19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12204.063961624604},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!W19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!W19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!W19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22663.55295000345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!X19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!X19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!X19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6508.706189643588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Y19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Y19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Y19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22887.502685339194},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Z19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Z19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Z19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19334.914940697174},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20915.052934223058},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12004.404960812506},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23585.696088061992},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22755.366731610204},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22291.924508992041},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20386.077921930584},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22754.200545223335},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22510.563751844078},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21587.1954318401},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22470.006296716023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22964.46942929033},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21731.001295570557},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12330.392104257064},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14474.987218365053},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22916.637953684993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15150.299612462572},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15488.739541233752},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15958.547503597849},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19601.695776011384},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6791.8877089600355},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21955.490983506596},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22700.198467188529},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23530.369300459141},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14858.061673640554},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23136.184502821503},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8469.5305765776247},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18737.113132396469},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22889.711995459296},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16657.08555423846},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12163.152953173449},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22914.368694257657},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12011.049053426848},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22050.667801206735},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23483.909835567829},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22404.521925294306},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23019.205465573665},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8925.1306333853208},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22502.129601083478},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10891.52447822515},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22019.480631386934},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11579.183613954232},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20156.834729296348},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10566.212952441841},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23438.730552771634},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17540.454673117481},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22689.5844720188},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22909.482582715122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22320.030226970175},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20578.385144378146},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5576.8954476671679},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16416.676222553306},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18619.120850154977},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19532.577677768946},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18065.99284463736},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22147.667731997062},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14257.587074563213},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13729.495657456453},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16043.289330277763},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12944.885026960663},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17105.519613605979},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15473.390689958458},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13159.296234368125},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22676.775016940239},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21921.45933264745},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12690.787379773841},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7947.8930838894685},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23592.553787072437},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18961.639614765558},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22249.924282603195},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19251.266185904959},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22226.340227898276},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11525.816200239831},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11149.600088151134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19152.700809907266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6095.0906161655694},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23007.527058712974},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10999.640131193408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8497.9283296856647},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17829.074268679047},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22983.518521156071},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21613.389549076386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22583.34490067009},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22770.129531980907},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21853.586184924698},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7286.322650347196},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17640.113174786391},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17281.123326497782},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16603.202937891336},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20426.103260724223},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2791.0331847678572},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17813.314786839535},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22462.698455267993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22294.271820134945},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5152.6432425715757},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20255.952195785307},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21977.122745833505},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18361.173809208682},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12344.569860827054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21255.760194103794},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22726.696953819705},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20989.1075525993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22032.298470175585},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22385.8011017061},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18672.296450734102},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ED19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ED19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ED19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22157.777488543437},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13697.362187387074},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16938.363156037616},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15996.61767545978},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22322.493559780021},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22684.874220623045},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16569.227580032548},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15987.658875720557},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23352.971990588823},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17662.314925156228},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8123.0917593656577},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5355.5703522734912},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22196.43992308477},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21526.992122978689},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ER19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ER19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ER19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22249.501970954509},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ES19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ES19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ES19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22255.636413116565},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ET19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ET19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ET19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14381.956057382016},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14889.364161552121},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8484.0623572307977},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22600.366200364198},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15851.104688678583},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22491.65792954505},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9060.1281028676076},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14065.510904283004},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20487.073987267362},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13063.690269979275},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20156.861327359336},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20814.679240866277},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22753.582831048385},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14894.247482423982},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12651.85970109652},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11650.774283872071},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21498.282197246721},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6910.7778290465176},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22484.204334244347},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22662.282372813363},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22346.864128679066},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22818.356804213054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18533.634412488063},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12786.973361412136},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17801.203186922128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22818.023985335494},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21962.938660359468},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14355.568623145373},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14581.178534116301},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22136.123402915444},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22687.169699650774},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23445.523750637025},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12033.467006000385},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20469.308240584596},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20713.07438452222},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16050.499613830754},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21982.382803087541},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22419.887416003483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21602.911790732032},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11710.623949736291},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15182.184084084292},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12359.093509650718},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15794.266290479503},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12059.981960478255},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7468.6001955735737},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22554.444759641065},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21820.819456155441},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17089.449148778891},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23611.277613722625},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18797.632878107943},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21470.04032005215},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21977.023983455834},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11255.538236400993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20015.923239400719},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15043.562943771662},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21872.245854722765},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21364.731278874991},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16287.937840955612},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7155.2141220921876},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19737.904295168184},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22895.432517535624},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22262.467891387034},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22735.063251998861},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13504.315540496757},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5060.613553689298},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16647.466088737587},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23458.721698930865},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22101.266376988744},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13909.875717960933},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21460.487215295248},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5836.7878565200153},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22452.036232519535},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16769.596820913604},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23339.942104435293},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16079.420180041965},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19098.803913260104},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9910.4739589379151},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19846.257818221133},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":72.149929149069067},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11842.530976764934},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19490.436733625487},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11421.394617093181},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ID19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ID19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ID19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17098.454601028265},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20883.322561204539},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22438.723936409726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19901.977924899624},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15167.863106460065},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!II19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!II19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!II19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22652.427592735003},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12426.24577361921},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23278.376611962172},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22958.245252275326},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21337.710663292823},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17522.12177018273},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20963.077975232623},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20727.787064640412},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22323.06471505588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21816.154909504192},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17862.879136723652},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17575.535358839763},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10125.94734630211},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22055.211524622184},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10112.322647409404},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13699.890826358715},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23236.482896043533},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23016.230102319532},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22853.974532051045},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22421.307055482997},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16365.320463918812},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16660.388026147855},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23462.633967390284},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22573.633646484446},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17750.821025467063},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18635.731238497658},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20729.57999098135},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11564.078026967656},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19617.484306681494},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22858.698106970434},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21056.577435540436},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19702.484779554259},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15180.164816644967},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15093.565760114094},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22689.188866997003},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9326.9736939568393},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14762.696053749196},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22281.671205600418},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23181.563810516102},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23012.887175197582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21995.424974078771},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23182.267236237622},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18360.982226470936},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15185.857677131826},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21633.671111680163},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22039.412579207943},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9752.6040889690594},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13531.098652395201},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23215.404501216053},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20924.160617224243},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13988.537511369446},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18483.411944625339},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20488.308372911459},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22533.686589726796},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22568.963421374956},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10097.917705458291},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20139.252354425575},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19260.366984272237},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":1350.6798928374956},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21973.555506624994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21130.635625028499},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21677.490154199124},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23012.113728417709},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22292.176247293479},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23227.173451741968},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11249.594158970443},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18531.174953330596},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9673.9612214354765},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19487.377934493008},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18105.986781970438},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14327.392298315155},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22143.222999657122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21244.164677745997},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22067.235117956268},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23097.310625770915},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16737.570725445374},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21880.238246070603},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23470.917736289113},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20978.618702960393},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13200.849619968369},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23094.272869817163},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23527.352101947752},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22926.147754763486},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20079.651892687569},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10624.042205448419},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16629.957856113288},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11616.056555909008},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22262.804923995114},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22322.286402496004},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18104.55027223907},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8186.1182180372743},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8611.1794763831513},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22918.035261240075},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18415.321785791934},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20070.655689793381},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19976.737396990473},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22041.436497359155},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ME19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ME19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ME19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":279.30340563321806},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21844.355359230682},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18345.855010387233},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22827.202896774863},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21578.761162190083},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ML19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ML19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ML19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23012.711866712911},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23109.18234425248},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15080.673710092929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22447.989310239587},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13258.550011004909},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21064.371738345417},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6611.863752571433},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20628.215304025685},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20763.738425494208},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19647.496298479371},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22368.373400723904},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21916.974076697468},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13263.3751841707},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22293.738888094886},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21873.561504400262},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19347.387412673143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12570.097013325199},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18414.298441964085},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ND19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ND19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ND19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2885.0766916853463},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11940.551177104604},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17703.673188250032},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19138.719482324035},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22486.040773547258},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21346.882258138852},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20487.712814563274},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17830.048246102488},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21876.975917128024},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8009.7439490375527},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23111.100816050013},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22774.362544889533},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8508.4683843264465},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15240.428092898926},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22233.321816252723},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11679.133836307119},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15327.615379327386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16363.314375392729},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22303.803365622527},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22505.899088283593},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23019.49339984652},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12236.210377917278},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23496.866809575236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13101.1405970867},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22904.68938801191},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21895.423529332464},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22116.379091453779},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16873.823197335667},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16355.527399547875},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21900.948464647605},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23068.800599571754},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19780.128758593855},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13468.412261776199},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22379.052935284813},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22975.954111321025},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ON19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ON19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ON19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19644.047090566295},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23495.321816425978},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22517.882644840909},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22700.092405786669},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14883.461439740984},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21922.594202474975},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17946.855436494996},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17043.681434785747},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20651.403816809849},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22188.650680981802},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18779.265194689906},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6974.3174232579222},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18629.346281778853},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22692.226182038481},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21469.798093991041},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22562.953561807706},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4280.7069105256451},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13632.980297250617},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10155.204447496784},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22002.377406484629},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23247.823418340595},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19782.938753175873},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18560.98823105128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18224.542236021596},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19423.566336218013},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11075.897186516861},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20235.390726983398},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22158.740432028542},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9498.3990185793136},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22688.737609875338},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16499.923213363571},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14532.355229964554},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21931.691485079384},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10723.510340696512},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22824.222442733408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23581.938288970767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7321.3811960876883},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19852.626187116195},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18584.526425161239},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22496.490794369245},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23747.074879953616},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16973.164503341799},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22873.947966974541},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17364.655068355634},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22776.323189379542},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23344.973257809994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20861.722789620784},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23727.466008285806},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8005.2238563258688},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15920.298668940333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22959.304483467509},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22039.304114851348},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22990.779124660956},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22385.284616360419},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23156.756479379004},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21534.271692874587},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18930.147321693141},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18501.600765434741},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12179.294234140654},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22602.165926398913},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23194.69268197145},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23515.188460077163},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18298.139449498343},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22366.764543309098},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11692.640218146013},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7552.4983470134248},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16558.88177180355},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22588.810511933287},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15565.829463826414},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22578.195539415781},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23394.208483289043},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17578.740974342662},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17104.57281074622},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20039.714565671122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23081.463216354601},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19939.08436111184},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22760.286994411003},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12205.157860065128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23412.353983647266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16926.269468656534},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22070.831220907065},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22124.025732046841},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19472.094781791006},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15096.808998936685},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21932.225999139031},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15100.663960618183},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14514.737709144621},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22034.434970760834},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19186.035890905081},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17951.663586450148},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9667.8336691468394},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21583.900462294387},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22313.432239184425},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23539.436391730684},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20633.135451141512}]
[31,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!B34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!B34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!B34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!C34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!C34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!C34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!D34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!D34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!D34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!E34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!E34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!E34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!F34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!F34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!F34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!G34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!G34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!H34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!H34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!H34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22350.039459191892},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!I34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!I34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!I34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!J34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!J34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!J34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!K34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!K34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!K34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!L34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!L34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!L34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!M34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!M34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!M34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!N34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!N34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!N34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!O34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!O34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!O34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!P34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!P34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!P34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Q34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Q34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Q34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!R34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!R34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!R34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23682.172572978503},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!S34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!S34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!S34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!T34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!T34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!T34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!U34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!U34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!U34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!V34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!V34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!V34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23631.077364525998},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!W34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!W34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!W34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!X34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!X34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!X34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23497.536707779458},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Y34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Y34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Y34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Z34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Z34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Z34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23349.345417608176},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22821.328795219375},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23615.765782382328},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23720.668814835732},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23225.71016618354},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22911.677356060845},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23705.33578521492},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23622.664169529351},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23804.047802083918},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23412.861048419407},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8348.8083247713184},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22962.042155937856},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23612.785603265911},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23165.454131594255},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ED34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ED34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ED34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23801.413610496635},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12941.414640074901},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23173.351018708159},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ER34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ER34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ER34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ES34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ES34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ES34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ET34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ET34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ET34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22966.252713918417},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23364.43649565868},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23612.027398897819},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21086.778013280327},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23275.901201986548},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22852.061442880236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23567.844617372171},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23360.470623323385},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22761.69051217896},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22144.093981618222},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22256.552063397157},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17802.625345763612},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ID34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ID34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ID34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23656.56595375888},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!II34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!II34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!II34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23091.633874459374},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23553.157924035364},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13679.50507637097},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23798.491433705061},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23736.728773268787},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22910.884547918689},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23621.96545601121},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22828.285225952019},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23543.888494940624},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ME34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ME34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ME34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23523.798995683108},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23455.048525574122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ML34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ML34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ML34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23482.849468699693},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23300.44536141857},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23304.4144739781},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ND34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ND34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ND34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22631.530000296287},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23808.736360277999},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23243.028197477379},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ON34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ON34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ON34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19960.058577775773},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23732.220021348257},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23530.782839271389},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23728.966941985527},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23180.150957607788},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23730.483266217958},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22691.48780395561},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23797.855473549302},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23473.773872140428},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23792.243723934116},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23692.180567843487},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23679.498504545809},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8}]
[45,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!B48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!B48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!B48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!C48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!C48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!C48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!D48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!D48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!D48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!E48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!E48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!E48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!F48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!F48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!F48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!G48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!G48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!H48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!H48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!H48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!I48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!I48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!I48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!J48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!J48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!J48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!K48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!K48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!K48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!L48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!L48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!L48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!M48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!M48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!M48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!N48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!N48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!N48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!O48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!O48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!O48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!P48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!P48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!P48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Q48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Q48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Q48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!R48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!R48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!R48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!S48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!S48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!S48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!T48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!T48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!T48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!U48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!U48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!U48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!V48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!V48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!V48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!W48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!W48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!W48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!X48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!X48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!X48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Y48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Y48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Y48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!Z48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!Z48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!Z48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!AZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!AZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!AZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!BZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!BZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!BZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!CZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!CZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!CZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!DZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!DZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!DZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ED48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ED48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ED48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ER48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ER48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ER48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ES48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ES48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ES48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ET48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ET48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ET48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!EZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!EZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!EZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!FZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!FZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!FZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!GZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!GZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!GZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!HZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!HZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!HZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ID48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ID48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ID48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!II48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!II48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!II48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!IZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!IZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!IZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!JZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!JZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!JZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!KZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!KZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!KZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!LZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!LZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!LZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ME48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ME48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ME48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ML48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ML48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ML48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!MZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!MZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!MZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ND48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ND48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ND48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!NZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!NZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!NZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!ON48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!ON48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!ON48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!OZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!OZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!OZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!PZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!PZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!PZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!QZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!QZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!QZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!RZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!RZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!RZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 2 - Residual Benefit'!SG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 2 - Residual Benefit'!SG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 2 - Residual Benefit'!SG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8}]

{"sheet":"Case 2 - Utility","index":10,"n_rows":103,"n_cols":503,"rows_kept":7,"cut":true,"hidden":true,"merged":[[55,0,55,1],[6,0,6,1],[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Utility"]
[null,"Expected Utility","Risk-adj Measure",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
["Income",{"$f":"AVERAGE(D3:SI3)","v":-6.0287771149068457E-32},{"$f":"(B3/(SUMPRODUCT('Case 1 - Utility'!$E$3:$E$48,'Case 1 - Utility'!$G$3:$G$48) )*(1-Inputs!$C$14))^(1/(1-Inputs!$C$14))","v":33435.899848948538},{"$f":"SUMPRODUCT($B$9:$B$54,D9:D54)","v":-5.5193526388716756E-32},{"$f":"SUMPRODUCT($B$9:$B$54,E9:E54)","v":-6.0616865462976369E-32},-4.6334438356102504E-32,-4.1968163361438608E-32,-7.3402983448271536E-32,-5.8041204807128051E-32,-5.2521662162428221E-32,-5.2512456222877317E-32,-6.228799154277829E-32,-7.2648593573914559E-32,-5.5459240872762106E-32,-8.0169707777143764E-32,-4.5309384257150645E-32,-6.9147804627529179E-32,-4.8652565107043331E-32,-8.6133604050142328E-32,-8.8093084632948399E-32,-5.4619566556136231E-32,-5.5524125674743794E-32,-5.2012167300472402E-32,-5.2543893306563154E-32,-3.7710723997031048E-32,-6.7512058422880323E-32,-5.4116283529747718E-32,-6.0120272036034824E-32,-4.9441947105998127E-32,-6.7392622092067604E-32,-5.9912468067146523E-32,-7.1359166457395849E-32,-5.2697012745281585E-32,-5.8607428228439284E-32,-4.7636983523023357E-32,-3.9872053680244244E-32,-4.5171380135177033E-32,-4.9656031586940654E-32,-7.8934791987473497E-32,-8.0895106020281504E-32,-6.3529684177393864E-32,-6.0991972924567524E-32,-6.2456022613673605E-32,-7.7063352730235679E-32,-8.3967657358069546E-32,-6.7357223277518205E-32,-6.0843663003713224E-32,-7.5658308773245607E-32,-5.5716656142998958E-32,-4.2832946390089998E-32,-6.1958732553236092E-32,-7.5922078421040807E-32,-6.2332253146167261E-32,-5.3499696206636103E-32,-5.1899043498110758E-32,-5.3108523070811665E-32,-4.7448628817124878E-32,-7.8921332344462389E-32,-5.0830390460912626E-32,-7.4785875086866678E-32,-4.6955410522650513E-32,-5.0992713593084871E-32,-6.1000311114776887E-32,-4.8456649717814818E-32,-8.5463216678134157E-32,-5.2813449673922545E-32,-5.9215323547347212E-32,-7.7186519481322617E-32,{"$f":"SUMPRODUCT($B$9:$B$54,BQ9:BQ54)","v":-4.4132403704324381E-32},-7.8188483654022178E-32,-6.2831797445267403E-32,-9.0576667767304581E-32,-8.1753319243995863E-32,-4.5083207891327839E-32,-4.7393249743726805E-32,-6.0873997308653705E-32,-3.7314894370896298E-32,-5.4465594314137062E-32,-4.6215325878123506E-32,-4.6070596565555793E-32,-5.8253728530204904E-32,-8.727794614891833E-32,-6.4945539360268485E-32,-6.5259323671370242E-32,-4.8412154347685267E-32,-8.4381690511158348E-32,-6.386523048680752E-32,-4.8871078276169354E-32,-5.0345855797393826E-32,-6.6103714270949136E-32,-6.8542770698546121E-32,-7.0168756007717447E-32,-4.7743747083444127E-32,-6.3782516562516028E-32,-5.5479999897059401E-32,-6.5888668920887778E-32,-5.5765714173119823E-32,-7.9903066494169951E-32,-4.4090301222245897E-32,-5.5022763399523527E-32,-4.7573319414029625E-32,-7.404216220742098E-32,-7.8243388305738199E-32,-4.8844786977546271E-32,-8.0055103613334687E-32,-5.6342108071105516E-32,-6.235840963684242E-32,-6.7497416370715679E-32,-4.7277277723975264E-32,-6.1104601624940005E-32,-4.7785891459585279E-32,-6.4945753318324159E-32,-4.7118736099529835E-32,-4.9605928881582283E-32,-6.3020160604337516E-32,-4.4853296177721874E-32,-5.294512985232418E-32,-5.3175259916523093E-32,-7.2966723668632296E-32,-5.0938332009929126E-32,-6.6927250244691618E-32,-4.8542550981349257E-32,-3.5859770095887164E-32,-5.3699597970491654E-32,-6.9837454198125485E-32,-5.5898281538579986E-32,-5.0392379002786186E-32,-5.1238818930632145E-32,-5.8185941099639993E-32,-6.93917361160336E-32,-5.0703317376884687E-32,-5.1650017246085027E-32,{"$f":"SUMPRODUCT($B$9:$B$54,EC9:EC54)","v":-5.203864664381626E-32},-5.2451063259620249E-32,-4.4433784972520711E-32,-5.7718711585336767E-32,-5.2866468223632745E-32,-5.6494054318682653E-32,-5.1541813523901682E-32,-5.3030076900374839E-32,-5.2380649940000396E-32,-5.346708736969952E-32,-6.3935385591857684E-32,-4.8726855086814503E-32,-6.1841778153663235E-32,-8.1037448690600915E-32,-7.226132563930422E-32,-4.6514033008087379E-32,-5.9167459932179179E-32,-5.6328362008948579E-32,-8.4923214471572731E-32,-4.7526599126507968E-32,-6.2828075137076056E-32,-5.0942272120558752E-32,-5.5373683764028254E-32,-5.8527976307961197E-32,-5.8757971425174055E-32,-4.4953918111697393E-32,-7.586736935841263E-32,-7.9139952229401869E-32,-6.0816337182154204E-32,-7.4674627462348705E-32,-6.6629280359573876E-32,-5.2260230400972126E-32,-6.6854842839449553E-32,-4.8063095731535954E-32,-6.3932785048879459E-32,-6.261563862513386E-32,-6.0765335170321387E-32,-6.8671534462606775E-32,-6.5123002507163621E-32,-4.198488395952377E-32,-6.6974136326454476E-32,-5.8834796403597018E-32,-8.9134426458325319E-32,-4.8321993480684956E-32,-5.322460149827128E-32,-4.5200691532500056E-32,-5.7830857419455839E-32,-5.2671994460565068E-32,-8.2851431034118624E-32,-6.8665198831106484E-32,-7.748245235630889E-32,-4.2962021133632056E-32,-6.3765493396420216E-32,-5.0147971400511488E-32,-5.4933226382758535E-32,-8.2411247607239122E-32,-5.6117188437779138E-32,-5.4116940585093819E-32,-6.612704207644585E-32,-6.209671515992339E-32,-5.6443774359538926E-32,-7.0451957763841269E-32,-6.3640049078825516E-32,-6.9572391550061409E-32,{"$f":"SUMPRODUCT($B$9:$B$54,GO9:GO54)","v":-6.078838675603903E-32},-6.8607218607572589E-32,-6.527389030719279E-32,-7.8324579969580024E-32,-5.0444908408251057E-32,-5.280945071747473E-32,-5.3342265975808404E-32,-5.617414671934372E-32,-5.8453730378012101E-32,-7.0200803132958011E-32,-4.5158920611315249E-32,-8.0741203514835439E-32,-6.1129472620294968E-32,-4.1666280259344806E-32,-4.876988639469313E-32,-8.2206748524395389E-32,-7.7538112492741762E-32,-7.0318467832553024E-32,-7.0715169281862315E-32,-6.6693893558149989E-32,-4.744993557601141E-32,-4.3942474200781537E-32,-7.3459982547784057E-32,-6.920519482395853E-32,-5.9632248056220797E-32,-6.9626363937972994E-32,-6.6872997842731165E-32,-5.2651557501931456E-32,-4.944765445502865E-32,-8.1541390557709157E-32,-4.9130902595312578E-32,-5.5998000010688252E-32,-5.792450972465468E-32,-8.2948410576887799E-32,-5.0838488783288485E-32,-7.8269269927079017E-32,-6.015862126825727E-32,-6.2033651157231526E-32,-6.2578427893356411E-32,-6.2981500073795241E-32,-8.7024497626305788E-32,-7.945220912079239E-32,-6.9977079278850245E-32,-4.7488579442043938E-32,-5.0659370025469E-32,-5.7036417655067554E-32,-5.1590898612823187E-32,-6.3628957864016427E-32,-5.1249657535372043E-32,-8.6271480652941979E-32,-5.103979946167481E-32,-4.5974074719558892E-32,-8.0871313099370137E-32,-5.0978719475683817E-32,-7.0973149910971964E-32,-5.6255518281601851E-32,-5.658869788910765E-32,-5.6986903394787138E-32,-4.4393895712307378E-32,-6.1076516697665965E-32,-6.4494774722395806E-32,-4.6911987818257065E-32,-7.004876210141392E-32,-7.7954532996348567E-32,{"$f":"SUMPRODUCT($B$9:$B$54,JA9:JA54)","v":-6.9903399987450826E-32},-5.0950543510407958E-32,-6.2765419735630489E-32,-4.9068592415798713E-32,-6.922906063843347E-32,-5.3671741811727889E-32,-5.4636679169258923E-32,-6.3496089821259386E-32,-5.2916637374347755E-32,-7.0959753642933535E-32,-7.4060036459460763E-32,-5.5644549482936195E-32,-5.4148413932204993E-32,-5.0088472584778075E-32,-5.3572175464216649E-32,-6.4650212748722448E-32,-6.4793403128570734E-32,-6.0325469434423344E-32,-5.4623663332199912E-32,-7.910764937021247E-32,-8.4357389497674985E-32,-5.3399315918424838E-32,-4.5808637116487229E-32,-4.8976741577898391E-32,-4.9803330178413979E-32,-5.9936028813342906E-32,-6.4260818576447E-32,-5.5560665268335924E-32,-5.2675380848515816E-32,-7.3805391085109374E-32,-8.0051346720189758E-32,-6.5403291451330404E-32,-6.3143489567148183E-32,-4.6974449135416615E-32,-7.2229524825750434E-32,-8.0062805261456456E-32,-5.3101707309766552E-32,-4.7142448447411485E-32,-4.7619400086231683E-32,-4.5922589203726644E-32,-8.3288072917093857E-32,-5.9399825669604321E-32,-4.4926277266844249E-32,-8.3193695880493558E-32,-6.476622622035749E-32,-7.442561591545192E-32,-9.0714886653824618E-32,-6.2804376616570427E-32,-5.4553563667093452E-32,-4.753810960578908E-32,-5.7582795052284908E-32,-7.6054023315230757E-32,-4.957416653173534E-32,-6.1036167012751252E-32,-6.5268407253150322E-32,-5.5480043682861202E-32,-6.9387613108822832E-32,-5.2452746860971296E-32,-6.208404001843157E-32,-6.2013066266393011E-32,-5.2487501100570044E-32,-5.8338289268890009E-32,-7.7862939500268188E-32,-5.1275332914300167E-32,{"$f":"SUMPRODUCT($B$9:$B$54,LM9:LM54)","v":-4.9539272137226163E-32},-8.3437122158828589E-32,-7.3255978146836256E-32,-5.2112191503414115E-32,-5.5620525745824826E-32,-5.0019983512184446E-32,-5.2026560237562131E-32,-6.0984937752320978E-32,-4.5763557760818153E-32,-7.0219963894168136E-32,-5.5662257944614337E-32,-6.0694669432982114E-32,-7.1553998228957767E-32,-7.9671368057152248E-32,-6.9579242867709063E-32,-6.3116352281676378E-32,-4.1295458571153327E-32,-5.5528725352107504E-32,-6.3415958715272978E-32,-5.0398157672391795E-32,-6.8902190770278337E-32,-6.6144918574457745E-32,-6.3154110727803815E-32,-6.0328148479744089E-32,-5.7106896673792511E-32,-4.7356859411520353E-32,-5.3464797033355757E-32,-6.1780507971035455E-32,-6.971023338555723E-32,-6.1983595497887114E-32,-4.6205154541420362E-32,-6.5451793956188103E-32,-5.861810742365461E-32,-8.123364721249694E-32,-6.075773966355182E-32,-6.3210148495942509E-32,-4.3202950216378752E-32,-5.8610612770369286E-32,-6.2319394214281986E-32,-5.9152011325270552E-32,-6.1194065763536527E-32,-4.9607311613430019E-32,-8.021131288519364E-32,-6.3311960039178449E-32,-4.7961224545311588E-32,-5.6477713640530656E-32,-6.5311099007989071E-32,-7.187254163927666E-32,-5.4948483369839599E-32,-5.2229619593868064E-32,-4.5869947475930796E-32,-4.8593161125645172E-32,-4.2683639224222567E-32,-7.8379039693465547E-32,-4.6681152904667783E-32,-4.2392660695339212E-32,-5.1462816973918244E-32,-9.0187092756220717E-32,-6.5637536230571902E-32,-4.3171374202000751E-32,-6.8216359786026174E-32,-6.22473092443724E-32,-6.8263866939770441E-32,-4.8624645008697182E-32,{"$f":"SUMPRODUCT($B$9:$B$54,NY9:NY54)","v":-4.1929589851404085E-32},-4.3126046974431885E-32,-7.7729484768056431E-32,-6.2450580037074354E-32,-5.6945502377483828E-32,-4.8982457802525331E-32,-7.2701458323093644E-32,-5.105239483982656E-32,-5.0302269638045883E-32,-5.2192472937759162E-32,-6.2028501690528203E-32,-5.8499367135700912E-32,-5.7721957783001941E-32,-6.4177525708762677E-32,-7.2791848542859695E-32,-6.0623052908955442E-32,-6.5071710749238386E-32,-5.0992795783453541E-32,-4.9528912163018471E-32,-6.5208110740238569E-32,-5.3746193602631792E-32,-8.1365420200081509E-32,-6.3546543852849171E-32,-6.0248177907930003E-32,-7.8081904817237488E-32,-7.9959132169968186E-32,-6.396024433555917E-32,-5.397909346472064E-32,-8.4816855752829786E-32,-5.3426070469346676E-32,-4.7516064134179208E-32,-4.5670656567445439E-32,-5.9493254476821552E-32,-7.8483732627366618E-32,-4.1077206096863308E-32,-6.8903897689187321E-32,-6.9234759347781378E-32,-5.2305539814842474E-32,-5.7804404199669353E-32,-8.3824869962578136E-32,-5.2434978460076402E-32,-4.0199540305863323E-32,-4.4558829123915028E-32,-5.4838484875286758E-32,-6.4531084266627347E-32,-5.2175127859089829E-32,-4.9936305512171637E-32,-5.1421738928978968E-32,-6.5178308307266721E-32,-5.4295796041018425E-32,-4.8841783396017141E-32,-7.4165970131246938E-32,-4.4026280141113415E-32,-6.5339823930486628E-32,-5.5867081966234866E-32,-8.2794309816238265E-32,-5.2001701891223949E-32,-7.2500757512290534E-32,-6.0621293906215915E-32,-5.807987257058615E-32,-6.3765225028717729E-32,-7.3734961372827675E-32,-5.4332157264073788E-32,-5.9851460955589003E-32,{"$f":"SUMPRODUCT($B$9:$B$54,QK9:QK54)","v":-7.1520730071880532E-32},-5.5614515017737628E-32,-6.9816671694646995E-32,-4.7822347500797418E-32,-5.2119246767214631E-32,-6.5067799183029718E-32,-5.4904495446676034E-32,-5.9301675052123212E-32,-6.4741358513078619E-32,-8.34726360796282E-32,-7.7913342744409245E-32,-6.9180255619526264E-32,-8.1655582863730795E-32,-7.1554874271087073E-32,-6.1757565960465382E-32,-5.1695655870400827E-32,-6.3810146864321705E-32,-3.9720538700216907E-32,-6.7722409235136522E-32,-5.2672532579204577E-32,-5.924119561655547E-32,-5.9458411914709653E-32,-7.4182507536172165E-32,-6.056361976993734E-32,-5.0225080265439461E-32,-5.8647092527199408E-32,-5.4079650130813924E-32,-4.7821970814655974E-32,-5.6647847397956264E-32,-6.3012082838382489E-32,-4.9979905972929731E-32,-5.6116823761559916E-32,-7.4350347630368869E-32,-4.9707330211726264E-32,-5.8264427126646353E-32,-4.0290867735730621E-32,-5.5138501449170877E-32,-4.4866176752305344E-32,-8.2822984283158471E-32,-6.0745075860423738E-32,-7.7971333610818486E-32,-5.456320532942007E-32,-4.9731381163358024E-32,-6.6526047262075901E-32,-5.1280231854792733E-32,-5.9263473907949337E-32,-4.8953392938517301E-32,-4.9922994562538584E-32,-5.665025715915876E-32,-5.1876698575176721E-32,-5.2561670854097003E-32]
["Utility from income"]
[41,{"$f":"VLOOKUP(A50+Inputs!$C$4,'Life Tables'!$A$5:$E$155,IF(Inputs!$C$5=\"Male\",3,5),FALSE)","v":1.4184996944891747E-3},null,{"$f":"MAX('Case 2 - AP'!B44,'Case 2 - Income'!B44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2503445976525385E-32},{"$f":"MAX('Case 2 - AP'!C44,'Case 2 - Income'!C44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7022065537234425E-32},{"$f":"MAX('Case 2 - AP'!D44,'Case 2 - Income'!D44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1875179441534191E-32},{"$f":"MAX('Case 2 - AP'!E44,'Case 2 - Income'!E44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2862775602135013E-32},{"$f":"MAX('Case 2 - AP'!F44,'Case 2 - Income'!F44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2516426498794518E-32},{"$f":"MAX('Case 2 - AP'!G44,'Case 2 - Income'!G44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.980677300853628E-33},{"$f":"MAX('Case 2 - AP'!H44,'Case 2 - Income'!H44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.1791015668873722E-33},{"$f":"MAX('Case 2 - AP'!I44,'Case 2 - Income'!I44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2673064619287102E-32},{"$f":"MAX('Case 2 - AP'!J44,'Case 2 - Income'!J44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8911335447334372E-32},{"$f":"MAX('Case 2 - AP'!K44,'Case 2 - Income'!K44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1778404263808256E-32},{"$f":"MAX('Case 2 - AP'!L44,'Case 2 - Income'!L44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7049407339767654E-32},{"$f":"MAX('Case 2 - AP'!M44,'Case 2 - Income'!M44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6870132171536224E-32},{"$f":"MAX('Case 2 - AP'!N44,'Case 2 - Income'!N44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.129775097250339E-33},{"$f":"MAX('Case 2 - AP'!O44,'Case 2 - Income'!O44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.0748024402835097E-32},{"$f":"MAX('Case 2 - AP'!P44,'Case 2 - Income'!P44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3264684778130854E-32},{"$f":"MAX('Case 2 - AP'!Q44,'Case 2 - Income'!Q44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3389975294723233E-32},{"$f":"MAX('Case 2 - AP'!R44,'Case 2 - Income'!R44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.4820428796819322E-33},{"$f":"MAX('Case 2 - AP'!S44,'Case 2 - Income'!S44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9979535439230218E-32},{"$f":"MAX('Case 2 - AP'!T44,'Case 2 - Income'!T44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2157425805975585E-32},{"$f":"MAX('Case 2 - AP'!U44,'Case 2 - Income'!U44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0400881688350608E-32},{"$f":"MAX('Case 2 - AP'!V44,'Case 2 - Income'!V44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.5555903879605246E-33},{"$f":"MAX('Case 2 - AP'!W44,'Case 2 - Income'!W44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.9961514048085682E-33},{"$f":"MAX('Case 2 - AP'!X44,'Case 2 - Income'!X44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.9185326000381601E-33},{"$f":"MAX('Case 2 - AP'!Y44,'Case 2 - Income'!Y44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1870245881870141E-32},{"$f":"MAX('Case 2 - AP'!Z44,'Case 2 - Income'!Z44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1633835272513609E-32},{"$f":"MAX('Case 2 - AP'!AA44,'Case 2 - Income'!AA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3950144498052719E-32},{"$f":"MAX('Case 2 - AP'!AB44,'Case 2 - Income'!AB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.1792261771996976E-33},{"$f":"MAX('Case 2 - AP'!AC44,'Case 2 - Income'!AC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.2791453279352273E-32},{"$f":"MAX('Case 2 - AP'!AD44,'Case 2 - Income'!AD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7906172745333689E-32},{"$f":"MAX('Case 2 - AP'!AE44,'Case 2 - Income'!AE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4783318243772546E-32},{"$f":"MAX('Case 2 - AP'!AF44,'Case 2 - Income'!AF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.2163417125861314E-33},{"$f":"MAX('Case 2 - AP'!AG44,'Case 2 - Income'!AG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.9664930179152323E-33},{"$f":"MAX('Case 2 - AP'!AH44,'Case 2 - Income'!AH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1643361806670852E-32},{"$f":"MAX('Case 2 - AP'!AI44,'Case 2 - Income'!AI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0341937305416962E-32},{"$f":"MAX('Case 2 - AP'!AJ44,'Case 2 - Income'!AJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.3734666616415574E-33},{"$f":"MAX('Case 2 - AP'!AK44,'Case 2 - Income'!AK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9498860160711156E-32},{"$f":"MAX('Case 2 - AP'!AL44,'Case 2 - Income'!AL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.4875367732149802E-33},{"$f":"MAX('Case 2 - AP'!AM44,'Case 2 - Income'!AM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.6947200809814526E-33},{"$f":"MAX('Case 2 - AP'!AN44,'Case 2 - Income'!AN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4995847094740549E-32},{"$f":"MAX('Case 2 - AP'!AO44,'Case 2 - Income'!AO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.0233774535513211E-32},{"$f":"MAX('Case 2 - AP'!AP44,'Case 2 - Income'!AP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0398802878436555E-32},{"$f":"MAX('Case 2 - AP'!AQ44,'Case 2 - Income'!AQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.1656739777957866E-33},{"$f":"MAX('Case 2 - AP'!AR44,'Case 2 - Income'!AR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5770453509324946E-32},{"$f":"MAX('Case 2 - AP'!AS44,'Case 2 - Income'!AS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4085598691351987E-32},{"$f":"MAX('Case 2 - AP'!AT44,'Case 2 - Income'!AT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.1650885539595344E-33},{"$f":"MAX('Case 2 - AP'!AU44,'Case 2 - Income'!AU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.003035286678097E-32},{"$f":"MAX('Case 2 - AP'!AV44,'Case 2 - Income'!AV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2126736868750645E-32},{"$f":"MAX('Case 2 - AP'!AW44,'Case 2 - Income'!AW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7271448338828804E-32},{"$f":"MAX('Case 2 - AP'!AX44,'Case 2 - Income'!AX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.8925905104088785E-33},{"$f":"MAX('Case 2 - AP'!AY44,'Case 2 - Income'!AY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8683474587853805E-32},{"$f":"MAX('Case 2 - AP'!AZ44,'Case 2 - Income'!AZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.7734442157360035E-33},{"$f":"MAX('Case 2 - AP'!BA44,'Case 2 - Income'!BA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0762489065061946E-32},{"$f":"MAX('Case 2 - AP'!BB44,'Case 2 - Income'!BB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7471806499123553E-32},{"$f":"MAX('Case 2 - AP'!BC44,'Case 2 - Income'!BC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1196689284031368E-32},{"$f":"MAX('Case 2 - AP'!BD44,'Case 2 - Income'!BD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.0549895551514742E-33},{"$f":"MAX('Case 2 - AP'!BE44,'Case 2 - Income'!BE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.2023426615231422E-32},{"$f":"MAX('Case 2 - AP'!BF44,'Case 2 - Income'!BF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.4018030153454031E-33},{"$f":"MAX('Case 2 - AP'!BG44,'Case 2 - Income'!BG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9563235595977205E-32},{"$f":"MAX('Case 2 - AP'!BH44,'Case 2 - Income'!BH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4254473642724289E-32},{"$f":"MAX('Case 2 - AP'!BI44,'Case 2 - Income'!BI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4236671145311236E-32},{"$f":"MAX('Case 2 - AP'!BJ44,'Case 2 - Income'!BJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.2386177523431679E-33},{"$f":"MAX('Case 2 - AP'!BK44,'Case 2 - Income'!BK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.5027056212116243E-33},{"$f":"MAX('Case 2 - AP'!BL44,'Case 2 - Income'!BL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8993940555398199E-32},{"$f":"MAX('Case 2 - AP'!BM44,'Case 2 - Income'!BM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8891910626378335E-32},{"$f":"MAX('Case 2 - AP'!BN44,'Case 2 - Income'!BN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9413851178157141E-32},{"$f":"MAX('Case 2 - AP'!BO44,'Case 2 - Income'!BO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6732213495064527E-32},{"$f":"MAX('Case 2 - AP'!BP44,'Case 2 - Income'!BP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.9733680053861056E-33},{"$f":"MAX('Case 2 - AP'!BQ44,'Case 2 - Income'!BQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.8532742295587717E-33},{"$f":"MAX('Case 2 - AP'!BR44,'Case 2 - Income'!BR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1677885706741823E-32},{"$f":"MAX('Case 2 - AP'!BS44,'Case 2 - Income'!BS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.4201114965685119E-32},{"$f":"MAX('Case 2 - AP'!BT44,'Case 2 - Income'!BT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3363330422357245E-32},{"$f":"MAX('Case 2 - AP'!BU44,'Case 2 - Income'!BU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4177621049564826E-32},{"$f":"MAX('Case 2 - AP'!BV44,'Case 2 - Income'!BV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8653831584840444E-32},{"$f":"MAX('Case 2 - AP'!BW44,'Case 2 - Income'!BW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1728984820714953E-32},{"$f":"MAX('Case 2 - AP'!BX44,'Case 2 - Income'!BX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.5872177403160512E-33},{"$f":"MAX('Case 2 - AP'!BY44,'Case 2 - Income'!BY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.9060065549715037E-33},{"$f":"MAX('Case 2 - AP'!BZ44,'Case 2 - Income'!BZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.2604973139597784E-33},{"$f":"MAX('Case 2 - AP'!CA44,'Case 2 - Income'!CA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0581952302170355E-32},{"$f":"MAX('Case 2 - AP'!CB44,'Case 2 - Income'!CB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.4872983488615232E-33},{"$f":"MAX('Case 2 - AP'!CC44,'Case 2 - Income'!CC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6764961286632558E-32},{"$f":"MAX('Case 2 - AP'!CD44,'Case 2 - Income'!CD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.6081334664174492E-33},{"$f":"MAX('Case 2 - AP'!CE44,'Case 2 - Income'!CE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7450849823482254E-32},{"$f":"MAX('Case 2 - AP'!CF44,'Case 2 - Income'!CF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4978517990067199E-32},{"$f":"MAX('Case 2 - AP'!CG44,'Case 2 - Income'!CG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.9118138592435532E-33},{"$f":"MAX('Case 2 - AP'!CH44,'Case 2 - Income'!CH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.4576870731636311E-33},{"$f":"MAX('Case 2 - AP'!CI44,'Case 2 - Income'!CI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.8645994591183724E-33},{"$f":"MAX('Case 2 - AP'!CJ44,'Case 2 - Income'!CJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0760712857161695E-32},{"$f":"MAX('Case 2 - AP'!CK44,'Case 2 - Income'!CK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2036221779684505E-32},{"$f":"MAX('Case 2 - AP'!CL44,'Case 2 - Income'!CL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4772724697189923E-32},{"$f":"MAX('Case 2 - AP'!CM44,'Case 2 - Income'!CM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8593214344259253E-32},{"$f":"MAX('Case 2 - AP'!CN44,'Case 2 - Income'!CN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.6227445230281261E-33},{"$f":"MAX('Case 2 - AP'!CO44,'Case 2 - Income'!CO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0189182969493827E-32},{"$f":"MAX('Case 2 - AP'!CP44,'Case 2 - Income'!CP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1233851569968175E-32},{"$f":"MAX('Case 2 - AP'!CQ44,'Case 2 - Income'!CQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.3675736078103832E-32},{"$f":"MAX('Case 2 - AP'!CR44,'Case 2 - Income'!CR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.0499681098589212E-33},{"$f":"MAX('Case 2 - AP'!CS44,'Case 2 - Income'!CS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.5836125721192083E-33},{"$f":"MAX('Case 2 - AP'!CT44,'Case 2 - Income'!CT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.4487846115188672E-33},{"$f":"MAX('Case 2 - AP'!CU44,'Case 2 - Income'!CU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4160263800174647E-32},{"$f":"MAX('Case 2 - AP'!CV44,'Case 2 - Income'!CV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.9954066388961646E-33},{"$f":"MAX('Case 2 - AP'!CW44,'Case 2 - Income'!CW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.7750649922235701E-33},{"$f":"MAX('Case 2 - AP'!CX44,'Case 2 - Income'!CX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1975729781402458E-32},{"$f":"MAX('Case 2 - AP'!CY44,'Case 2 - Income'!CY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.8874230509917366E-33},{"$f":"MAX('Case 2 - AP'!CZ44,'Case 2 - Income'!CZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.0747327314211582E-32},{"$f":"MAX('Case 2 - AP'!DA44,'Case 2 - Income'!DA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.4233489914248581E-33},{"$f":"MAX('Case 2 - AP'!DB44,'Case 2 - Income'!DB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.1802562398791623E-33},{"$f":"MAX('Case 2 - AP'!DC44,'Case 2 - Income'!DC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.2580830403436969E-32},{"$f":"MAX('Case 2 - AP'!DD44,'Case 2 - Income'!DD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8849494856994651E-32},{"$f":"MAX('Case 2 - AP'!DE44,'Case 2 - Income'!DE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0960001583026265E-32},{"$f":"MAX('Case 2 - AP'!DF44,'Case 2 - Income'!DF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.87558557693978E-33},{"$f":"MAX('Case 2 - AP'!DG44,'Case 2 - Income'!DG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3896125121543625E-32},{"$f":"MAX('Case 2 - AP'!DH44,'Case 2 - Income'!DH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2085381770842022E-32},{"$f":"MAX('Case 2 - AP'!DI44,'Case 2 - Income'!DI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3019896771463797E-32},{"$f":"MAX('Case 2 - AP'!DJ44,'Case 2 - Income'!DJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.8977838073172293E-33},{"$f":"MAX('Case 2 - AP'!DK44,'Case 2 - Income'!DK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.6452583933745795E-33},{"$f":"MAX('Case 2 - AP'!DL44,'Case 2 - Income'!DL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3896194796129127E-32},{"$f":"MAX('Case 2 - AP'!DM44,'Case 2 - Income'!DM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2300147257098358E-32},{"$f":"MAX('Case 2 - AP'!DN44,'Case 2 - Income'!DN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.8994692559798157E-33},{"$f":"MAX('Case 2 - AP'!DO44,'Case 2 - Income'!DO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8472030420531468E-32},{"$f":"MAX('Case 2 - AP'!DP44,'Case 2 - Income'!DP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3661955940558292E-32},{"$f":"MAX('Case 2 - AP'!DQ44,'Case 2 - Income'!DQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7950736924690913E-34},{"$f":"MAX('Case 2 - AP'!DR44,'Case 2 - Income'!DR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.8356740292498398E-33},{"$f":"MAX('Case 2 - AP'!DS44,'Case 2 - Income'!DS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3739915275741413E-33},{"$f":"MAX('Case 2 - AP'!DT44,'Case 2 - Income'!DT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2492663312423786E-32},{"$f":"MAX('Case 2 - AP'!DU44,'Case 2 - Income'!DU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3573689794710585E-32},{"$f":"MAX('Case 2 - AP'!DV44,'Case 2 - Income'!DV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.6665223118210974E-33},{"$f":"MAX('Case 2 - AP'!DW44,'Case 2 - Income'!DW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2318388581142247E-32},{"$f":"MAX('Case 2 - AP'!DX44,'Case 2 - Income'!DX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7236625281906742E-32},{"$f":"MAX('Case 2 - AP'!DY44,'Case 2 - Income'!DY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5826434003097902E-32},{"$f":"MAX('Case 2 - AP'!DZ44,'Case 2 - Income'!DZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4484314791317857E-32},{"$f":"MAX('Case 2 - AP'!EA44,'Case 2 - Income'!EA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0323352683473055E-32},{"$f":"MAX('Case 2 - AP'!EB44,'Case 2 - Income'!EB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5062896520026327E-32},{"$f":"MAX('Case 2 - AP'!EC44,'Case 2 - Income'!EC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.8639095259912474E-33},{"$f":"MAX('Case 2 - AP'!ED44,'Case 2 - Income'!ED44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0278426537201966E-32},{"$f":"MAX('Case 2 - AP'!EE44,'Case 2 - Income'!EE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.016515872439141E-32},{"$f":"MAX('Case 2 - AP'!EF44,'Case 2 - Income'!EF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.5911334077804389E-33},{"$f":"MAX('Case 2 - AP'!EG44,'Case 2 - Income'!EG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.7477232424871478E-33},{"$f":"MAX('Case 2 - AP'!EH44,'Case 2 - Income'!EH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7450899155784055E-32},{"$f":"MAX('Case 2 - AP'!EI44,'Case 2 - Income'!EI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8590712377214635E-32},{"$f":"MAX('Case 2 - AP'!EJ44,'Case 2 - Income'!EJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.0347720352250906E-33},{"$f":"MAX('Case 2 - AP'!EK44,'Case 2 - Income'!EK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2997183980485505E-32},{"$f":"MAX('Case 2 - AP'!EL44,'Case 2 - Income'!EL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7296221733730608E-32},{"$f":"MAX('Case 2 - AP'!EM44,'Case 2 - Income'!EM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4298791337800821E-32},{"$f":"MAX('Case 2 - AP'!EN44,'Case 2 - Income'!EN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1923814591587085E-32},{"$f":"MAX('Case 2 - AP'!EO44,'Case 2 - Income'!EO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.6963496058359587E-34},{"$f":"MAX('Case 2 - AP'!EP44,'Case 2 - Income'!EP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2056741286977299E-32},{"$f":"MAX('Case 2 - AP'!EQ44,'Case 2 - Income'!EQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.9381763966904061E-33},{"$f":"MAX('Case 2 - AP'!ER44,'Case 2 - Income'!ER44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.269254059877998E-32},{"$f":"MAX('Case 2 - AP'!ES44,'Case 2 - Income'!ES44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1311756949730963E-32},{"$f":"MAX('Case 2 - AP'!ET44,'Case 2 - Income'!ET44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.9650099499439957E-33},{"$f":"MAX('Case 2 - AP'!EU44,'Case 2 - Income'!EU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.802406389778114E-33},{"$f":"MAX('Case 2 - AP'!EV44,'Case 2 - Income'!EV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.822892135128496E-33},{"$f":"MAX('Case 2 - AP'!EW44,'Case 2 - Income'!EW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9906317627351892E-32},{"$f":"MAX('Case 2 - AP'!EX44,'Case 2 - Income'!EX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.175367220179301E-33},{"$f":"MAX('Case 2 - AP'!EY44,'Case 2 - Income'!EY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.0356131916623897E-32},{"$f":"MAX('Case 2 - AP'!EZ44,'Case 2 - Income'!EZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1778165815074788E-32},{"$f":"MAX('Case 2 - AP'!FA44,'Case 2 - Income'!FA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0360537955501046E-32},{"$f":"MAX('Case 2 - AP'!FB44,'Case 2 - Income'!FB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.5919853133621992E-33},{"$f":"MAX('Case 2 - AP'!FC44,'Case 2 - Income'!FC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3985458739044138E-32},{"$f":"MAX('Case 2 - AP'!FD44,'Case 2 - Income'!FD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1795476498751182E-32},{"$f":"MAX('Case 2 - AP'!FE44,'Case 2 - Income'!FE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8779759030143742E-32},{"$f":"MAX('Case 2 - AP'!FF44,'Case 2 - Income'!FF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3483523663541023E-32},{"$f":"MAX('Case 2 - AP'!FG44,'Case 2 - Income'!FG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.0473486014702868E-32},{"$f":"MAX('Case 2 - AP'!FH44,'Case 2 - Income'!FH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1803309101077052E-32},{"$f":"MAX('Case 2 - AP'!FI44,'Case 2 - Income'!FI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2801635753446463E-32},{"$f":"MAX('Case 2 - AP'!FJ44,'Case 2 - Income'!FJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1444408561585663E-32},{"$f":"MAX('Case 2 - AP'!FK44,'Case 2 - Income'!FK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2645944064018682E-32},{"$f":"MAX('Case 2 - AP'!FL44,'Case 2 - Income'!FL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.273471887776759E-32},{"$f":"MAX('Case 2 - AP'!FM44,'Case 2 - Income'!FM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.2608800886505625E-33},{"$f":"MAX('Case 2 - AP'!FN44,'Case 2 - Income'!FN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1744753893650063E-32},{"$f":"MAX('Case 2 - AP'!FO44,'Case 2 - Income'!FO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2131788360365682E-32},{"$f":"MAX('Case 2 - AP'!FP44,'Case 2 - Income'!FP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.7187903769515352E-33},{"$f":"MAX('Case 2 - AP'!FQ44,'Case 2 - Income'!FQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.8262713639233988E-33},{"$f":"MAX('Case 2 - AP'!FR44,'Case 2 - Income'!FR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5220354114261991E-32},{"$f":"MAX('Case 2 - AP'!FS44,'Case 2 - Income'!FS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4717305290140133E-32},{"$f":"MAX('Case 2 - AP'!FT44,'Case 2 - Income'!FT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.5066957344254844E-33},{"$f":"MAX('Case 2 - AP'!FU44,'Case 2 - Income'!FU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0818098099100797E-32},{"$f":"MAX('Case 2 - AP'!FV44,'Case 2 - Income'!FV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2757570571454222E-32},{"$f":"MAX('Case 2 - AP'!FW44,'Case 2 - Income'!FW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3173949184672919E-32},{"$f":"MAX('Case 2 - AP'!FX44,'Case 2 - Income'!FX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.011790004875569E-32},{"$f":"MAX('Case 2 - AP'!FY44,'Case 2 - Income'!FY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.0498565536118191E-33},{"$f":"MAX('Case 2 - AP'!FZ44,'Case 2 - Income'!FZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3093435117302263E-32},{"$f":"MAX('Case 2 - AP'!GA44,'Case 2 - Income'!GA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9343236562741398E-32},{"$f":"MAX('Case 2 - AP'!GB44,'Case 2 - Income'!GB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.631188361082285E-33},{"$f":"MAX('Case 2 - AP'!GC44,'Case 2 - Income'!GC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1309449520917306E-32},{"$f":"MAX('Case 2 - AP'!GD44,'Case 2 - Income'!GD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.1042642854283323E-33},{"$f":"MAX('Case 2 - AP'!GE44,'Case 2 - Income'!GE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1879988164685901E-32},{"$f":"MAX('Case 2 - AP'!GF44,'Case 2 - Income'!GF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3045321978373371E-32},{"$f":"MAX('Case 2 - AP'!GG44,'Case 2 - Income'!GG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.9822989420084283E-33},{"$f":"MAX('Case 2 - AP'!GH44,'Case 2 - Income'!GH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6773014788244283E-32},{"$f":"MAX('Case 2 - AP'!GI44,'Case 2 - Income'!GI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0579170937312221E-32},{"$f":"MAX('Case 2 - AP'!GJ44,'Case 2 - Income'!GJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.141962097567828E-32},{"$f":"MAX('Case 2 - AP'!GK44,'Case 2 - Income'!GK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3699823852066952E-32},{"$f":"MAX('Case 2 - AP'!GL44,'Case 2 - Income'!GL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1869560810886788E-32},{"$f":"MAX('Case 2 - AP'!GM44,'Case 2 - Income'!GM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.6533989803908704E-33},{"$f":"MAX('Case 2 - AP'!GN44,'Case 2 - Income'!GN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7476805217351908E-32},{"$f":"MAX('Case 2 - AP'!GO44,'Case 2 - Income'!GO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.4442661523199927E-33},{"$f":"MAX('Case 2 - AP'!GP44,'Case 2 - Income'!GP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.1355806756468391E-33},{"$f":"MAX('Case 2 - AP'!GQ44,'Case 2 - Income'!GQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7077766830859864E-32},{"$f":"MAX('Case 2 - AP'!GR44,'Case 2 - Income'!GR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4070396665639425E-32},{"$f":"MAX('Case 2 - AP'!GS44,'Case 2 - Income'!GS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.2582350974853153E-33},{"$f":"MAX('Case 2 - AP'!GT44,'Case 2 - Income'!GT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.2032049954257341E-32},{"$f":"MAX('Case 2 - AP'!GU44,'Case 2 - Income'!GU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3519207855632629E-32},{"$f":"MAX('Case 2 - AP'!GV44,'Case 2 - Income'!GV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2476994707915934E-32},{"$f":"MAX('Case 2 - AP'!GW44,'Case 2 - Income'!GW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.6143522043431278E-33},{"$f":"MAX('Case 2 - AP'!GX44,'Case 2 - Income'!GX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.8957867744291064E-33},{"$f":"MAX('Case 2 - AP'!GY44,'Case 2 - Income'!GY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.9836228326186411E-33},{"$f":"MAX('Case 2 - AP'!GZ44,'Case 2 - Income'!GZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6510516098867378E-33},{"$f":"MAX('Case 2 - AP'!HA44,'Case 2 - Income'!HA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.1397063943396653E-33},{"$f":"MAX('Case 2 - AP'!HB44,'Case 2 - Income'!HB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.5613471453642869E-33},{"$f":"MAX('Case 2 - AP'!HC44,'Case 2 - Income'!HC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.4762044137700129E-33},{"$f":"MAX('Case 2 - AP'!HD44,'Case 2 - Income'!HD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0006827626101094E-32},{"$f":"MAX('Case 2 - AP'!HE44,'Case 2 - Income'!HE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.9525920874103408E-33},{"$f":"MAX('Case 2 - AP'!HF44,'Case 2 - Income'!HF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1431440975701501E-32},{"$f":"MAX('Case 2 - AP'!HG44,'Case 2 - Income'!HG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4813081343071834E-32},{"$f":"MAX('Case 2 - AP'!HH44,'Case 2 - Income'!HH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4477982076203349E-32},{"$f":"MAX('Case 2 - AP'!HI44,'Case 2 - Income'!HI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2455580148107431E-32},{"$f":"MAX('Case 2 - AP'!HJ44,'Case 2 - Income'!HJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5363559821131417E-33},{"$f":"MAX('Case 2 - AP'!HK44,'Case 2 - Income'!HK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.5635191274555631E-33},{"$f":"MAX('Case 2 - AP'!HL44,'Case 2 - Income'!HL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3078076737766152E-32},{"$f":"MAX('Case 2 - AP'!HM44,'Case 2 - Income'!HM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.8292850016469005E-33},{"$f":"MAX('Case 2 - AP'!HN44,'Case 2 - Income'!HN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1643284154829979E-32},{"$f":"MAX('Case 2 - AP'!HO44,'Case 2 - Income'!HO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0348397842745292E-32},{"$f":"MAX('Case 2 - AP'!HP44,'Case 2 - Income'!HP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.8661690410249979E-33},{"$f":"MAX('Case 2 - AP'!HQ44,'Case 2 - Income'!HQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.269593950864641E-32},{"$f":"MAX('Case 2 - AP'!HR44,'Case 2 - Income'!HR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.6463473057654786E-33},{"$f":"MAX('Case 2 - AP'!HS44,'Case 2 - Income'!HS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6848697811747981E-32},{"$f":"MAX('Case 2 - AP'!HT44,'Case 2 - Income'!HT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0522832916985555E-32},{"$f":"MAX('Case 2 - AP'!HU44,'Case 2 - Income'!HU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4025972768040292E-32},{"$f":"MAX('Case 2 - AP'!HV44,'Case 2 - Income'!HV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1535746326949358E-32},{"$f":"MAX('Case 2 - AP'!HW44,'Case 2 - Income'!HW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6891752361346591E-32},{"$f":"MAX('Case 2 - AP'!HX44,'Case 2 - Income'!HX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.7776579338914709E-33},{"$f":"MAX('Case 2 - AP'!HY44,'Case 2 - Income'!HY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.0805757747620784E-33},{"$f":"MAX('Case 2 - AP'!HZ44,'Case 2 - Income'!HZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.4896706438415503E-33},{"$f":"MAX('Case 2 - AP'!IA44,'Case 2 - Income'!IA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3129618301136832E-32},{"$f":"MAX('Case 2 - AP'!IB44,'Case 2 - Income'!IB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.9749337230484924E-33},{"$f":"MAX('Case 2 - AP'!IC44,'Case 2 - Income'!IC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1830883728646615E-32},{"$f":"MAX('Case 2 - AP'!ID44,'Case 2 - Income'!ID44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.2074808847006702E-33},{"$f":"MAX('Case 2 - AP'!IE44,'Case 2 - Income'!IE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2917821682291507E-32},{"$f":"MAX('Case 2 - AP'!IF44,'Case 2 - Income'!IF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.0960594661805379E-32},{"$f":"MAX('Case 2 - AP'!IG44,'Case 2 - Income'!IG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.2220464249430537E-33},{"$f":"MAX('Case 2 - AP'!IH44,'Case 2 - Income'!IH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.8687397022353994E-33},{"$f":"MAX('Case 2 - AP'!II44,'Case 2 - Income'!II44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0818146845975537E-32},{"$f":"MAX('Case 2 - AP'!IJ44,'Case 2 - Income'!IJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1806232035275147E-32},{"$f":"MAX('Case 2 - AP'!IK44,'Case 2 - Income'!IK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6483633622131576E-32},{"$f":"MAX('Case 2 - AP'!IL44,'Case 2 - Income'!IL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.7034220776967664E-33},{"$f":"MAX('Case 2 - AP'!IM44,'Case 2 - Income'!IM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6917012062577109E-32},{"$f":"MAX('Case 2 - AP'!IN44,'Case 2 - Income'!IN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1026957319015835E-32},{"$f":"MAX('Case 2 - AP'!IO44,'Case 2 - Income'!IO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.40238993011955E-32},{"$f":"MAX('Case 2 - AP'!IP44,'Case 2 - Income'!IP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.9647184847678644E-33},{"$f":"MAX('Case 2 - AP'!IQ44,'Case 2 - Income'!IQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.703874689533244E-32},{"$f":"MAX('Case 2 - AP'!IR44,'Case 2 - Income'!IR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.9453670668460825E-33},{"$f":"MAX('Case 2 - AP'!IS44,'Case 2 - Income'!IS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.6964167253914477E-33},{"$f":"MAX('Case 2 - AP'!IT44,'Case 2 - Income'!IT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.0872778130870249E-33},{"$f":"MAX('Case 2 - AP'!IU44,'Case 2 - Income'!IU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.3979519611706949E-33},{"$f":"MAX('Case 2 - AP'!IV44,'Case 2 - Income'!IV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5049540775071243E-32},{"$f":"MAX('Case 2 - AP'!IW44,'Case 2 - Income'!IW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.043608245739043E-33},{"$f":"MAX('Case 2 - AP'!IX44,'Case 2 - Income'!IX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.7769065655307041E-33},{"$f":"MAX('Case 2 - AP'!IY44,'Case 2 - Income'!IY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9324187993053387E-32},{"$f":"MAX('Case 2 - AP'!IZ44,'Case 2 - Income'!IZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.275486117981121E-32},{"$f":"MAX('Case 2 - AP'!JA44,'Case 2 - Income'!JA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6106397508787599E-32},{"$f":"MAX('Case 2 - AP'!JB44,'Case 2 - Income'!JB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.6732983327283809E-33},{"$f":"MAX('Case 2 - AP'!JC44,'Case 2 - Income'!JC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.1644913583448842E-32},{"$f":"MAX('Case 2 - AP'!JD44,'Case 2 - Income'!JD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0963032894350514E-32},{"$f":"MAX('Case 2 - AP'!JE44,'Case 2 - Income'!JE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5453710286015447E-32},{"$f":"MAX('Case 2 - AP'!JF44,'Case 2 - Income'!JF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0232476516252831E-32},{"$f":"MAX('Case 2 - AP'!JG44,'Case 2 - Income'!JG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.9023696643129349E-33},{"$f":"MAX('Case 2 - AP'!JH44,'Case 2 - Income'!JH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1810129306717021E-32},{"$f":"MAX('Case 2 - AP'!JI44,'Case 2 - Income'!JI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.4759143858182029E-33},{"$f":"MAX('Case 2 - AP'!JJ44,'Case 2 - Income'!JJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.3728751850086233E-33},{"$f":"MAX('Case 2 - AP'!JK44,'Case 2 - Income'!JK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5244492030649877E-32},{"$f":"MAX('Case 2 - AP'!JL44,'Case 2 - Income'!JL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0928774365529267E-32},{"$f":"MAX('Case 2 - AP'!JM44,'Case 2 - Income'!JM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.2742300758000986E-33},{"$f":"MAX('Case 2 - AP'!JN44,'Case 2 - Income'!JN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.4640305715166302E-33},{"$f":"MAX('Case 2 - AP'!JO44,'Case 2 - Income'!JO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.6040927437428492E-33},{"$f":"MAX('Case 2 - AP'!JP44,'Case 2 - Income'!JP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.5512556198715613E-33},{"$f":"MAX('Case 2 - AP'!JQ44,'Case 2 - Income'!JQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7620197590734717E-32},{"$f":"MAX('Case 2 - AP'!JR44,'Case 2 - Income'!JR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1737215071108746E-32},{"$f":"MAX('Case 2 - AP'!JS44,'Case 2 - Income'!JS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.7815669508501111E-33},{"$f":"MAX('Case 2 - AP'!JT44,'Case 2 - Income'!JT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1102052596575595E-32},{"$f":"MAX('Case 2 - AP'!JU44,'Case 2 - Income'!JU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.249967440401056E-32},{"$f":"MAX('Case 2 - AP'!JV44,'Case 2 - Income'!JV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1873223215075461E-32},{"$f":"MAX('Case 2 - AP'!JW44,'Case 2 - Income'!JW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6655370834028438E-32},{"$f":"MAX('Case 2 - AP'!JX44,'Case 2 - Income'!JX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.1599175300250074E-32},{"$f":"MAX('Case 2 - AP'!JY44,'Case 2 - Income'!JY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0242360305407133E-32},{"$f":"MAX('Case 2 - AP'!JZ44,'Case 2 - Income'!JZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0240469991778897E-32},{"$f":"MAX('Case 2 - AP'!KA44,'Case 2 - Income'!KA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6009543809940717E-32},{"$f":"MAX('Case 2 - AP'!KB44,'Case 2 - Income'!KB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5267094566297388E-32},{"$f":"MAX('Case 2 - AP'!KC44,'Case 2 - Income'!KC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.0474859448487175E-33},{"$f":"MAX('Case 2 - AP'!KD44,'Case 2 - Income'!KD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.8944910304506307E-33},{"$f":"MAX('Case 2 - AP'!KE44,'Case 2 - Income'!KE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8227481320776985E-32},{"$f":"MAX('Case 2 - AP'!KF44,'Case 2 - Income'!KF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5997917513670446E-32},{"$f":"MAX('Case 2 - AP'!KG44,'Case 2 - Income'!KG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4378095765019407E-33},{"$f":"MAX('Case 2 - AP'!KH44,'Case 2 - Income'!KH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.8647889063183988E-33},{"$f":"MAX('Case 2 - AP'!KI44,'Case 2 - Income'!KI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4063163029427842E-32},{"$f":"MAX('Case 2 - AP'!KJ44,'Case 2 - Income'!KJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0975058530750565E-32},{"$f":"MAX('Case 2 - AP'!KK44,'Case 2 - Income'!KK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3556232658016001E-32},{"$f":"MAX('Case 2 - AP'!KL44,'Case 2 - Income'!KL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.2442664177861744E-33},{"$f":"MAX('Case 2 - AP'!KM44,'Case 2 - Income'!KM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1994826616433225E-32},{"$f":"MAX('Case 2 - AP'!KN44,'Case 2 - Income'!KN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6818501853352057E-32},{"$f":"MAX('Case 2 - AP'!KO44,'Case 2 - Income'!KO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6144041505887683E-32},{"$f":"MAX('Case 2 - AP'!KP44,'Case 2 - Income'!KP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.2697366522976573E-33},{"$f":"MAX('Case 2 - AP'!KQ44,'Case 2 - Income'!KQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2346940028100559E-32},{"$f":"MAX('Case 2 - AP'!KR44,'Case 2 - Income'!KR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.1656109856230771E-32},{"$f":"MAX('Case 2 - AP'!KS44,'Case 2 - Income'!KS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.0434096018126476E-32},{"$f":"MAX('Case 2 - AP'!KT44,'Case 2 - Income'!KT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5001793454282544E-32},{"$f":"MAX('Case 2 - AP'!KU44,'Case 2 - Income'!KU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4618933052637157E-32},{"$f":"MAX('Case 2 - AP'!KV44,'Case 2 - Income'!KV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3690494201896467E-32},{"$f":"MAX('Case 2 - AP'!KW44,'Case 2 - Income'!KW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4283638367398406E-32},{"$f":"MAX('Case 2 - AP'!KX44,'Case 2 - Income'!KX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0686627168062261E-32},{"$f":"MAX('Case 2 - AP'!KY44,'Case 2 - Income'!KY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.3423330425880676E-33},{"$f":"MAX('Case 2 - AP'!KZ44,'Case 2 - Income'!KZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.865962455330079E-33},{"$f":"MAX('Case 2 - AP'!LA44,'Case 2 - Income'!LA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2272846800374744E-32},{"$f":"MAX('Case 2 - AP'!LB44,'Case 2 - Income'!LB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7122964577886409E-32},{"$f":"MAX('Case 2 - AP'!LC44,'Case 2 - Income'!LC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5143984695045398E-32},{"$f":"MAX('Case 2 - AP'!LD44,'Case 2 - Income'!LD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.8928099273219034E-33},{"$f":"MAX('Case 2 - AP'!LE44,'Case 2 - Income'!LE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.5059658105745898E-33},{"$f":"MAX('Case 2 - AP'!LF44,'Case 2 - Income'!LF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.7792890703582985E-33},{"$f":"MAX('Case 2 - AP'!LG44,'Case 2 - Income'!LG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.1822520929827169E-33},{"$f":"MAX('Case 2 - AP'!LH44,'Case 2 - Income'!LH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6329536939459746E-32},{"$f":"MAX('Case 2 - AP'!LI44,'Case 2 - Income'!LI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2536149529279587E-32},{"$f":"MAX('Case 2 - AP'!LJ44,'Case 2 - Income'!LJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1274278432031563E-32},{"$f":"MAX('Case 2 - AP'!LK44,'Case 2 - Income'!LK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.6995411093388125E-33},{"$f":"MAX('Case 2 - AP'!LL44,'Case 2 - Income'!LL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.5796122628535662E-33},{"$f":"MAX('Case 2 - AP'!LM44,'Case 2 - Income'!LM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.663400748001733E-33},{"$f":"MAX('Case 2 - AP'!LN44,'Case 2 - Income'!LN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6251820961572053E-32},{"$f":"MAX('Case 2 - AP'!LO44,'Case 2 - Income'!LO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8350149343488281E-32},{"$f":"MAX('Case 2 - AP'!LP44,'Case 2 - Income'!LP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8501322910878438E-32},{"$f":"MAX('Case 2 - AP'!LQ44,'Case 2 - Income'!LQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0367049626533031E-32},{"$f":"MAX('Case 2 - AP'!LR44,'Case 2 - Income'!LR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0393323069078911E-32},{"$f":"MAX('Case 2 - AP'!LS44,'Case 2 - Income'!LS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1440071384227188E-32},{"$f":"MAX('Case 2 - AP'!LT44,'Case 2 - Income'!LT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.7792580667708706E-33},{"$f":"MAX('Case 2 - AP'!LU44,'Case 2 - Income'!LU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8853442246429594E-32},{"$f":"MAX('Case 2 - AP'!LV44,'Case 2 - Income'!LV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.8708619993427779E-33},{"$f":"MAX('Case 2 - AP'!LW44,'Case 2 - Income'!LW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1533150706600632E-32},{"$f":"MAX('Case 2 - AP'!LX44,'Case 2 - Income'!LX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.504188738198547E-33},{"$f":"MAX('Case 2 - AP'!LY44,'Case 2 - Income'!LY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.7555907223378644E-33},{"$f":"MAX('Case 2 - AP'!LZ44,'Case 2 - Income'!LZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9856132464738044E-32},{"$f":"MAX('Case 2 - AP'!MA44,'Case 2 - Income'!MA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.5591830772090879E-33},{"$f":"MAX('Case 2 - AP'!MB44,'Case 2 - Income'!MB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9237704601527449E-32},{"$f":"MAX('Case 2 - AP'!MC44,'Case 2 - Income'!MC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3352651302064101E-32},{"$f":"MAX('Case 2 - AP'!MD44,'Case 2 - Income'!MD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4060249558621648E-32},{"$f":"MAX('Case 2 - AP'!ME44,'Case 2 - Income'!ME44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.1131669514287798E-33},{"$f":"MAX('Case 2 - AP'!MF44,'Case 2 - Income'!MF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.6891929283025899E-33},{"$f":"MAX('Case 2 - AP'!MG44,'Case 2 - Income'!MG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.2822227321272836E-32},{"$f":"MAX('Case 2 - AP'!MH44,'Case 2 - Income'!MH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.3961257771722383E-33},{"$f":"MAX('Case 2 - AP'!MI44,'Case 2 - Income'!MI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5210597458708924E-32},{"$f":"MAX('Case 2 - AP'!MJ44,'Case 2 - Income'!MJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0561391896582199E-32},{"$f":"MAX('Case 2 - AP'!MK44,'Case 2 - Income'!MK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1483891593318392E-32},{"$f":"MAX('Case 2 - AP'!ML44,'Case 2 - Income'!ML44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.030621132195539E-32},{"$f":"MAX('Case 2 - AP'!MM44,'Case 2 - Income'!MM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7666137251818405E-32},{"$f":"MAX('Case 2 - AP'!MN44,'Case 2 - Income'!MN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.021439550377015E-33},{"$f":"MAX('Case 2 - AP'!MO44,'Case 2 - Income'!MO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.458992242709992E-33},{"$f":"MAX('Case 2 - AP'!MP44,'Case 2 - Income'!MP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.4871413209810534E-33},{"$f":"MAX('Case 2 - AP'!MQ44,'Case 2 - Income'!MQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4112074790876341E-32},{"$f":"MAX('Case 2 - AP'!MR44,'Case 2 - Income'!MR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.0408844241088433E-33},{"$f":"MAX('Case 2 - AP'!MS44,'Case 2 - Income'!MS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.6944516760665945E-33},{"$f":"MAX('Case 2 - AP'!MT44,'Case 2 - Income'!MT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5166427837069515E-32},{"$f":"MAX('Case 2 - AP'!MU44,'Case 2 - Income'!MU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.8656560699853942E-33},{"$f":"MAX('Case 2 - AP'!MV44,'Case 2 - Income'!MV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6512526039454053E-32},{"$f":"MAX('Case 2 - AP'!MW44,'Case 2 - Income'!MW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1367004264568777E-32},{"$f":"MAX('Case 2 - AP'!MX44,'Case 2 - Income'!MX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.1986236406537864E-33},{"$f":"MAX('Case 2 - AP'!MY44,'Case 2 - Income'!MY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3078285739164214E-32},{"$f":"MAX('Case 2 - AP'!MZ44,'Case 2 - Income'!MZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1401477833973452E-32},{"$f":"MAX('Case 2 - AP'!NA44,'Case 2 - Income'!NA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.9083199104555321E-33},{"$f":"MAX('Case 2 - AP'!NB44,'Case 2 - Income'!NB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.6524315955531715E-33},{"$f":"MAX('Case 2 - AP'!NC44,'Case 2 - Income'!NC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1857320662307424E-32},{"$f":"MAX('Case 2 - AP'!ND44,'Case 2 - Income'!ND44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.3325444607147145E-33},{"$f":"MAX('Case 2 - AP'!NE44,'Case 2 - Income'!NE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.098494295059366E-32},{"$f":"MAX('Case 2 - AP'!NF44,'Case 2 - Income'!NF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.6816908935926535E-33},{"$f":"MAX('Case 2 - AP'!NG44,'Case 2 - Income'!NG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4189671366652257E-32},{"$f":"MAX('Case 2 - AP'!NH44,'Case 2 - Income'!NH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1499329130171337E-32},{"$f":"MAX('Case 2 - AP'!NI44,'Case 2 - Income'!NI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.5275277699356701E-33},{"$f":"MAX('Case 2 - AP'!NJ44,'Case 2 - Income'!NJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.9444296351339186E-33},{"$f":"MAX('Case 2 - AP'!NK44,'Case 2 - Income'!NK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0891355294768562E-32},{"$f":"MAX('Case 2 - AP'!NL44,'Case 2 - Income'!NL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9839887068542725E-32},{"$f":"MAX('Case 2 - AP'!NM44,'Case 2 - Income'!NM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.9740901392558817E-33},{"$f":"MAX('Case 2 - AP'!NN44,'Case 2 - Income'!NN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6470140546461383E-32},{"$f":"MAX('Case 2 - AP'!NO44,'Case 2 - Income'!NO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1747811999097544E-32},{"$f":"MAX('Case 2 - AP'!NP44,'Case 2 - Income'!NP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.403795117444652E-32},{"$f":"MAX('Case 2 - AP'!NQ44,'Case 2 - Income'!NQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3334749912516498E-32},{"$f":"MAX('Case 2 - AP'!NR44,'Case 2 - Income'!NR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1911765806826786E-32},{"$f":"MAX('Case 2 - AP'!NS44,'Case 2 - Income'!NS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.0176284855081693E-33},{"$f":"MAX('Case 2 - AP'!NT44,'Case 2 - Income'!NT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.056677640078563E-32},{"$f":"MAX('Case 2 - AP'!NU44,'Case 2 - Income'!NU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2745369017308001E-32},{"$f":"MAX('Case 2 - AP'!NV44,'Case 2 - Income'!NV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.1413537553751917E-33},{"$f":"MAX('Case 2 - AP'!NW44,'Case 2 - Income'!NW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5748021848270027E-32},{"$f":"MAX('Case 2 - AP'!NX44,'Case 2 - Income'!NX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1930809040942414E-32},{"$f":"MAX('Case 2 - AP'!NY44,'Case 2 - Income'!NY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.04434392591316E-33},{"$f":"MAX('Case 2 - AP'!NZ44,'Case 2 - Income'!NZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9140467997650033E-32},{"$f":"MAX('Case 2 - AP'!OA44,'Case 2 - Income'!OA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5904050708523811E-32},{"$f":"MAX('Case 2 - AP'!OB44,'Case 2 - Income'!OB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3892633477170746E-32},{"$f":"MAX('Case 2 - AP'!OC44,'Case 2 - Income'!OC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0974380477629667E-32},{"$f":"MAX('Case 2 - AP'!OD44,'Case 2 - Income'!OD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3950266139653404E-32},{"$f":"MAX('Case 2 - AP'!OE44,'Case 2 - Income'!OE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6503947032152651E-32},{"$f":"MAX('Case 2 - AP'!OF44,'Case 2 - Income'!OF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.4267496160014597E-33},{"$f":"MAX('Case 2 - AP'!OG44,'Case 2 - Income'!OG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.5851338748024373E-33},{"$f":"MAX('Case 2 - AP'!OH44,'Case 2 - Income'!OH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.0029896959615569E-32},{"$f":"MAX('Case 2 - AP'!OI44,'Case 2 - Income'!OI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0506143438230287E-32},{"$f":"MAX('Case 2 - AP'!OJ44,'Case 2 - Income'!OJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1470612563834248E-32},{"$f":"MAX('Case 2 - AP'!OK44,'Case 2 - Income'!OK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6552012599596793E-32},{"$f":"MAX('Case 2 - AP'!OL44,'Case 2 - Income'!OL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9723315635194161E-32},{"$f":"MAX('Case 2 - AP'!OM44,'Case 2 - Income'!OM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.2217688801032968E-32},{"$f":"MAX('Case 2 - AP'!ON44,'Case 2 - Income'!ON44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.8675399524794034E-33},{"$f":"MAX('Case 2 - AP'!OO44,'Case 2 - Income'!OO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.988640035785746E-32},{"$f":"MAX('Case 2 - AP'!OP44,'Case 2 - Income'!OP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.2284986017044699E-33},{"$f":"MAX('Case 2 - AP'!OQ44,'Case 2 - Income'!OQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2287762847093395E-32},{"$f":"MAX('Case 2 - AP'!OR44,'Case 2 - Income'!OR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2923483984130091E-32},{"$f":"MAX('Case 2 - AP'!OS44,'Case 2 - Income'!OS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3403892843157792E-32},{"$f":"MAX('Case 2 - AP'!OT44,'Case 2 - Income'!OT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.6226003225083109E-33},{"$f":"MAX('Case 2 - AP'!OU44,'Case 2 - Income'!OU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2122819264099754E-32},{"$f":"MAX('Case 2 - AP'!OV44,'Case 2 - Income'!OV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7393528530790775E-32},{"$f":"MAX('Case 2 - AP'!OW44,'Case 2 - Income'!OW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.9009981070939137E-32},{"$f":"MAX('Case 2 - AP'!OX44,'Case 2 - Income'!OX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0425962693667639E-32},{"$f":"MAX('Case 2 - AP'!OY44,'Case 2 - Income'!OY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0024578879229789E-32},{"$f":"MAX('Case 2 - AP'!OZ44,'Case 2 - Income'!OZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.8007728661835563E-33},{"$f":"MAX('Case 2 - AP'!PA44,'Case 2 - Income'!PA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6004456161093533E-32},{"$f":"MAX('Case 2 - AP'!PB44,'Case 2 - Income'!PB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1210254647022443E-32},{"$f":"MAX('Case 2 - AP'!PC44,'Case 2 - Income'!PC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.1627194471163955E-33},{"$f":"MAX('Case 2 - AP'!PD44,'Case 2 - Income'!PD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5464804241095339E-33},{"$f":"MAX('Case 2 - AP'!PE44,'Case 2 - Income'!PE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.6793480671689593E-32},{"$f":"MAX('Case 2 - AP'!PF44,'Case 2 - Income'!PF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.802182582347601E-33},{"$f":"MAX('Case 2 - AP'!PG44,'Case 2 - Income'!PG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1850361768509537E-32},{"$f":"MAX('Case 2 - AP'!PH44,'Case 2 - Income'!PH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.404912983892073E-32},{"$f":"MAX('Case 2 - AP'!PI44,'Case 2 - Income'!PI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.7650980260301002E-33},{"$f":"MAX('Case 2 - AP'!PJ44,'Case 2 - Income'!PJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.9497204637377722E-33},{"$f":"MAX('Case 2 - AP'!PK44,'Case 2 - Income'!PK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.0162473333716223E-32},{"$f":"MAX('Case 2 - AP'!PL44,'Case 2 - Income'!PL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.3970975052352856E-33},{"$f":"MAX('Case 2 - AP'!PM44,'Case 2 - Income'!PM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.30453936440388E-32},{"$f":"MAX('Case 2 - AP'!PN44,'Case 2 - Income'!PN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1342784067304464E-32},{"$f":"MAX('Case 2 - AP'!PO44,'Case 2 - Income'!PO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.8540482075181235E-33},{"$f":"MAX('Case 2 - AP'!PP44,'Case 2 - Income'!PP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.1616475908483652E-33},{"$f":"MAX('Case 2 - AP'!PQ44,'Case 2 - Income'!PQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.3559912767962776E-33},{"$f":"MAX('Case 2 - AP'!PR44,'Case 2 - Income'!PR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.6436996715066243E-33},{"$f":"MAX('Case 2 - AP'!PS44,'Case 2 - Income'!PS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.9097130510617758E-33},{"$f":"MAX('Case 2 - AP'!PT44,'Case 2 - Income'!PT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1929654975125289E-32},{"$f":"MAX('Case 2 - AP'!PU44,'Case 2 - Income'!PU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.4191865486424342E-33},{"$f":"MAX('Case 2 - AP'!PV44,'Case 2 - Income'!PV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-7.4817579189766097E-33},{"$f":"MAX('Case 2 - AP'!PW44,'Case 2 - Income'!PW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3207679151548952E-32},{"$f":"MAX('Case 2 - AP'!PX44,'Case 2 - Income'!PX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8219100314402742E-32},{"$f":"MAX('Case 2 - AP'!PY44,'Case 2 - Income'!PY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.3249234358837398E-33},{"$f":"MAX('Case 2 - AP'!PZ44,'Case 2 - Income'!PZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1585897688164276E-32},{"$f":"MAX('Case 2 - AP'!QA44,'Case 2 - Income'!QA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.334102175916652E-32},{"$f":"MAX('Case 2 - AP'!QB44,'Case 2 - Income'!QB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5216564606388361E-32},{"$f":"MAX('Case 2 - AP'!QC44,'Case 2 - Income'!QC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.21565778700029E-32},{"$f":"MAX('Case 2 - AP'!QD44,'Case 2 - Income'!QD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4898953271649513E-32},{"$f":"MAX('Case 2 - AP'!QE44,'Case 2 - Income'!QE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.9840616558201726E-33},{"$f":"MAX('Case 2 - AP'!QF44,'Case 2 - Income'!QF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3225947628154242E-32},{"$f":"MAX('Case 2 - AP'!QG44,'Case 2 - Income'!QG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7709418451474045E-32},{"$f":"MAX('Case 2 - AP'!QH44,'Case 2 - Income'!QH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.552690214009719E-32},{"$f":"MAX('Case 2 - AP'!QI44,'Case 2 - Income'!QI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.4504659865735225E-33},{"$f":"MAX('Case 2 - AP'!QJ44,'Case 2 - Income'!QJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.0768816223433005E-32},{"$f":"MAX('Case 2 - AP'!QK44,'Case 2 - Income'!QK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1273174267976006E-32},{"$f":"MAX('Case 2 - AP'!QL44,'Case 2 - Income'!QL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.9973528615565138E-33},{"$f":"MAX('Case 2 - AP'!QM44,'Case 2 - Income'!QM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.5489528769861261E-32},{"$f":"MAX('Case 2 - AP'!QN44,'Case 2 - Income'!QN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2638730900278653E-32},{"$f":"MAX('Case 2 - AP'!QO44,'Case 2 - Income'!QO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4158899151092875E-32},{"$f":"MAX('Case 2 - AP'!QP44,'Case 2 - Income'!QP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3563783726494618E-32},{"$f":"MAX('Case 2 - AP'!QQ44,'Case 2 - Income'!QQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.1345684426572757E-32},{"$f":"MAX('Case 2 - AP'!QR44,'Case 2 - Income'!QR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2704551448307474E-32},{"$f":"MAX('Case 2 - AP'!QS44,'Case 2 - Income'!QS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.4930530342105943E-33},{"$f":"MAX('Case 2 - AP'!QT44,'Case 2 - Income'!QT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.5091719319782146E-33},{"$f":"MAX('Case 2 - AP'!QU44,'Case 2 - Income'!QU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.6518181096924267E-33},{"$f":"MAX('Case 2 - AP'!QV44,'Case 2 - Income'!QV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.3729504435730276E-33},{"$f":"MAX('Case 2 - AP'!QW44,'Case 2 - Income'!QW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.2013230764385486E-32},{"$f":"MAX('Case 2 - AP'!QX44,'Case 2 - Income'!QX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3619902640070254E-32},{"$f":"MAX('Case 2 - AP'!QY44,'Case 2 - Income'!QY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.1155237236124901E-32},{"$f":"MAX('Case 2 - AP'!QZ44,'Case 2 - Income'!QZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3730237009317463E-32},{"$f":"MAX('Case 2 - AP'!RA44,'Case 2 - Income'!RA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-5.9191882695061677E-33},{"$f":"MAX('Case 2 - AP'!RB44,'Case 2 - Income'!RB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.053682635354482E-32},{"$f":"MAX('Case 2 - AP'!RC44,'Case 2 - Income'!RC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1003083034968178E-32},{"$f":"MAX('Case 2 - AP'!RD44,'Case 2 - Income'!RD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.8351952488092026E-33},{"$f":"MAX('Case 2 - AP'!RE44,'Case 2 - Income'!RE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4838525988455142E-32},{"$f":"MAX('Case 2 - AP'!RF44,'Case 2 - Income'!RF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.8949967792551926E-33},{"$f":"MAX('Case 2 - AP'!RG44,'Case 2 - Income'!RG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.8204710144660643E-32},{"$f":"MAX('Case 2 - AP'!RH44,'Case 2 - Income'!RH44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.7403457310941575E-32},{"$f":"MAX('Case 2 - AP'!RI44,'Case 2 - Income'!RI44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2904724916224127E-32},{"$f":"MAX('Case 2 - AP'!RJ44,'Case 2 - Income'!RJ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.212906038813105E-32},{"$f":"MAX('Case 2 - AP'!RK44,'Case 2 - Income'!RK44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2675531749984568E-32},{"$f":"MAX('Case 2 - AP'!RL44,'Case 2 - Income'!RL44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.4774902660904122E-32},{"$f":"MAX('Case 2 - AP'!RM44,'Case 2 - Income'!RM44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.8562966363885316E-33},{"$f":"MAX('Case 2 - AP'!RN44,'Case 2 - Income'!RN44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-2.0001035190640394E-32},{"$f":"MAX('Case 2 - AP'!RO44,'Case 2 - Income'!RO44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.2545561927834132E-33},{"$f":"MAX('Case 2 - AP'!RP44,'Case 2 - Income'!RP44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3169536694767987E-32},{"$f":"MAX('Case 2 - AP'!RQ44,'Case 2 - Income'!RQ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-4.15346576534737E-33},{"$f":"MAX('Case 2 - AP'!RR44,'Case 2 - Income'!RR44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1714954484537687E-32},{"$f":"MAX('Case 2 - AP'!RS44,'Case 2 - Income'!RS44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3810315357077073E-32},{"$f":"MAX('Case 2 - AP'!RT44,'Case 2 - Income'!RT44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-8.6936960666742425E-33},{"$f":"MAX('Case 2 - AP'!RU44,'Case 2 - Income'!RU44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1470589283497712E-32},{"$f":"MAX('Case 2 - AP'!RV44,'Case 2 - Income'!RV44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3797101774356104E-32},{"$f":"MAX('Case 2 - AP'!RW44,'Case 2 - Income'!RW44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2677386190735021E-32},{"$f":"MAX('Case 2 - AP'!RX44,'Case 2 - Income'!RX44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-3.5526242817930913E-33},{"$f":"MAX('Case 2 - AP'!RY44,'Case 2 - Income'!RY44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-6.5852299594346976E-33},{"$f":"MAX('Case 2 - AP'!RZ44,'Case 2 - Income'!RZ44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.492761528936563E-32},{"$f":"MAX('Case 2 - AP'!SA44,'Case 2 - Income'!SA44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2958753947885582E-32},{"$f":"MAX('Case 2 - AP'!SB44,'Case 2 - Income'!SB44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3548844272409756E-32},{"$f":"MAX('Case 2 - AP'!SC44,'Case 2 - Income'!SC44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-9.1629948162014739E-33},{"$f":"MAX('Case 2 - AP'!SD44,'Case 2 - Income'!SD44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.3596767466194214E-32},{"$f":"MAX('Case 2 - AP'!SE44,'Case 2 - Income'!SE44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.2303028235748725E-32},{"$f":"MAX('Case 2 - AP'!SF44,'Case 2 - Income'!SF44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.94708501949359E-32},{"$f":"MAX('Case 2 - AP'!SG44,'Case 2 - Income'!SG44)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A50","v":-1.1801286635701603E-32}]
[31,1.7495779742275522E-2,null,{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!B34,'Case 2 - Residual Benefit'!B34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.7329808669877135E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!C34,'Case 2 - Residual Benefit'!C34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6746824397328799E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!D34,'Case 2 - Residual Benefit'!D34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.06617443247861E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!E34,'Case 2 - Residual Benefit'!E34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.7912541955723595E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!F34,'Case 2 - Residual Benefit'!F34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.2832786735158125E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!G34,'Case 2 - Residual Benefit'!G34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.0343172249811826E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!H34,'Case 2 - Residual Benefit'!H34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.1622889209459359E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!I34,'Case 2 - Residual Benefit'!I34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.5305359428985883E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!J34,'Case 2 - Residual Benefit'!J34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.6694801281308836E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!K34,'Case 2 - Residual Benefit'!K34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2889459592554125E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!L34,'Case 2 - Residual Benefit'!L34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.1121341930131133E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!M34,'Case 2 - Residual Benefit'!M34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.4901758511295099E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!N34,'Case 2 - Residual Benefit'!N34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.2741721115086139E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!O34,'Case 2 - Residual Benefit'!O34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1369663690747587E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!P34,'Case 2 - Residual Benefit'!P34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2204411255355441E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!Q34,'Case 2 - Residual Benefit'!Q34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.4404433096254775E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!R34,'Case 2 - Residual Benefit'!R34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1265572698762408E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!S34,'Case 2 - Residual Benefit'!S34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.8170657876925505E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!T34,'Case 2 - Residual Benefit'!T34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4818186204349827E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!U34,'Case 2 - Residual Benefit'!U34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.9218138010983388E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!V34,'Case 2 - Residual Benefit'!V34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.9087877964198402E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!W34,'Case 2 - Residual Benefit'!W34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9637828524172624E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!X34,'Case 2 - Residual Benefit'!X34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.1615660386439683E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!Y34,'Case 2 - Residual Benefit'!Y34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5224877622862122E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!Z34,'Case 2 - Residual Benefit'!Z34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7367655012557769E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AA34,'Case 2 - Residual Benefit'!AA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.6781990783981037E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AB34,'Case 2 - Residual Benefit'!AB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.8540107402273436E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AC34,'Case 2 - Residual Benefit'!AC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.2636616695174581E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AD34,'Case 2 - Residual Benefit'!AD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.673069665110105E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AE34,'Case 2 - Residual Benefit'!AE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.5467399437824169E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AF34,'Case 2 - Residual Benefit'!AF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.117682571852015E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AG34,'Case 2 - Residual Benefit'!AG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.2025721461053474E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AH34,'Case 2 - Residual Benefit'!AH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4535484493471829E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AI34,'Case 2 - Residual Benefit'!AI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.2603543907086876E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AJ34,'Case 2 - Residual Benefit'!AJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4113227145459677E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AK34,'Case 2 - Residual Benefit'!AK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.2557817688237362E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AL34,'Case 2 - Residual Benefit'!AL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.757026107984961E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AM34,'Case 2 - Residual Benefit'!AM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.8683970058504212E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AN34,'Case 2 - Residual Benefit'!AN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5746111097592862E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AO34,'Case 2 - Residual Benefit'!AO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.7030360545290551E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AP34,'Case 2 - Residual Benefit'!AP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.5609931404688017E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AQ34,'Case 2 - Residual Benefit'!AQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.3116641714069886E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AR34,'Case 2 - Residual Benefit'!AR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.041493219487292E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AS34,'Case 2 - Residual Benefit'!AS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.5601957627760723E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AT34,'Case 2 - Residual Benefit'!AT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.8414987636771395E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AU34,'Case 2 - Residual Benefit'!AU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.065405719098046E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AV34,'Case 2 - Residual Benefit'!AV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.3853847895350733E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AW34,'Case 2 - Residual Benefit'!AW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.3623202665336378E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AX34,'Case 2 - Residual Benefit'!AX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.0794898275084135E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AY34,'Case 2 - Residual Benefit'!AY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.5044712110029612E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AZ34,'Case 2 - Residual Benefit'!AZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6860649163637767E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BA34,'Case 2 - Residual Benefit'!BA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4900807051346519E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BB34,'Case 2 - Residual Benefit'!BB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.1279976584496634E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BC34,'Case 2 - Residual Benefit'!BC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6937102648270525E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BD34,'Case 2 - Residual Benefit'!BD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.5392947061113634E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BE34,'Case 2 - Residual Benefit'!BE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.0553489175099847E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BF34,'Case 2 - Residual Benefit'!BF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2428792548595135E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BG34,'Case 2 - Residual Benefit'!BG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.8455537854771294E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BH34,'Case 2 - Residual Benefit'!BH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.9260440276188652E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BI34,'Case 2 - Residual Benefit'!BI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9609402656730983E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BJ34,'Case 2 - Residual Benefit'!BJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.7283373332300532E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BK34,'Case 2 - Residual Benefit'!BK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.8611950569566076E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BL34,'Case 2 - Residual Benefit'!BL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.4914718052198236E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BM34,'Case 2 - Residual Benefit'!BM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.284013741858877E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BN34,'Case 2 - Residual Benefit'!BN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.0176738925104763E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BO34,'Case 2 - Residual Benefit'!BO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.629967998545367E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BP34,'Case 2 - Residual Benefit'!BP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1140941046146264E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BQ34,'Case 2 - Residual Benefit'!BQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9816650202386381E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BR34,'Case 2 - Residual Benefit'!BR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6062219665012608E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BS34,'Case 2 - Residual Benefit'!BS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7180154322434267E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BT34,'Case 2 - Residual Benefit'!BT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.0574742755786017E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BU34,'Case 2 - Residual Benefit'!BU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.0707233135114925E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BV34,'Case 2 - Residual Benefit'!BV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6461980007773043E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BW34,'Case 2 - Residual Benefit'!BW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2181194806307155E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BX34,'Case 2 - Residual Benefit'!BX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.4428564468363284E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BY34,'Case 2 - Residual Benefit'!BY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.0929957624082315E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BZ34,'Case 2 - Residual Benefit'!BZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.4019393013556084E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CA34,'Case 2 - Residual Benefit'!CA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.5839826179686478E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CB34,'Case 2 - Residual Benefit'!CB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.0255823931997718E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CC34,'Case 2 - Residual Benefit'!CC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.1699396650762716E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CD34,'Case 2 - Residual Benefit'!CD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.012141232422518E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CE34,'Case 2 - Residual Benefit'!CE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.867153859813501E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CF34,'Case 2 - Residual Benefit'!CF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.5255417570650622E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CG34,'Case 2 - Residual Benefit'!CG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1949765818600267E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CH34,'Case 2 - Residual Benefit'!CH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.4133040832933053E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CI34,'Case 2 - Residual Benefit'!CI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9012097923626991E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CJ34,'Case 2 - Residual Benefit'!CJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.6148608043950458E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CK34,'Case 2 - Residual Benefit'!CK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.5051758153466117E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CL34,'Case 2 - Residual Benefit'!CL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.0228487581471531E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CM34,'Case 2 - Residual Benefit'!CM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.1770731427755068E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CN34,'Case 2 - Residual Benefit'!CN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.6249305079295354E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CO34,'Case 2 - Residual Benefit'!CO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.0290945535355436E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CP34,'Case 2 - Residual Benefit'!CP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.8344082344766598E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CQ34,'Case 2 - Residual Benefit'!CQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.3410779005996362E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CR34,'Case 2 - Residual Benefit'!CR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.866719139796014E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CS34,'Case 2 - Residual Benefit'!CS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.6536595609490902E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CT34,'Case 2 - Residual Benefit'!CT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3425964366528167E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CU34,'Case 2 - Residual Benefit'!CU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.0521358967579481E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CV34,'Case 2 - Residual Benefit'!CV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.0693513523213424E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CW34,'Case 2 - Residual Benefit'!CW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.7037792304043031E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CX34,'Case 2 - Residual Benefit'!CX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.5451361880479809E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CY34,'Case 2 - Residual Benefit'!CY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2684419566373012E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CZ34,'Case 2 - Residual Benefit'!CZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.8086734845951528E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DA34,'Case 2 - Residual Benefit'!DA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.8731157763104708E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DB34,'Case 2 - Residual Benefit'!DB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.3035375642782719E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DC34,'Case 2 - Residual Benefit'!DC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1045962807368173E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DD34,'Case 2 - Residual Benefit'!DD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.6489515834232993E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DE34,'Case 2 - Residual Benefit'!DE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.347458163905952E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DF34,'Case 2 - Residual Benefit'!DF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5734094295583442E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DG34,'Case 2 - Residual Benefit'!DG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.5154286667939022E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DH34,'Case 2 - Residual Benefit'!DH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.1382296450155312E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DI34,'Case 2 - Residual Benefit'!DI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1717037292774777E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DJ34,'Case 2 - Residual Benefit'!DJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.9159191085253572E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DK34,'Case 2 - Residual Benefit'!DK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.2054650352022863E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DL34,'Case 2 - Residual Benefit'!DL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.7039033041091806E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DM34,'Case 2 - Residual Benefit'!DM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3912974505049024E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DN34,'Case 2 - Residual Benefit'!DN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.680481726377939E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DO34,'Case 2 - Residual Benefit'!DO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.5395207781343365E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DP34,'Case 2 - Residual Benefit'!DP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.2852079227769325E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DQ34,'Case 2 - Residual Benefit'!DQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1096984832893377E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DR34,'Case 2 - Residual Benefit'!DR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.3643857710086105E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DS34,'Case 2 - Residual Benefit'!DS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2249432915652501E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DT34,'Case 2 - Residual Benefit'!DT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.5904131603087209E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DU34,'Case 2 - Residual Benefit'!DU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.4594851070677164E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DV34,'Case 2 - Residual Benefit'!DV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.4690229379657655E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DW34,'Case 2 - Residual Benefit'!DW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4520899688512887E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DX34,'Case 2 - Residual Benefit'!DX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5109331520062091E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DY34,'Case 2 - Residual Benefit'!DY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6320612116495055E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DZ34,'Case 2 - Residual Benefit'!DZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.4133049241851271E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EA34,'Case 2 - Residual Benefit'!EA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.4692229011292175E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EB34,'Case 2 - Residual Benefit'!EB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.8770999258653594E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EC34,'Case 2 - Residual Benefit'!EC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.3909820778313026E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ED34,'Case 2 - Residual Benefit'!ED34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.0518988995009727E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EE34,'Case 2 - Residual Benefit'!EE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5233754825065572E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EF34,'Case 2 - Residual Benefit'!EF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.6919357017976109E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EG34,'Case 2 - Residual Benefit'!EG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.5343859715089458E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EH34,'Case 2 - Residual Benefit'!EH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.0275260345988807E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EI34,'Case 2 - Residual Benefit'!EI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.7281107956000014E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EJ34,'Case 2 - Residual Benefit'!EJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2888313639082854E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EK34,'Case 2 - Residual Benefit'!EK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5178388638134416E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EL34,'Case 2 - Residual Benefit'!EL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5867937081032572E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EM34,'Case 2 - Residual Benefit'!EM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.9242731059123013E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EN34,'Case 2 - Residual Benefit'!EN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6252612341549105E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EO34,'Case 2 - Residual Benefit'!EO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.914863094788005E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EP34,'Case 2 - Residual Benefit'!EP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3202015357295675E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EQ34,'Case 2 - Residual Benefit'!EQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.4487144379945668E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ER34,'Case 2 - Residual Benefit'!ER34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.8333706217415799E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ES34,'Case 2 - Residual Benefit'!ES34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.8687266867889921E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ET34,'Case 2 - Residual Benefit'!ET34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.241694588166064E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EU34,'Case 2 - Residual Benefit'!EU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2438694042778835E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EV34,'Case 2 - Residual Benefit'!EV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.9963431958862422E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EW34,'Case 2 - Residual Benefit'!EW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3306503807438056E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EX34,'Case 2 - Residual Benefit'!EX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.2563245985344379E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EY34,'Case 2 - Residual Benefit'!EY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.0724520831024338E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EZ34,'Case 2 - Residual Benefit'!EZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2154040671559912E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FA34,'Case 2 - Residual Benefit'!FA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.3348500449922321E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FB34,'Case 2 - Residual Benefit'!FB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.0543657753707995E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FC34,'Case 2 - Residual Benefit'!FC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4947101474149798E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FD34,'Case 2 - Residual Benefit'!FD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.681337123535706E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FE34,'Case 2 - Residual Benefit'!FE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.3358632504799182E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FF34,'Case 2 - Residual Benefit'!FF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1550207691917648E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FG34,'Case 2 - Residual Benefit'!FG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.6901962723831904E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FH34,'Case 2 - Residual Benefit'!FH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.480981130855171E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FI34,'Case 2 - Residual Benefit'!FI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.5396893218009357E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FJ34,'Case 2 - Residual Benefit'!FJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.8130915255873608E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FK34,'Case 2 - Residual Benefit'!FK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.1328256259125572E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FL34,'Case 2 - Residual Benefit'!FL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.8656219946336072E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FM34,'Case 2 - Residual Benefit'!FM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.451489523749827E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FN34,'Case 2 - Residual Benefit'!FN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2021375093888541E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FO34,'Case 2 - Residual Benefit'!FO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.9967554332067026E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FP34,'Case 2 - Residual Benefit'!FP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.6654439045492924E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FQ34,'Case 2 - Residual Benefit'!FQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4532751039623466E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FR34,'Case 2 - Residual Benefit'!FR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.9760096881078688E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FS34,'Case 2 - Residual Benefit'!FS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.8026973068200517E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FT34,'Case 2 - Residual Benefit'!FT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.1772446676116163E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FU34,'Case 2 - Residual Benefit'!FU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.6874922236339346E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FV34,'Case 2 - Residual Benefit'!FV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.5972978194385799E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FW34,'Case 2 - Residual Benefit'!FW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.6695802834229292E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FX34,'Case 2 - Residual Benefit'!FX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6141520047517278E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FY34,'Case 2 - Residual Benefit'!FY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.3103227562756364E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FZ34,'Case 2 - Residual Benefit'!FZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2563093367995383E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GA34,'Case 2 - Residual Benefit'!GA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.1360291248399656E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GB34,'Case 2 - Residual Benefit'!GB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7896819887945233E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GC34,'Case 2 - Residual Benefit'!GC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.4308778115052899E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GD34,'Case 2 - Residual Benefit'!GD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6898290777842744E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GE34,'Case 2 - Residual Benefit'!GE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9391503589747924E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GF34,'Case 2 - Residual Benefit'!GF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5654032095703931E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GG34,'Case 2 - Residual Benefit'!GG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.8358477320302612E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GH34,'Case 2 - Residual Benefit'!GH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.9392744572878098E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GI34,'Case 2 - Residual Benefit'!GI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.5742398272015783E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GJ34,'Case 2 - Residual Benefit'!GJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2802737972191191E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GK34,'Case 2 - Residual Benefit'!GK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4694850810031886E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GL34,'Case 2 - Residual Benefit'!GL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.480742483705553E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GM34,'Case 2 - Residual Benefit'!GM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5796907156673535E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GN34,'Case 2 - Residual Benefit'!GN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9232816640717856E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GO34,'Case 2 - Residual Benefit'!GO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.9969388527488382E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GP34,'Case 2 - Residual Benefit'!GP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.806561807438306E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GQ34,'Case 2 - Residual Benefit'!GQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3738391885031545E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GR34,'Case 2 - Residual Benefit'!GR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.055735581251732E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GS34,'Case 2 - Residual Benefit'!GS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.453777867662387E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GT34,'Case 2 - Residual Benefit'!GT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.9903345671718564E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GU34,'Case 2 - Residual Benefit'!GU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3516114843782181E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GV34,'Case 2 - Residual Benefit'!GV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6809719622491926E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GW34,'Case 2 - Residual Benefit'!GW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.5421492823689351E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GX34,'Case 2 - Residual Benefit'!GX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.2091809079651437E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GY34,'Case 2 - Residual Benefit'!GY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.8781618473817062E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GZ34,'Case 2 - Residual Benefit'!GZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.5039451523631948E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HA34,'Case 2 - Residual Benefit'!HA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.6901295782681693E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HB34,'Case 2 - Residual Benefit'!HB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.999886202898561E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HC34,'Case 2 - Residual Benefit'!HC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.0329377409555828E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HD34,'Case 2 - Residual Benefit'!HD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3614120524257348E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HE34,'Case 2 - Residual Benefit'!HE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.936449615153198E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HF34,'Case 2 - Residual Benefit'!HF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.5310627243080052E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HG34,'Case 2 - Residual Benefit'!HG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4533360919281884E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HH34,'Case 2 - Residual Benefit'!HH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.8615966757853205E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HI34,'Case 2 - Residual Benefit'!HI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3845163582877944E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HJ34,'Case 2 - Residual Benefit'!HJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.079693933867357E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HK34,'Case 2 - Residual Benefit'!HK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.1151645051241528E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HL34,'Case 2 - Residual Benefit'!HL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.908022686799532E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HM34,'Case 2 - Residual Benefit'!HM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.0666768950105864E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HN34,'Case 2 - Residual Benefit'!HN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.4810296232812783E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HO34,'Case 2 - Residual Benefit'!HO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6271670636955143E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HP34,'Case 2 - Residual Benefit'!HP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3505118399799107E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HQ34,'Case 2 - Residual Benefit'!HQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.6548837468415047E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HR34,'Case 2 - Residual Benefit'!HR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7677933529694374E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HS34,'Case 2 - Residual Benefit'!HS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6838357632135389E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HT34,'Case 2 - Residual Benefit'!HT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.357928681900044E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HU34,'Case 2 - Residual Benefit'!HU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.1796438514885244E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HV34,'Case 2 - Residual Benefit'!HV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.7437099476880659E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HW34,'Case 2 - Residual Benefit'!HW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9198893728580867E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HX34,'Case 2 - Residual Benefit'!HX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.9390507401327116E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HY34,'Case 2 - Residual Benefit'!HY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.0639585378855996E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HZ34,'Case 2 - Residual Benefit'!HZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.6011957176590872E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IA34,'Case 2 - Residual Benefit'!IA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1575150294639607E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IB34,'Case 2 - Residual Benefit'!IB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.9189834920605458E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IC34,'Case 2 - Residual Benefit'!IC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7281726634962145E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ID34,'Case 2 - Residual Benefit'!ID34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.4323343545984224E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IE34,'Case 2 - Residual Benefit'!IE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.9389460954636804E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IF34,'Case 2 - Residual Benefit'!IF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.4455935482608181E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IG34,'Case 2 - Residual Benefit'!IG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.0560751342994384E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IH34,'Case 2 - Residual Benefit'!IH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.7377933993228093E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!II34,'Case 2 - Residual Benefit'!II34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.6802632595980813E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IJ34,'Case 2 - Residual Benefit'!IJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.0291824348797024E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IK34,'Case 2 - Residual Benefit'!IK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.6417305276223643E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IL34,'Case 2 - Residual Benefit'!IL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.111579042410311E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IM34,'Case 2 - Residual Benefit'!IM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.7871543811633457E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IN34,'Case 2 - Residual Benefit'!IN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.6536202015540201E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IO34,'Case 2 - Residual Benefit'!IO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.8911571096838545E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IP34,'Case 2 - Residual Benefit'!IP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.79390058570892E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IQ34,'Case 2 - Residual Benefit'!IQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.4568839045198799E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IR34,'Case 2 - Residual Benefit'!IR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.4072088519045049E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IS34,'Case 2 - Residual Benefit'!IS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.9015506318553107E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IT34,'Case 2 - Residual Benefit'!IT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.7508469810853243E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IU34,'Case 2 - Residual Benefit'!IU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.1776549660421125E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IV34,'Case 2 - Residual Benefit'!IV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.8962750382498852E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IW34,'Case 2 - Residual Benefit'!IW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.3652863730970686E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IX34,'Case 2 - Residual Benefit'!IX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.8513424840646965E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IY34,'Case 2 - Residual Benefit'!IY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.0969235417119773E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IZ34,'Case 2 - Residual Benefit'!IZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4186087692483787E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JA34,'Case 2 - Residual Benefit'!JA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.1572240087763558E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JB34,'Case 2 - Residual Benefit'!JB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6462678256800288E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JC34,'Case 2 - Residual Benefit'!JC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.0941186173172929E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JD34,'Case 2 - Residual Benefit'!JD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4258986941379783E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JE34,'Case 2 - Residual Benefit'!JE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3934377476176244E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JF34,'Case 2 - Residual Benefit'!JF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.5103026732111131E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JG34,'Case 2 - Residual Benefit'!JG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.9782924854324585E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JH34,'Case 2 - Residual Benefit'!JH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.0375626818689716E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JI34,'Case 2 - Residual Benefit'!JI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2688052584939528E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JJ34,'Case 2 - Residual Benefit'!JJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.1836801204420207E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JK34,'Case 2 - Residual Benefit'!JK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.8651094941087875E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JL34,'Case 2 - Residual Benefit'!JL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.3151564677173916E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JM34,'Case 2 - Residual Benefit'!JM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.5447206061729604E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JN34,'Case 2 - Residual Benefit'!JN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7476447794337343E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JO34,'Case 2 - Residual Benefit'!JO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9673159846555803E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JP34,'Case 2 - Residual Benefit'!JP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6859274204195223E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JQ34,'Case 2 - Residual Benefit'!JQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.0420134407643021E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JR34,'Case 2 - Residual Benefit'!JR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.3956935150660555E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JS34,'Case 2 - Residual Benefit'!JS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.9466347490544678E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JT34,'Case 2 - Residual Benefit'!JT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.045107392972299E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JU34,'Case 2 - Residual Benefit'!JU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4564493614619485E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JV34,'Case 2 - Residual Benefit'!JV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.7643842489224888E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JW34,'Case 2 - Residual Benefit'!JW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.7487879478346804E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JX34,'Case 2 - Residual Benefit'!JX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.0073476440105816E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JY34,'Case 2 - Residual Benefit'!JY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.758930198716844E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JZ34,'Case 2 - Residual Benefit'!JZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1233239039183595E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KA34,'Case 2 - Residual Benefit'!KA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.7586248133313916E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KB34,'Case 2 - Residual Benefit'!KB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4548351437560102E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KC34,'Case 2 - Residual Benefit'!KC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.0402402611286472E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KD34,'Case 2 - Residual Benefit'!KD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1760652031055284E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KE34,'Case 2 - Residual Benefit'!KE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9561666659640028E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KF34,'Case 2 - Residual Benefit'!KF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.5857974035255781E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KG34,'Case 2 - Residual Benefit'!KG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.4495887328982331E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KH34,'Case 2 - Residual Benefit'!KH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.5225603540693638E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KI34,'Case 2 - Residual Benefit'!KI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.3987416195977866E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KJ34,'Case 2 - Residual Benefit'!KJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3391269629379429E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KK34,'Case 2 - Residual Benefit'!KK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.9217411723085347E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KL34,'Case 2 - Residual Benefit'!KL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.295421514451428E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KM34,'Case 2 - Residual Benefit'!KM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.7438361538207069E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KN34,'Case 2 - Residual Benefit'!KN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.9619564075248728E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KO34,'Case 2 - Residual Benefit'!KO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.3984586983341341E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KP34,'Case 2 - Residual Benefit'!KP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.0089826006912863E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KQ34,'Case 2 - Residual Benefit'!KQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.4546499608872761E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KR34,'Case 2 - Residual Benefit'!KR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.3219439999525061E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KS34,'Case 2 - Residual Benefit'!KS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.3491931566973379E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KT34,'Case 2 - Residual Benefit'!KT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2117322816430665E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KU34,'Case 2 - Residual Benefit'!KU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2994525257014659E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KV34,'Case 2 - Residual Benefit'!KV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.6696529963474404E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KW34,'Case 2 - Residual Benefit'!KW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.0707311461392684E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KX34,'Case 2 - Residual Benefit'!KX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3933337390076741E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KY34,'Case 2 - Residual Benefit'!KY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.6869724721134367E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KZ34,'Case 2 - Residual Benefit'!KZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.0539405284421225E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LA34,'Case 2 - Residual Benefit'!LA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.8036128790469682E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LB34,'Case 2 - Residual Benefit'!LB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.4470874994884824E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LC34,'Case 2 - Residual Benefit'!LC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9710837915099061E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LD34,'Case 2 - Residual Benefit'!LD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7089049253140206E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LE34,'Case 2 - Residual Benefit'!LE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2352822366405934E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LF34,'Case 2 - Residual Benefit'!LF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3692371982862414E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LG34,'Case 2 - Residual Benefit'!LG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.8240039087023835E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LH34,'Case 2 - Residual Benefit'!LH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7690646093461113E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LI34,'Case 2 - Residual Benefit'!LI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4868769858933915E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LJ34,'Case 2 - Residual Benefit'!LJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.0180299122482321E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LK34,'Case 2 - Residual Benefit'!LK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.7045018798094996E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LL34,'Case 2 - Residual Benefit'!LL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3952749547749799E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LM34,'Case 2 - Residual Benefit'!LM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.8685536802055097E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LN34,'Case 2 - Residual Benefit'!LN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5253191388494508E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LO34,'Case 2 - Residual Benefit'!LO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.8878794617680667E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LP34,'Case 2 - Residual Benefit'!LP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.0049423833946741E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LQ34,'Case 2 - Residual Benefit'!LQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.9499077810316997E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LR34,'Case 2 - Residual Benefit'!LR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.5233266060519001E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LS34,'Case 2 - Residual Benefit'!LS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.5355855485660658E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LT34,'Case 2 - Residual Benefit'!LT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.4423732357326167E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LU34,'Case 2 - Residual Benefit'!LU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.6913555845634125E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LV34,'Case 2 - Residual Benefit'!LV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3052415009567945E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LW34,'Case 2 - Residual Benefit'!LW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.2780059552622112E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LX34,'Case 2 - Residual Benefit'!LX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.0023155067242928E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LY34,'Case 2 - Residual Benefit'!LY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5180205279263588E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LZ34,'Case 2 - Residual Benefit'!LZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.2470562628822502E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MA34,'Case 2 - Residual Benefit'!MA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.270081745467534E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MB34,'Case 2 - Residual Benefit'!MB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3000445258579388E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MC34,'Case 2 - Residual Benefit'!MC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.8202822404357017E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MD34,'Case 2 - Residual Benefit'!MD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.0858110750849446E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ME34,'Case 2 - Residual Benefit'!ME34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.6247898677178415E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MF34,'Case 2 - Residual Benefit'!MF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.4785864979855502E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MG34,'Case 2 - Residual Benefit'!MG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.2238538410097042E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MH34,'Case 2 - Residual Benefit'!MH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.9406619847245297E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MI34,'Case 2 - Residual Benefit'!MI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4879235053988E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MJ34,'Case 2 - Residual Benefit'!MJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.6246195644746395E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MK34,'Case 2 - Residual Benefit'!MK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7946204427917133E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ML34,'Case 2 - Residual Benefit'!ML34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.2836480634713223E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MM34,'Case 2 - Residual Benefit'!MM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.7537039223341648E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MN34,'Case 2 - Residual Benefit'!MN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.0579953328984389E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MO34,'Case 2 - Residual Benefit'!MO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.4086656168096171E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MP34,'Case 2 - Residual Benefit'!MP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.9165707453681166E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MQ34,'Case 2 - Residual Benefit'!MQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4715353889593719E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MR34,'Case 2 - Residual Benefit'!MR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.5515069879188107E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MS34,'Case 2 - Residual Benefit'!MS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.8072276106718865E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MT34,'Case 2 - Residual Benefit'!MT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.3011427034616384E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MU34,'Case 2 - Residual Benefit'!MU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.5919412567238166E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MV34,'Case 2 - Residual Benefit'!MV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3120984646553319E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MW34,'Case 2 - Residual Benefit'!MW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4616542129893884E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MX34,'Case 2 - Residual Benefit'!MX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3633550181772237E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MY34,'Case 2 - Residual Benefit'!MY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.2302088735420706E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MZ34,'Case 2 - Residual Benefit'!MZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3288762978698918E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NA34,'Case 2 - Residual Benefit'!NA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.6321572887495296E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NB34,'Case 2 - Residual Benefit'!NB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.5855874122911055E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NC34,'Case 2 - Residual Benefit'!NC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.1602791179381981E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ND34,'Case 2 - Residual Benefit'!ND34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1792973560921443E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NE34,'Case 2 - Residual Benefit'!NE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1638711803972656E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NF34,'Case 2 - Residual Benefit'!NF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.7547218216087891E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NG34,'Case 2 - Residual Benefit'!NG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.9908155649709522E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NH34,'Case 2 - Residual Benefit'!NH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.8531188687343114E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NI34,'Case 2 - Residual Benefit'!NI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1462894150951131E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NJ34,'Case 2 - Residual Benefit'!NJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.7065759333086517E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NK34,'Case 2 - Residual Benefit'!NK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3303256500619097E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NL34,'Case 2 - Residual Benefit'!NL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.109298426372511E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NM34,'Case 2 - Residual Benefit'!NM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.4672968782572319E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NN34,'Case 2 - Residual Benefit'!NN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.2960246170522334E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NO34,'Case 2 - Residual Benefit'!NO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1839904538761964E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NP34,'Case 2 - Residual Benefit'!NP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.2368308190074654E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NQ34,'Case 2 - Residual Benefit'!NQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2668959630724525E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NR34,'Case 2 - Residual Benefit'!NR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2471511571814199E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NS34,'Case 2 - Residual Benefit'!NS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.564484002191422E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NT34,'Case 2 - Residual Benefit'!NT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.2643517084890792E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NU34,'Case 2 - Residual Benefit'!NU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.5314217689856674E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NV34,'Case 2 - Residual Benefit'!NV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.0088761313769195E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NW34,'Case 2 - Residual Benefit'!NW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.7827627191179818E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NX34,'Case 2 - Residual Benefit'!NX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3577943740631491E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NY34,'Case 2 - Residual Benefit'!NY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1393701140937793E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NZ34,'Case 2 - Residual Benefit'!NZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1206931087462286E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OA34,'Case 2 - Residual Benefit'!OA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7100633810421117E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OB34,'Case 2 - Residual Benefit'!OB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.1460155246900766E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OC34,'Case 2 - Residual Benefit'!OC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.6612655412832725E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OD34,'Case 2 - Residual Benefit'!OD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.5268238756429039E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OE34,'Case 2 - Residual Benefit'!OE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.5387746999107528E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OF34,'Case 2 - Residual Benefit'!OF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.0098294220120348E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OG34,'Case 2 - Residual Benefit'!OG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.3598144706345756E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OH34,'Case 2 - Residual Benefit'!OH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.2805485125357498E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OI34,'Case 2 - Residual Benefit'!OI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2805887431832489E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OJ34,'Case 2 - Residual Benefit'!OJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4385646052204611E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OK34,'Case 2 - Residual Benefit'!OK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9696589462817186E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OL34,'Case 2 - Residual Benefit'!OL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6662380288774644E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OM34,'Case 2 - Residual Benefit'!OM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.2982767243793132E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ON34,'Case 2 - Residual Benefit'!ON34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.8138822542004023E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OO34,'Case 2 - Residual Benefit'!OO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2151908721783205E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OP34,'Case 2 - Residual Benefit'!OP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.9333482818989269E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OQ34,'Case 2 - Residual Benefit'!OQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.0802774195791405E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OR34,'Case 2 - Residual Benefit'!OR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.7825106189278487E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OS34,'Case 2 - Residual Benefit'!OS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.0773745085783577E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OT34,'Case 2 - Residual Benefit'!OT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.0274579975807268E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OU34,'Case 2 - Residual Benefit'!OU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3315865414100992E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OV34,'Case 2 - Residual Benefit'!OV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.0992935184187016E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OW34,'Case 2 - Residual Benefit'!OW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.8805915426331629E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OX34,'Case 2 - Residual Benefit'!OX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1529537334349811E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OY34,'Case 2 - Residual Benefit'!OY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2779365356739636E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OZ34,'Case 2 - Residual Benefit'!OZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.8526027407501567E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PA34,'Case 2 - Residual Benefit'!PA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.0323364327246799E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PB34,'Case 2 - Residual Benefit'!PB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.9589211408434297E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PC34,'Case 2 - Residual Benefit'!PC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.5298311938492872E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PD34,'Case 2 - Residual Benefit'!PD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7528042813044665E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PE34,'Case 2 - Residual Benefit'!PE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-9.7621837045349361E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PF34,'Case 2 - Residual Benefit'!PF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.4558905675047519E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PG34,'Case 2 - Residual Benefit'!PG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.3581703822804717E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PH34,'Case 2 - Residual Benefit'!PH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.5855975576149382E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PI34,'Case 2 - Residual Benefit'!PI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.9536647124855084E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PJ34,'Case 2 - Residual Benefit'!PJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.3770753069854066E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PK34,'Case 2 - Residual Benefit'!PK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.1830284227809636E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PL34,'Case 2 - Residual Benefit'!PL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.6276253547930278E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PM34,'Case 2 - Residual Benefit'!PM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.5468496648200206E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PN34,'Case 2 - Residual Benefit'!PN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.6569346637711129E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PO34,'Case 2 - Residual Benefit'!PO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2804185435996534E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PP34,'Case 2 - Residual Benefit'!PP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.7536748257153669E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PQ34,'Case 2 - Residual Benefit'!PQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2697171424899083E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PR34,'Case 2 - Residual Benefit'!PR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.618066935278178E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PS34,'Case 2 - Residual Benefit'!PS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.425807079385971E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PT34,'Case 2 - Residual Benefit'!PT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.4991530707104052E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PU34,'Case 2 - Residual Benefit'!PU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.9807298909418805E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PV34,'Case 2 - Residual Benefit'!PV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.1370796298294648E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PW34,'Case 2 - Residual Benefit'!PW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3988054975185495E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PX34,'Case 2 - Residual Benefit'!PX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6235900346581795E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PY34,'Case 2 - Residual Benefit'!PY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.4993286385695461E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PZ34,'Case 2 - Residual Benefit'!PZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.3291655389735425E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QA34,'Case 2 - Residual Benefit'!QA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.4134360025666257E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QB34,'Case 2 - Residual Benefit'!QB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.2287679654615166E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QC34,'Case 2 - Residual Benefit'!QC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.700143469847235E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QD34,'Case 2 - Residual Benefit'!QD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.4005656958930869E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QE34,'Case 2 - Residual Benefit'!QE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.6446059140374359E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QF34,'Case 2 - Residual Benefit'!QF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.7873265970843373E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QG34,'Case 2 - Residual Benefit'!QG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.5228164446539595E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QH34,'Case 2 - Residual Benefit'!QH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.2800713292788188E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QI34,'Case 2 - Residual Benefit'!QI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.7695332721529426E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QJ34,'Case 2 - Residual Benefit'!QJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.1959489737218696E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QK34,'Case 2 - Residual Benefit'!QK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.3212773351228434E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QL34,'Case 2 - Residual Benefit'!QL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.27469250561792E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QM34,'Case 2 - Residual Benefit'!QM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.0819186405548584E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QN34,'Case 2 - Residual Benefit'!QN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.6648033857706454E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QO34,'Case 2 - Residual Benefit'!QO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.9015617006733832E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QP34,'Case 2 - Residual Benefit'!QP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.5721540593114062E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QQ34,'Case 2 - Residual Benefit'!QQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9252588535484126E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QR34,'Case 2 - Residual Benefit'!QR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.4268852433029284E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QS34,'Case 2 - Residual Benefit'!QS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3176987398828197E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QT34,'Case 2 - Residual Benefit'!QT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.0606146907047283E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QU34,'Case 2 - Residual Benefit'!QU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.6023594698023222E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QV34,'Case 2 - Residual Benefit'!QV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9508091827198209E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QW34,'Case 2 - Residual Benefit'!QW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4370749519037106E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QX34,'Case 2 - Residual Benefit'!QX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.8302993884264327E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QY34,'Case 2 - Residual Benefit'!QY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.0557837951292195E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QZ34,'Case 2 - Residual Benefit'!QZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.0663932897013024E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RA34,'Case 2 - Residual Benefit'!RA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4928755691626793E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RB34,'Case 2 - Residual Benefit'!RB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.1401666146834997E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RC34,'Case 2 - Residual Benefit'!RC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.5200005390069894E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RD34,'Case 2 - Residual Benefit'!RD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.1407429939550763E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RE34,'Case 2 - Residual Benefit'!RE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5520996137982546E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RF34,'Case 2 - Residual Benefit'!RF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.6795132855963765E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RG34,'Case 2 - Residual Benefit'!RG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.9775003865459238E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RH34,'Case 2 - Residual Benefit'!RH34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.8209024045395526E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RI34,'Case 2 - Residual Benefit'!RI34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.0450520831483715E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RJ34,'Case 2 - Residual Benefit'!RJ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.5228915291418461E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RK34,'Case 2 - Residual Benefit'!RK34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3983962670244364E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RL34,'Case 2 - Residual Benefit'!RL34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3510536558769837E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RM34,'Case 2 - Residual Benefit'!RM34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.4709350813060505E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RN34,'Case 2 - Residual Benefit'!RN34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6804703842744507E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RO34,'Case 2 - Residual Benefit'!RO34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-6.769973923243544E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RP34,'Case 2 - Residual Benefit'!RP34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1933707392040761E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RQ34,'Case 2 - Residual Benefit'!RQ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4976245224493362E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RR34,'Case 2 - Residual Benefit'!RR34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.6307393440498816E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RS34,'Case 2 - Residual Benefit'!RS34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-4.4122684940284454E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RT34,'Case 2 - Residual Benefit'!RT34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.4247346734139333E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RU34,'Case 2 - Residual Benefit'!RU34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.9026986886224651E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RV34,'Case 2 - Residual Benefit'!RV34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-3.7781048753063827E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RW34,'Case 2 - Residual Benefit'!RW34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.8719768458084863E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RX34,'Case 2 - Residual Benefit'!RX34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1555541736551179E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RY34,'Case 2 - Residual Benefit'!RY34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.1189508854258892E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RZ34,'Case 2 - Residual Benefit'!RZ34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.3963647522259263E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SA34,'Case 2 - Residual Benefit'!SA34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-1.3333442150580193E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SB34,'Case 2 - Residual Benefit'!SB34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-2.0115938840512879E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SC34,'Case 2 - Residual Benefit'!SC34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.2149242161939376E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SD34,'Case 2 - Residual Benefit'!SD34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.6850438480391636E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SE34,'Case 2 - Residual Benefit'!SE34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-5.8863074112777611E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SF34,'Case 2 - Residual Benefit'!SF34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-8.3976040834965585E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SG34,'Case 2 - Residual Benefit'!SG34)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A89)","v":-7.5857879937587188E-31}]
[45,1.8297596561616501E-4,null,{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!B48,'Case 2 - Residual Benefit'!B48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!C48,'Case 2 - Residual Benefit'!C48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!D48,'Case 2 - Residual Benefit'!D48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!E48,'Case 2 - Residual Benefit'!E48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!F48,'Case 2 - Residual Benefit'!F48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!G48,'Case 2 - Residual Benefit'!G48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!H48,'Case 2 - Residual Benefit'!H48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.6693509750662285E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!I48,'Case 2 - Residual Benefit'!I48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!J48,'Case 2 - Residual Benefit'!J48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!K48,'Case 2 - Residual Benefit'!K48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!L48,'Case 2 - Residual Benefit'!L48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!M48,'Case 2 - Residual Benefit'!M48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!N48,'Case 2 - Residual Benefit'!N48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.927201635835197E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!O48,'Case 2 - Residual Benefit'!O48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!P48,'Case 2 - Residual Benefit'!P48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!Q48,'Case 2 - Residual Benefit'!Q48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!R48,'Case 2 - Residual Benefit'!R48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-7.4444912696970996E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!S48,'Case 2 - Residual Benefit'!S48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!T48,'Case 2 - Residual Benefit'!T48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!U48,'Case 2 - Residual Benefit'!U48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!V48,'Case 2 - Residual Benefit'!V48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.1687684254542238E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!W48,'Case 2 - Residual Benefit'!W48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!X48,'Case 2 - Residual Benefit'!X48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.7531416126138117E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!Y48,'Case 2 - Residual Benefit'!Y48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!Z48,'Case 2 - Residual Benefit'!Z48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AA48,'Case 2 - Residual Benefit'!AA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AB48,'Case 2 - Residual Benefit'!AB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AC48,'Case 2 - Residual Benefit'!AC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AD48,'Case 2 - Residual Benefit'!AD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AE48,'Case 2 - Residual Benefit'!AE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AF48,'Case 2 - Residual Benefit'!AF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AG48,'Case 2 - Residual Benefit'!AG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AH48,'Case 2 - Residual Benefit'!AH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AI48,'Case 2 - Residual Benefit'!AI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AJ48,'Case 2 - Residual Benefit'!AJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.4770061865375663E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AK48,'Case 2 - Residual Benefit'!AK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AL48,'Case 2 - Residual Benefit'!AL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AM48,'Case 2 - Residual Benefit'!AM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.2392461269187454E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AN48,'Case 2 - Residual Benefit'!AN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AO48,'Case 2 - Residual Benefit'!AO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AP48,'Case 2 - Residual Benefit'!AP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AQ48,'Case 2 - Residual Benefit'!AQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AR48,'Case 2 - Residual Benefit'!AR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AS48,'Case 2 - Residual Benefit'!AS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AT48,'Case 2 - Residual Benefit'!AT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.3910965144938413E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AU48,'Case 2 - Residual Benefit'!AU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AV48,'Case 2 - Residual Benefit'!AV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AW48,'Case 2 - Residual Benefit'!AW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AX48,'Case 2 - Residual Benefit'!AX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.6047032176823848E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AY48,'Case 2 - Residual Benefit'!AY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!AZ48,'Case 2 - Residual Benefit'!AZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.264024262538693E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BA48,'Case 2 - Residual Benefit'!BA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BB48,'Case 2 - Residual Benefit'!BB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BC48,'Case 2 - Residual Benefit'!BC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BD48,'Case 2 - Residual Benefit'!BD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BE48,'Case 2 - Residual Benefit'!BE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BF48,'Case 2 - Residual Benefit'!BF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BG48,'Case 2 - Residual Benefit'!BG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BH48,'Case 2 - Residual Benefit'!BH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BI48,'Case 2 - Residual Benefit'!BI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BJ48,'Case 2 - Residual Benefit'!BJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BK48,'Case 2 - Residual Benefit'!BK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BL48,'Case 2 - Residual Benefit'!BL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BM48,'Case 2 - Residual Benefit'!BM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BN48,'Case 2 - Residual Benefit'!BN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BO48,'Case 2 - Residual Benefit'!BO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BP48,'Case 2 - Residual Benefit'!BP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.4898044247658823E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BQ48,'Case 2 - Residual Benefit'!BQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BR48,'Case 2 - Residual Benefit'!BR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BS48,'Case 2 - Residual Benefit'!BS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BT48,'Case 2 - Residual Benefit'!BT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BU48,'Case 2 - Residual Benefit'!BU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BV48,'Case 2 - Residual Benefit'!BV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BW48,'Case 2 - Residual Benefit'!BW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BX48,'Case 2 - Residual Benefit'!BX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BY48,'Case 2 - Residual Benefit'!BY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.3243871038019103E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!BZ48,'Case 2 - Residual Benefit'!BZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-5.0885415064976972E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CA48,'Case 2 - Residual Benefit'!CA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CB48,'Case 2 - Residual Benefit'!CB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CC48,'Case 2 - Residual Benefit'!CC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CD48,'Case 2 - Residual Benefit'!CD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.3069231094166375E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CE48,'Case 2 - Residual Benefit'!CE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CF48,'Case 2 - Residual Benefit'!CF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CG48,'Case 2 - Residual Benefit'!CG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-4.1901148537463601E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CH48,'Case 2 - Residual Benefit'!CH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.2538409495015527E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CI48,'Case 2 - Residual Benefit'!CI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-9.831600723006914E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CJ48,'Case 2 - Residual Benefit'!CJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-9.4197990033984171E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CK48,'Case 2 - Residual Benefit'!CK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CL48,'Case 2 - Residual Benefit'!CL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CM48,'Case 2 - Residual Benefit'!CM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CN48,'Case 2 - Residual Benefit'!CN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CO48,'Case 2 - Residual Benefit'!CO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CP48,'Case 2 - Residual Benefit'!CP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CQ48,'Case 2 - Residual Benefit'!CQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CR48,'Case 2 - Residual Benefit'!CR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CS48,'Case 2 - Residual Benefit'!CS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CT48,'Case 2 - Residual Benefit'!CT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.8948206472834057E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CU48,'Case 2 - Residual Benefit'!CU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CV48,'Case 2 - Residual Benefit'!CV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.8129584493567875E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CW48,'Case 2 - Residual Benefit'!CW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.0897445842501972E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CX48,'Case 2 - Residual Benefit'!CX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CY48,'Case 2 - Residual Benefit'!CY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.6790690491561807E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!CZ48,'Case 2 - Residual Benefit'!CZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DA48,'Case 2 - Residual Benefit'!DA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.6138321599136594E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DB48,'Case 2 - Residual Benefit'!DB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-9.2743342647809622E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DC48,'Case 2 - Residual Benefit'!DC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DD48,'Case 2 - Residual Benefit'!DD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DE48,'Case 2 - Residual Benefit'!DE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DF48,'Case 2 - Residual Benefit'!DF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DG48,'Case 2 - Residual Benefit'!DG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DH48,'Case 2 - Residual Benefit'!DH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DI48,'Case 2 - Residual Benefit'!DI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DJ48,'Case 2 - Residual Benefit'!DJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-7.9488649762995273E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DK48,'Case 2 - Residual Benefit'!DK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DL48,'Case 2 - Residual Benefit'!DL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DM48,'Case 2 - Residual Benefit'!DM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DN48,'Case 2 - Residual Benefit'!DN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DO48,'Case 2 - Residual Benefit'!DO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DP48,'Case 2 - Residual Benefit'!DP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DQ48,'Case 2 - Residual Benefit'!DQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.4001656915297632E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DR48,'Case 2 - Residual Benefit'!DR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DS48,'Case 2 - Residual Benefit'!DS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-4.7493315742671864E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DT48,'Case 2 - Residual Benefit'!DT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DU48,'Case 2 - Residual Benefit'!DU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DV48,'Case 2 - Residual Benefit'!DV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.2926115907433331E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DW48,'Case 2 - Residual Benefit'!DW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DX48,'Case 2 - Residual Benefit'!DX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DY48,'Case 2 - Residual Benefit'!DY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!DZ48,'Case 2 - Residual Benefit'!DZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EA48,'Case 2 - Residual Benefit'!EA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EB48,'Case 2 - Residual Benefit'!EB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EC48,'Case 2 - Residual Benefit'!EC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.614953115870009E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ED48,'Case 2 - Residual Benefit'!ED48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EE48,'Case 2 - Residual Benefit'!EE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EF48,'Case 2 - Residual Benefit'!EF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EG48,'Case 2 - Residual Benefit'!EG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-4.1378413541323251E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EH48,'Case 2 - Residual Benefit'!EH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EI48,'Case 2 - Residual Benefit'!EI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EJ48,'Case 2 - Residual Benefit'!EJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EK48,'Case 2 - Residual Benefit'!EK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EL48,'Case 2 - Residual Benefit'!EL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EM48,'Case 2 - Residual Benefit'!EM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EN48,'Case 2 - Residual Benefit'!EN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EO48,'Case 2 - Residual Benefit'!EO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.4114000522021159E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EP48,'Case 2 - Residual Benefit'!EP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EQ48,'Case 2 - Residual Benefit'!EQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.7897970826553218E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ER48,'Case 2 - Residual Benefit'!ER48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ES48,'Case 2 - Residual Benefit'!ES48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ET48,'Case 2 - Residual Benefit'!ET48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-9.3250742530566597E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EU48,'Case 2 - Residual Benefit'!EU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.601269034308354E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EV48,'Case 2 - Residual Benefit'!EV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EW48,'Case 2 - Residual Benefit'!EW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EX48,'Case 2 - Residual Benefit'!EX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-9.6500941014170246E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EY48,'Case 2 - Residual Benefit'!EY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!EZ48,'Case 2 - Residual Benefit'!EZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FA48,'Case 2 - Residual Benefit'!FA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FB48,'Case 2 - Residual Benefit'!FB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FC48,'Case 2 - Residual Benefit'!FC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FD48,'Case 2 - Residual Benefit'!FD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FE48,'Case 2 - Residual Benefit'!FE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FF48,'Case 2 - Residual Benefit'!FF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FG48,'Case 2 - Residual Benefit'!FG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FH48,'Case 2 - Residual Benefit'!FH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FI48,'Case 2 - Residual Benefit'!FI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FJ48,'Case 2 - Residual Benefit'!FJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FK48,'Case 2 - Residual Benefit'!FK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FL48,'Case 2 - Residual Benefit'!FL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FM48,'Case 2 - Residual Benefit'!FM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.3829016934655961E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FN48,'Case 2 - Residual Benefit'!FN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FO48,'Case 2 - Residual Benefit'!FO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FP48,'Case 2 - Residual Benefit'!FP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FQ48,'Case 2 - Residual Benefit'!FQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.4174722040987498E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FR48,'Case 2 - Residual Benefit'!FR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FS48,'Case 2 - Residual Benefit'!FS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FT48,'Case 2 - Residual Benefit'!FT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FU48,'Case 2 - Residual Benefit'!FU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FV48,'Case 2 - Residual Benefit'!FV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FW48,'Case 2 - Residual Benefit'!FW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FX48,'Case 2 - Residual Benefit'!FX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FY48,'Case 2 - Residual Benefit'!FY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.2231367950106644E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!FZ48,'Case 2 - Residual Benefit'!FZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GA48,'Case 2 - Residual Benefit'!GA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GB48,'Case 2 - Residual Benefit'!GB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.6774117944786078E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GC48,'Case 2 - Residual Benefit'!GC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GD48,'Case 2 - Residual Benefit'!GD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-4.2339870211209219E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GE48,'Case 2 - Residual Benefit'!GE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GF48,'Case 2 - Residual Benefit'!GF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GG48,'Case 2 - Residual Benefit'!GG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GH48,'Case 2 - Residual Benefit'!GH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GI48,'Case 2 - Residual Benefit'!GI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GJ48,'Case 2 - Residual Benefit'!GJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GK48,'Case 2 - Residual Benefit'!GK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GL48,'Case 2 - Residual Benefit'!GL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GM48,'Case 2 - Residual Benefit'!GM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GN48,'Case 2 - Residual Benefit'!GN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GO48,'Case 2 - Residual Benefit'!GO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.3001633467336969E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GP48,'Case 2 - Residual Benefit'!GP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-4.5367134293796084E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GQ48,'Case 2 - Residual Benefit'!GQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GR48,'Case 2 - Residual Benefit'!GR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GS48,'Case 2 - Residual Benefit'!GS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GT48,'Case 2 - Residual Benefit'!GT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GU48,'Case 2 - Residual Benefit'!GU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GV48,'Case 2 - Residual Benefit'!GV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GW48,'Case 2 - Residual Benefit'!GW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GX48,'Case 2 - Residual Benefit'!GX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.2329558053649254E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GY48,'Case 2 - Residual Benefit'!GY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!GZ48,'Case 2 - Residual Benefit'!GZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.6905877033973432E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HA48,'Case 2 - Residual Benefit'!HA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HB48,'Case 2 - Residual Benefit'!HB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HC48,'Case 2 - Residual Benefit'!HC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.9623240690029134E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HD48,'Case 2 - Residual Benefit'!HD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HE48,'Case 2 - Residual Benefit'!HE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HF48,'Case 2 - Residual Benefit'!HF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HG48,'Case 2 - Residual Benefit'!HG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HH48,'Case 2 - Residual Benefit'!HH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HI48,'Case 2 - Residual Benefit'!HI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HJ48,'Case 2 - Residual Benefit'!HJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.2504779885051322E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HK48,'Case 2 - Residual Benefit'!HK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.8156593192937089E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HL48,'Case 2 - Residual Benefit'!HL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HM48,'Case 2 - Residual Benefit'!HM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-5.0294842572792662E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HN48,'Case 2 - Residual Benefit'!HN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HO48,'Case 2 - Residual Benefit'!HO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HP48,'Case 2 - Residual Benefit'!HP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HQ48,'Case 2 - Residual Benefit'!HQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HR48,'Case 2 - Residual Benefit'!HR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HS48,'Case 2 - Residual Benefit'!HS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HT48,'Case 2 - Residual Benefit'!HT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HU48,'Case 2 - Residual Benefit'!HU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HV48,'Case 2 - Residual Benefit'!HV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HW48,'Case 2 - Residual Benefit'!HW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HX48,'Case 2 - Residual Benefit'!HX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HY48,'Case 2 - Residual Benefit'!HY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.5958239617248855E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!HZ48,'Case 2 - Residual Benefit'!HZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-5.9401380158965406E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IA48,'Case 2 - Residual Benefit'!IA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IB48,'Case 2 - Residual Benefit'!IB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.0281035247133554E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IC48,'Case 2 - Residual Benefit'!IC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ID48,'Case 2 - Residual Benefit'!ID48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IE48,'Case 2 - Residual Benefit'!IE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IF48,'Case 2 - Residual Benefit'!IF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IG48,'Case 2 - Residual Benefit'!IG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.7030726978533693E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IH48,'Case 2 - Residual Benefit'!IH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.5115414267393785E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!II48,'Case 2 - Residual Benefit'!II48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IJ48,'Case 2 - Residual Benefit'!IJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IK48,'Case 2 - Residual Benefit'!IK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IL48,'Case 2 - Residual Benefit'!IL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IM48,'Case 2 - Residual Benefit'!IM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IN48,'Case 2 - Residual Benefit'!IN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IO48,'Case 2 - Residual Benefit'!IO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IP48,'Case 2 - Residual Benefit'!IP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IQ48,'Case 2 - Residual Benefit'!IQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IR48,'Case 2 - Residual Benefit'!IR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IS48,'Case 2 - Residual Benefit'!IS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-5.3169529880323361E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IT48,'Case 2 - Residual Benefit'!IT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.6694216829738006E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IU48,'Case 2 - Residual Benefit'!IU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.4457858425367559E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IV48,'Case 2 - Residual Benefit'!IV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IW48,'Case 2 - Residual Benefit'!IW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IX48,'Case 2 - Residual Benefit'!IX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IY48,'Case 2 - Residual Benefit'!IY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!IZ48,'Case 2 - Residual Benefit'!IZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JA48,'Case 2 - Residual Benefit'!JA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JB48,'Case 2 - Residual Benefit'!JB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JC48,'Case 2 - Residual Benefit'!JC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JD48,'Case 2 - Residual Benefit'!JD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JE48,'Case 2 - Residual Benefit'!JE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JF48,'Case 2 - Residual Benefit'!JF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JG48,'Case 2 - Residual Benefit'!JG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JH48,'Case 2 - Residual Benefit'!JH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JI48,'Case 2 - Residual Benefit'!JI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JJ48,'Case 2 - Residual Benefit'!JJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.2992376688020388E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JK48,'Case 2 - Residual Benefit'!JK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JL48,'Case 2 - Residual Benefit'!JL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JM48,'Case 2 - Residual Benefit'!JM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JN48,'Case 2 - Residual Benefit'!JN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JO48,'Case 2 - Residual Benefit'!JO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JP48,'Case 2 - Residual Benefit'!JP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JQ48,'Case 2 - Residual Benefit'!JQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JR48,'Case 2 - Residual Benefit'!JR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JS48,'Case 2 - Residual Benefit'!JS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.9642237524273301E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JT48,'Case 2 - Residual Benefit'!JT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JU48,'Case 2 - Residual Benefit'!JU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JV48,'Case 2 - Residual Benefit'!JV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JW48,'Case 2 - Residual Benefit'!JW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JX48,'Case 2 - Residual Benefit'!JX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JY48,'Case 2 - Residual Benefit'!JY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!JZ48,'Case 2 - Residual Benefit'!JZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KA48,'Case 2 - Residual Benefit'!KA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KB48,'Case 2 - Residual Benefit'!KB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KC48,'Case 2 - Residual Benefit'!KC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.0099899741628724E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KD48,'Case 2 - Residual Benefit'!KD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-5.3887019558464607E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KE48,'Case 2 - Residual Benefit'!KE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KF48,'Case 2 - Residual Benefit'!KF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KG48,'Case 2 - Residual Benefit'!KG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.3706668460554901E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KH48,'Case 2 - Residual Benefit'!KH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KI48,'Case 2 - Residual Benefit'!KI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KJ48,'Case 2 - Residual Benefit'!KJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KK48,'Case 2 - Residual Benefit'!KK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KL48,'Case 2 - Residual Benefit'!KL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.5806710724368776E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KM48,'Case 2 - Residual Benefit'!KM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KN48,'Case 2 - Residual Benefit'!KN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KO48,'Case 2 - Residual Benefit'!KO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KP48,'Case 2 - Residual Benefit'!KP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.2964580985472904E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KQ48,'Case 2 - Residual Benefit'!KQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KR48,'Case 2 - Residual Benefit'!KR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KS48,'Case 2 - Residual Benefit'!KS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KT48,'Case 2 - Residual Benefit'!KT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KU48,'Case 2 - Residual Benefit'!KU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KV48,'Case 2 - Residual Benefit'!KV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KW48,'Case 2 - Residual Benefit'!KW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KX48,'Case 2 - Residual Benefit'!KX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KY48,'Case 2 - Residual Benefit'!KY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.1493906968591633E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!KZ48,'Case 2 - Residual Benefit'!KZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.1043039439524676E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LA48,'Case 2 - Residual Benefit'!LA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LB48,'Case 2 - Residual Benefit'!LB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LC48,'Case 2 - Residual Benefit'!LC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LD48,'Case 2 - Residual Benefit'!LD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.7935507497806237E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LE48,'Case 2 - Residual Benefit'!LE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-7.7620145590678488E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LF48,'Case 2 - Residual Benefit'!LF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.5766017390082602E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LG48,'Case 2 - Residual Benefit'!LG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LH48,'Case 2 - Residual Benefit'!LH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LI48,'Case 2 - Residual Benefit'!LI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LJ48,'Case 2 - Residual Benefit'!LJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LK48,'Case 2 - Residual Benefit'!LK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LL48,'Case 2 - Residual Benefit'!LL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LM48,'Case 2 - Residual Benefit'!LM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.4681707590282768E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LN48,'Case 2 - Residual Benefit'!LN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LO48,'Case 2 - Residual Benefit'!LO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LP48,'Case 2 - Residual Benefit'!LP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LQ48,'Case 2 - Residual Benefit'!LQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LR48,'Case 2 - Residual Benefit'!LR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LS48,'Case 2 - Residual Benefit'!LS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LT48,'Case 2 - Residual Benefit'!LT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.9975290203873332E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LU48,'Case 2 - Residual Benefit'!LU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LV48,'Case 2 - Residual Benefit'!LV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.9473461269791595E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LW48,'Case 2 - Residual Benefit'!LW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LX48,'Case 2 - Residual Benefit'!LX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.6671546071337285E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LY48,'Case 2 - Residual Benefit'!LY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!LZ48,'Case 2 - Residual Benefit'!LZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MA48,'Case 2 - Residual Benefit'!MA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MB48,'Case 2 - Residual Benefit'!MB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MC48,'Case 2 - Residual Benefit'!MC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MD48,'Case 2 - Residual Benefit'!MD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ME48,'Case 2 - Residual Benefit'!ME48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.7104298753165589E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MF48,'Case 2 - Residual Benefit'!MF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MG48,'Case 2 - Residual Benefit'!MG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MH48,'Case 2 - Residual Benefit'!MH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MI48,'Case 2 - Residual Benefit'!MI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MJ48,'Case 2 - Residual Benefit'!MJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MK48,'Case 2 - Residual Benefit'!MK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ML48,'Case 2 - Residual Benefit'!ML48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MM48,'Case 2 - Residual Benefit'!MM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MN48,'Case 2 - Residual Benefit'!MN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MO48,'Case 2 - Residual Benefit'!MO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-5.7880663834357723E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MP48,'Case 2 - Residual Benefit'!MP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-5.2683716846622474E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MQ48,'Case 2 - Residual Benefit'!MQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MR48,'Case 2 - Residual Benefit'!MR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-5.3142541508430856E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MS48,'Case 2 - Residual Benefit'!MS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MT48,'Case 2 - Residual Benefit'!MT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MU48,'Case 2 - Residual Benefit'!MU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.3791440809559201E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MV48,'Case 2 - Residual Benefit'!MV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MW48,'Case 2 - Residual Benefit'!MW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MX48,'Case 2 - Residual Benefit'!MX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.2802989133960097E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MY48,'Case 2 - Residual Benefit'!MY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!MZ48,'Case 2 - Residual Benefit'!MZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NA48,'Case 2 - Residual Benefit'!NA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.6626284032896006E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NB48,'Case 2 - Residual Benefit'!NB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NC48,'Case 2 - Residual Benefit'!NC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ND48,'Case 2 - Residual Benefit'!ND48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.1610637967244629E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NE48,'Case 2 - Residual Benefit'!NE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NF48,'Case 2 - Residual Benefit'!NF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.5804451849093019E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NG48,'Case 2 - Residual Benefit'!NG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NH48,'Case 2 - Residual Benefit'!NH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NI48,'Case 2 - Residual Benefit'!NI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NJ48,'Case 2 - Residual Benefit'!NJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.0633734237502338E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NK48,'Case 2 - Residual Benefit'!NK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NL48,'Case 2 - Residual Benefit'!NL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NM48,'Case 2 - Residual Benefit'!NM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.9056743467780903E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NN48,'Case 2 - Residual Benefit'!NN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NO48,'Case 2 - Residual Benefit'!NO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NP48,'Case 2 - Residual Benefit'!NP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NQ48,'Case 2 - Residual Benefit'!NQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NR48,'Case 2 - Residual Benefit'!NR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NS48,'Case 2 - Residual Benefit'!NS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-9.2119411720620947E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NT48,'Case 2 - Residual Benefit'!NT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NU48,'Case 2 - Residual Benefit'!NU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NV48,'Case 2 - Residual Benefit'!NV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.5264741855307367E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NW48,'Case 2 - Residual Benefit'!NW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NX48,'Case 2 - Residual Benefit'!NX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NY48,'Case 2 - Residual Benefit'!NY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.9493126694815558E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!NZ48,'Case 2 - Residual Benefit'!NZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OA48,'Case 2 - Residual Benefit'!OA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OB48,'Case 2 - Residual Benefit'!OB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OC48,'Case 2 - Residual Benefit'!OC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OD48,'Case 2 - Residual Benefit'!OD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OE48,'Case 2 - Residual Benefit'!OE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OF48,'Case 2 - Residual Benefit'!OF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-6.2711585524020505E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OG48,'Case 2 - Residual Benefit'!OG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OH48,'Case 2 - Residual Benefit'!OH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OI48,'Case 2 - Residual Benefit'!OI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OJ48,'Case 2 - Residual Benefit'!OJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OK48,'Case 2 - Residual Benefit'!OK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OL48,'Case 2 - Residual Benefit'!OL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OM48,'Case 2 - Residual Benefit'!OM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!ON48,'Case 2 - Residual Benefit'!ON48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OO48,'Case 2 - Residual Benefit'!OO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OP48,'Case 2 - Residual Benefit'!OP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.66514702531955E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OQ48,'Case 2 - Residual Benefit'!OQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OR48,'Case 2 - Residual Benefit'!OR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OS48,'Case 2 - Residual Benefit'!OS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OT48,'Case 2 - Residual Benefit'!OT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OU48,'Case 2 - Residual Benefit'!OU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OV48,'Case 2 - Residual Benefit'!OV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OW48,'Case 2 - Residual Benefit'!OW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OX48,'Case 2 - Residual Benefit'!OX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OY48,'Case 2 - Residual Benefit'!OY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!OZ48,'Case 2 - Residual Benefit'!OZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.6655822856029486E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PA48,'Case 2 - Residual Benefit'!PA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PB48,'Case 2 - Residual Benefit'!PB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PC48,'Case 2 - Residual Benefit'!PC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.1951069484168591E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PD48,'Case 2 - Residual Benefit'!PD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.013508545092123E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PE48,'Case 2 - Residual Benefit'!PE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PF48,'Case 2 - Residual Benefit'!PF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PG48,'Case 2 - Residual Benefit'!PG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PH48,'Case 2 - Residual Benefit'!PH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PI48,'Case 2 - Residual Benefit'!PI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.6386965582877985E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PJ48,'Case 2 - Residual Benefit'!PJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.7745309073522677E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PK48,'Case 2 - Residual Benefit'!PK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-5.8139179701464091E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PL48,'Case 2 - Residual Benefit'!PL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PM48,'Case 2 - Residual Benefit'!PM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PN48,'Case 2 - Residual Benefit'!PN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PO48,'Case 2 - Residual Benefit'!PO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-2.1047155590925963E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PP48,'Case 2 - Residual Benefit'!PP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-5.7083322357684447E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PQ48,'Case 2 - Residual Benefit'!PQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.8766586378615319E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PR48,'Case 2 - Residual Benefit'!PR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PS48,'Case 2 - Residual Benefit'!PS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.9389650495608005E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PT48,'Case 2 - Residual Benefit'!PT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PU48,'Case 2 - Residual Benefit'!PU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-4.9234782034353276E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PV48,'Case 2 - Residual Benefit'!PV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.593779782134543E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PW48,'Case 2 - Residual Benefit'!PW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PX48,'Case 2 - Residual Benefit'!PX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PY48,'Case 2 - Residual Benefit'!PY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.8234321161970299E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!PZ48,'Case 2 - Residual Benefit'!PZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QA48,'Case 2 - Residual Benefit'!QA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QB48,'Case 2 - Residual Benefit'!QB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QC48,'Case 2 - Residual Benefit'!QC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QD48,'Case 2 - Residual Benefit'!QD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QE48,'Case 2 - Residual Benefit'!QE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QF48,'Case 2 - Residual Benefit'!QF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QG48,'Case 2 - Residual Benefit'!QG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QH48,'Case 2 - Residual Benefit'!QH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QI48,'Case 2 - Residual Benefit'!QI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QJ48,'Case 2 - Residual Benefit'!QJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QK48,'Case 2 - Residual Benefit'!QK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QL48,'Case 2 - Residual Benefit'!QL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.1199211476564981E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QM48,'Case 2 - Residual Benefit'!QM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QN48,'Case 2 - Residual Benefit'!QN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QO48,'Case 2 - Residual Benefit'!QO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QP48,'Case 2 - Residual Benefit'!QP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QQ48,'Case 2 - Residual Benefit'!QQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QR48,'Case 2 - Residual Benefit'!QR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QS48,'Case 2 - Residual Benefit'!QS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.5400698454676241E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QT48,'Case 2 - Residual Benefit'!QT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QU48,'Case 2 - Residual Benefit'!QU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QV48,'Case 2 - Residual Benefit'!QV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-9.1629764882358171E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QW48,'Case 2 - Residual Benefit'!QW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QX48,'Case 2 - Residual Benefit'!QX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QY48,'Case 2 - Residual Benefit'!QY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!QZ48,'Case 2 - Residual Benefit'!QZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RA48,'Case 2 - Residual Benefit'!RA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.0315130307769597E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RB48,'Case 2 - Residual Benefit'!RB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RC48,'Case 2 - Residual Benefit'!RC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RD48,'Case 2 - Residual Benefit'!RD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.5797810957741481E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RE48,'Case 2 - Residual Benefit'!RE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RF48,'Case 2 - Residual Benefit'!RF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RG48,'Case 2 - Residual Benefit'!RG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RH48,'Case 2 - Residual Benefit'!RH48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RI48,'Case 2 - Residual Benefit'!RI48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RJ48,'Case 2 - Residual Benefit'!RJ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RK48,'Case 2 - Residual Benefit'!RK48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RL48,'Case 2 - Residual Benefit'!RL48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RM48,'Case 2 - Residual Benefit'!RM48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RN48,'Case 2 - Residual Benefit'!RN48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RO48,'Case 2 - Residual Benefit'!RO48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.1740955020383454E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RP48,'Case 2 - Residual Benefit'!RP48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RQ48,'Case 2 - Residual Benefit'!RQ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-8.8350921843738872E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RR48,'Case 2 - Residual Benefit'!RR48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RS48,'Case 2 - Residual Benefit'!RS48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RT48,'Case 2 - Residual Benefit'!RT48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RU48,'Case 2 - Residual Benefit'!RU48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RV48,'Case 2 - Residual Benefit'!RV48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RW48,'Case 2 - Residual Benefit'!RW48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RX48,'Case 2 - Residual Benefit'!RX48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.4513210415966128E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RY48,'Case 2 - Residual Benefit'!RY48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-3.2077256328295522E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!RZ48,'Case 2 - Residual Benefit'!RZ48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SA48,'Case 2 - Residual Benefit'!SA48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SB48,'Case 2 - Residual Benefit'!SB48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SC48,'Case 2 - Residual Benefit'!SC48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-7.69902067290638E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SD48,'Case 2 - Residual Benefit'!SD48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SE48,'Case 2 - Residual Benefit'!SE48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SF48,'Case 2 - Residual Benefit'!SF48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 2 - AP'!SG48,'Case 2 - Residual Benefit'!SG48)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A103)","v":-1.058907650908514E-26}]

{"sheet":"Case 3 - Summary","index":11,"n_rows":49,"n_cols":15,"rows_kept":7,"cut":true,"hidden":false,"merged":[[1,2,1,4],[1,5,1,7],[1,9,1,11],[1,12,1,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Summary"]
[null,null,"Income",null,null,"Residual Benefit",null,null,"Annuity Income","Age Pension",null,null,"Drawdown"]
["Year","Age","Lower Bound","Mean","Upper Bound","Lower Bound","Mean","Upper Bound",null,"Lower Bound","Mean","Upper Bound","Lower Bound","Mean","Upper Bound"]
[0,{"$f":"A4+Inputs!$C$4","v":65},{"$f":"PERCENTILE('Case 3 - Income'!$B3:$SG3,0.05)","v":37000},{"$f":"AVERAGE('Case 3 - Income'!$B3:$SG3)","v":37000},{"$f":"PERCENTILE('Case 3 - Income'!$B3:$SG3,0.95)","v":37000},{"$f":"PERCENTILE('Case 3 - Residual Benefit'!$B3:$SG3,0.05)","v":500000},{"$f":"AVERAGE('Case 3 - Residual Benefit'!$B3:$SG3)","v":500000},{"$f":"PERCENTILE('Case 3 - Residual Benefit'!$B3:$SG3,0.95)","v":500000},0,{"$f":"PERCENTILE('Case 3 - AP'!$C3:$SG3,0.05)","v":4986.7999999999993},{"$f":"AVERAGE('Case 3 - AP'!$B3:$SG3)","v":4986.7999999999984},{"$f":"PERCENTILE('Case 3 - AP'!$B3:$SG3,0.95)","v":4986.7999999999993},{"$f":"PERCENTILE('Case 3 - Drawdown'!$C3:$SH3,0.05)","v":32013.200000000001},{"$f":"AVERAGE('Case 3 - Drawdown'!$B3:$SG3)","v":32013.199999999713},{"$f":"PERCENTILE('Case 3 - Drawdown'!$B3:$SG3,0.95)","v":32013.200000000001}]
[16,{"$f":"A20+Inputs!$C$4","v":81},{"$f":"PERCENTILE('Case 3 - Income'!$B19:$SG19,0.05)","v":37000},{"$f":"AVERAGE('Case 3 - Income'!$B19:$SG19)","v":37000},{"$f":"PERCENTILE('Case 3 - Income'!$B19:$SG19,0.95)","v":37000},{"$f":"PERCENTILE('Case 3 - Residual Benefit'!$B19:$SG19,0.05)","v":163106.26103836487},{"$f":"AVERAGE('Case 3 - Residual Benefit'!$B19:$SG19)","v":285839.96640432981},{"$f":"PERCENTILE('Case 3 - Residual Benefit'!$B19:$SG19,0.95)","v":415440.5493609159},0,{"$f":"PERCENTILE('Case 3 - AP'!$C19:$SG19,0.05)","v":11578.375717376128},{"$f":"AVERAGE('Case 3 - AP'!$B19:$SG19)","v":19830.994142025986},{"$f":"PERCENTILE('Case 3 - AP'!$B19:$SG19,0.95)","v":23793.323258126569},{"$f":"PERCENTILE('Case 3 - Drawdown'!$C19:$SH19,0.05)","v":13205.728769410087},{"$f":"AVERAGE('Case 3 - Drawdown'!$B19:$SG19)","v":17169.005857974029},{"$f":"PERCENTILE('Case 3 - Drawdown'!$B19:$SG19,0.95)","v":25417.56285015144}]
[31,{"$f":"A35+Inputs!$C$4","v":96},{"$f":"PERCENTILE('Case 3 - Income'!$B34:$SG34,0.05)","v":23823.8},{"$f":"AVERAGE('Case 3 - Income'!$B34:$SG34)","v":35731.823724438989},{"$f":"PERCENTILE('Case 3 - Income'!$B34:$SG34,0.95)","v":37000},{"$f":"PERCENTILE('Case 3 - Residual Benefit'!$B34:$SG34,0.05)","v":0},{"$f":"AVERAGE('Case 3 - Residual Benefit'!$B34:$SG34)","v":145893.85144468353},{"$f":"PERCENTILE('Case 3 - Residual Benefit'!$B34:$SG34,0.95)","v":318485.45564964059},0,{"$f":"PERCENTILE('Case 3 - AP'!$C34:$SG34,0.05)","v":19130.777401509964},{"$f":"AVERAGE('Case 3 - AP'!$B34:$SG34)","v":22924.510746163221},{"$f":"PERCENTILE('Case 3 - AP'!$B34:$SG34,0.95)","v":23823.8},{"$f":"PERCENTILE('Case 3 - Drawdown'!$C34:$SH34,0.05)","v":0},{"$f":"AVERAGE('Case 3 - Drawdown'!$B34:$SG34)","v":12807.312978275872},{"$f":"PERCENTILE('Case 3 - Drawdown'!$B34:$SG34,0.95)","v":17855.065540671963}]
[45,{"$f":"A49+Inputs!$C$4","v":110},{"$f":"PERCENTILE('Case 3 - Income'!$B48:$SG48,0.05)","v":23823.8},{"$f":"AVERAGE('Case 3 - Income'!$B48:$SG48)","v":28747.422076818551},{"$f":"PERCENTILE('Case 3 - Income'!$B48:$SG48,0.95)","v":37000},{"$f":"PERCENTILE('Case 3 - Residual Benefit'!$B48:$SG48,0.05)","v":0},{"$f":"AVERAGE('Case 3 - Residual Benefit'!$B48:$SG48)","v":45368.889857822825},{"$f":"PERCENTILE('Case 3 - Residual Benefit'!$B48:$SG48,0.95)","v":222377.10095702219},0,{"$f":"PERCENTILE('Case 3 - AP'!$C48:$SG48,0.05)","v":22829.464593014094},{"$f":"AVERAGE('Case 3 - AP'!$B48:$SG48)","v":23622.463772930078},{"$f":"PERCENTILE('Case 3 - AP'!$B48:$SG48,0.95)","v":23823.8},{"$f":"PERCENTILE('Case 3 - Drawdown'!$C48:$SH48,0.05)","v":0},{"$f":"AVERAGE('Case 3 - Drawdown'!$B48:$SG48)","v":5124.9583038884512},{"$f":"PERCENTILE('Case 3 - Drawdown'!$B48:$SG48,0.95)","v":14169.827890551609}]

{"sheet":"Case 3 - Residual Benefit","index":12,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":false,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Residual Account"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000},{"$f":"Inputs!$C$3","v":500000}]
[12,{"$f":"(B14-'Case 3 - Drawdown'!B14)*EXP('Portfolio Return'!B14)","v":314985.51293500653},{"$f":"(C14-'Case 3 - Drawdown'!C14)*EXP('Portfolio Return'!C14)","v":301801.08193821978},{"$f":"(D14-'Case 3 - Drawdown'!D14)*EXP('Portfolio Return'!D14)","v":312888.43195689586},{"$f":"(E14-'Case 3 - Drawdown'!E14)*EXP('Portfolio Return'!E14)","v":241225.68731184391},{"$f":"(F14-'Case 3 - Drawdown'!F14)*EXP('Portfolio Return'!F14)","v":404868.96390009322},{"$f":"(G14-'Case 3 - Drawdown'!G14)*EXP('Portfolio Return'!G14)","v":422974.11239044496},{"$f":"(H14-'Case 3 - Drawdown'!H14)*EXP('Portfolio Return'!H14)","v":376883.69352218049},{"$f":"(I14-'Case 3 - Drawdown'!I14)*EXP('Portfolio Return'!I14)","v":246550.12448351656},{"$f":"(J14-'Case 3 - Drawdown'!J14)*EXP('Portfolio Return'!J14)","v":135564.68119425193},{"$f":"(K14-'Case 3 - Drawdown'!K14)*EXP('Portfolio Return'!K14)","v":379217.93246384227},{"$f":"(L14-'Case 3 - Drawdown'!L14)*EXP('Portfolio Return'!L14)","v":245262.3962182086},{"$f":"(M14-'Case 3 - Drawdown'!M14)*EXP('Portfolio Return'!M14)","v":349578.0919871137},{"$f":"(N14-'Case 3 - Drawdown'!N14)*EXP('Portfolio Return'!N14)","v":271799.02779663185},{"$f":"(O14-'Case 3 - Drawdown'!O14)*EXP('Portfolio Return'!O14)","v":284961.02250150091},{"$f":"(P14-'Case 3 - Drawdown'!P14)*EXP('Portfolio Return'!P14)","v":223668.99465117819},{"$f":"(Q14-'Case 3 - Drawdown'!Q14)*EXP('Portfolio Return'!Q14)","v":417816.15850431303},{"$f":"(R14-'Case 3 - Drawdown'!R14)*EXP('Portfolio Return'!R14)","v":427641.25044392823},{"$f":"(S14-'Case 3 - Drawdown'!S14)*EXP('Portfolio Return'!S14)","v":298907.17030333128},{"$f":"(T14-'Case 3 - Drawdown'!T14)*EXP('Portfolio Return'!T14)","v":323488.76946350094},{"$f":"(U14-'Case 3 - Drawdown'!U14)*EXP('Portfolio Return'!U14)","v":340951.74023828679},{"$f":"(V14-'Case 3 - Drawdown'!V14)*EXP('Portfolio Return'!V14)","v":324692.51903433574},{"$f":"(W14-'Case 3 - Drawdown'!W14)*EXP('Portfolio Return'!W14)","v":239418.74637617436},{"$f":"(X14-'Case 3 - Drawdown'!X14)*EXP('Portfolio Return'!X14)","v":485579.6735238852},{"$f":"(Y14-'Case 3 - Drawdown'!Y14)*EXP('Portfolio Return'!Y14)","v":249833.65834494191},{"$f":"(Z14-'Case 3 - Drawdown'!Z14)*EXP('Portfolio Return'!Z14)","v":315327.73964706989},{"$f":"(AA14-'Case 3 - Drawdown'!AA14)*EXP('Portfolio Return'!AA14)","v":319660.21809103852},{"$f":"(AB14-'Case 3 - Drawdown'!AB14)*EXP('Portfolio Return'!AB14)","v":337705.85675561818},{"$f":"(AC14-'Case 3 - Drawdown'!AC14)*EXP('Portfolio Return'!AC14)","v":230358.67801923238},{"$f":"(AD14-'Case 3 - Drawdown'!AD14)*EXP('Portfolio Return'!AD14)","v":266494.36107057473},{"$f":"(AE14-'Case 3 - Drawdown'!AE14)*EXP('Portfolio Return'!AE14)","v":296063.46642465971},{"$f":"(AF14-'Case 3 - Drawdown'!AF14)*EXP('Portfolio Return'!AF14)","v":288042.00937656348},{"$f":"(AG14-'Case 3 - Drawdown'!AG14)*EXP('Portfolio Return'!AG14)","v":250024.29394499172},{"$f":"(AH14-'Case 3 - Drawdown'!AH14)*EXP('Portfolio Return'!AH14)","v":274870.72002692497},{"$f":"(AI14-'Case 3 - Drawdown'!AI14)*EXP('Portfolio Return'!AI14)","v":316143.46801599854},{"$f":"(AJ14-'Case 3 - Drawdown'!AJ14)*EXP('Portfolio Return'!AJ14)","v":255359.69074801501},{"$f":"(AK14-'Case 3 - Drawdown'!AK14)*EXP('Portfolio Return'!AK14)","v":235870.82375798831},{"$f":"(AL14-'Case 3 - Drawdown'!AL14)*EXP('Portfolio Return'!AL14)","v":320751.06166856608},{"$f":"(AM14-'Case 3 - Drawdown'!AM14)*EXP('Portfolio Return'!AM14)","v":435397.72878513171},{"$f":"(AN14-'Case 3 - Drawdown'!AN14)*EXP('Portfolio Return'!AN14)","v":326434.78339217789},{"$f":"(AO14-'Case 3 - Drawdown'!AO14)*EXP('Portfolio Return'!AO14)","v":267270.9841059068},{"$f":"(AP14-'Case 3 - Drawdown'!AP14)*EXP('Portfolio Return'!AP14)","v":414880.8711974732},{"$f":"(AQ14-'Case 3 - Drawdown'!AQ14)*EXP('Portfolio Return'!AQ14)","v":407785.76852881385},{"$f":"(AR14-'Case 3 - Drawdown'!AR14)*EXP('Portfolio Return'!AR14)","v":342355.3881141881},{"$f":"(AS14-'Case 3 - Drawdown'!AS14)*EXP('Portfolio Return'!AS14)","v":331058.96115673886},{"$f":"(AT14-'Case 3 - Drawdown'!AT14)*EXP('Portfolio Return'!AT14)","v":394256.80211565399},{"$f":"(AU14-'Case 3 - Drawdown'!AU14)*EXP('Portfolio Return'!AU14)","v":236229.15698755832},{"$f":"(AV14-'Case 3 - Drawdown'!AV14)*EXP('Portfolio Return'!AV14)","v":282558.93202222593},{"$f":"(AW14-'Case 3 - Drawdown'!AW14)*EXP('Portfolio Return'!AW14)","v":218560.85338357522},{"$f":"(AX14-'Case 3 - Drawdown'!AX14)*EXP('Portfolio Return'!AX14)","v":384576.23711008945},{"$f":"(AY14-'Case 3 - Drawdown'!AY14)*EXP('Portfolio Return'!AY14)","v":250182.36373823736},{"$f":"(AZ14-'Case 3 - Drawdown'!AZ14)*EXP('Portfolio Return'!AZ14)","v":395798.50755830755},{"$f":"(BA14-'Case 3 - Drawdown'!BA14)*EXP('Portfolio Return'!BA14)","v":269014.11126872664},{"$f":"(BB14-'Case 3 - Drawdown'!BB14)*EXP('Portfolio Return'!BB14)","v":172588.88243558447},{"$f":"(BC14-'Case 3 - Drawdown'!BC14)*EXP('Portfolio Return'!BC14)","v":356870.35390151088},{"$f":"(BD14-'Case 3 - Drawdown'!BD14)*EXP('Portfolio Return'!BD14)","v":353487.27458706638},{"$f":"(BE14-'Case 3 - Drawdown'!BE14)*EXP('Portfolio Return'!BE14)","v":221513.38599391785},{"$f":"(BF14-'Case 3 - Drawdown'!BF14)*EXP('Portfolio Return'!BF14)","v":376254.70752325444},{"$f":"(BG14-'Case 3 - Drawdown'!BG14)*EXP('Portfolio Return'!BG14)","v":280385.41397616261},{"$f":"(BH14-'Case 3 - Drawdown'!BH14)*EXP('Portfolio Return'!BH14)","v":205525.28069157325},{"$f":"(BI14-'Case 3 - Drawdown'!BI14)*EXP('Portfolio Return'!BI14)","v":280986.64279300626},{"$f":"(BJ14-'Case 3 - Drawdown'!BJ14)*EXP('Portfolio Return'!BJ14)","v":227562.75752085494},{"$f":"(BK14-'Case 3 - Drawdown'!BK14)*EXP('Portfolio Return'!BK14)","v":408186.46357485314},{"$f":"(BL14-'Case 3 - Drawdown'!BL14)*EXP('Portfolio Return'!BL14)","v":234861.97347351373},{"$f":"(BM14-'Case 3 - Drawdown'!BM14)*EXP('Portfolio Return'!BM14)","v":155844.66168320226},{"$f":"(BN14-'Case 3 - Drawdown'!BN14)*EXP('Portfolio Return'!BN14)","v":366725.29298616061},{"$f":"(BO14-'Case 3 - Drawdown'!BO14)*EXP('Portfolio Return'!BO14)","v":238633.8508808754},{"$f":"(BP14-'Case 3 - Drawdown'!BP14)*EXP('Portfolio Return'!BP14)","v":404980.7653923551},{"$f":"(BQ14-'Case 3 - Drawdown'!BQ14)*EXP('Portfolio Return'!BQ14)","v":364938.11364469264},{"$f":"(BR14-'Case 3 - Drawdown'!BR14)*EXP('Portfolio Return'!BR14)","v":421465.7442463382},{"$f":"(BS14-'Case 3 - Drawdown'!BS14)*EXP('Portfolio Return'!BS14)","v":281771.34433629632},{"$f":"(BT14-'Case 3 - Drawdown'!BT14)*EXP('Portfolio Return'!BT14)","v":312131.22520656243},{"$f":"(BU14-'Case 3 - Drawdown'!BU14)*EXP('Portfolio Return'!BU14)","v":247499.35466212509},{"$f":"(BV14-'Case 3 - Drawdown'!BV14)*EXP('Portfolio Return'!BV14)","v":253338.44183367546},{"$f":"(BW14-'Case 3 - Drawdown'!BW14)*EXP('Portfolio Return'!BW14)","v":241642.67227343691},{"$f":"(BX14-'Case 3 - Drawdown'!BX14)*EXP('Portfolio Return'!BX14)","v":297923.11280696851},{"$f":"(BY14-'Case 3 - Drawdown'!BY14)*EXP('Portfolio Return'!BY14)","v":408337.35748358449},{"$f":"(BZ14-'Case 3 - Drawdown'!BZ14)*EXP('Portfolio Return'!BZ14)","v":323567.66436015157},{"$f":"(CA14-'Case 3 - Drawdown'!CA14)*EXP('Portfolio Return'!CA14)","v":329573.47956552496},{"$f":"(CB14-'Case 3 - Drawdown'!CB14)*EXP('Portfolio Return'!CB14)","v":412613.52497007267},{"$f":"(CC14-'Case 3 - Drawdown'!CC14)*EXP('Portfolio Return'!CC14)","v":320105.41292469512},{"$f":"(CD14-'Case 3 - Drawdown'!CD14)*EXP('Portfolio Return'!CD14)","v":591900.69869309955},{"$f":"(CE14-'Case 3 - Drawdown'!CE14)*EXP('Portfolio Return'!CE14)","v":278117.07133581431},{"$f":"(CF14-'Case 3 - Drawdown'!CF14)*EXP('Portfolio Return'!CF14)","v":401326.92442642536},{"$f":"(CG14-'Case 3 - Drawdown'!CG14)*EXP('Portfolio Return'!CG14)","v":388520.81817221938},{"$f":"(CH14-'Case 3 - Drawdown'!CH14)*EXP('Portfolio Return'!CH14)","v":381657.65645121643},{"$f":"(CI14-'Case 3 - Drawdown'!CI14)*EXP('Portfolio Return'!CI14)","v":372921.44902036327},{"$f":"(CJ14-'Case 3 - Drawdown'!CJ14)*EXP('Portfolio Return'!CJ14)","v":440079.60340577411},{"$f":"(CK14-'Case 3 - Drawdown'!CK14)*EXP('Portfolio Return'!CK14)","v":359405.64085471811},{"$f":"(CL14-'Case 3 - Drawdown'!CL14)*EXP('Portfolio Return'!CL14)","v":427924.00731086824},{"$f":"(CM14-'Case 3 - Drawdown'!CM14)*EXP('Portfolio Return'!CM14)","v":220950.12516820911},{"$f":"(CN14-'Case 3 - Drawdown'!CN14)*EXP('Portfolio Return'!CN14)","v":333278.66174365499},{"$f":"(CO14-'Case 3 - Drawdown'!CO14)*EXP('Portfolio Return'!CO14)","v":397917.10904276196},{"$f":"(CP14-'Case 3 - Drawdown'!CP14)*EXP('Portfolio Return'!CP14)","v":530227.46496974537},{"$f":"(CQ14-'Case 3 - Drawdown'!CQ14)*EXP('Portfolio Return'!CQ14)","v":204366.69275938193},{"$f":"(CR14-'Case 3 - Drawdown'!CR14)*EXP('Portfolio Return'!CR14)","v":380219.0370831411},{"$f":"(CS14-'Case 3 - Drawdown'!CS14)*EXP('Portfolio Return'!CS14)","v":335637.38936395769},{"$f":"(CT14-'Case 3 - Drawdown'!CT14)*EXP('Portfolio Return'!CT14)","v":412372.29298113432},{"$f":"(CU14-'Case 3 - Drawdown'!CU14)*EXP('Portfolio Return'!CU14)","v":278764.83345337538},{"$f":"(CV14-'Case 3 - Drawdown'!CV14)*EXP('Portfolio Return'!CV14)","v":483231.55964651034},{"$f":"(CW14-'Case 3 - Drawdown'!CW14)*EXP('Portfolio Return'!CW14)","v":489248.29944954446},{"$f":"(CX14-'Case 3 - Drawdown'!CX14)*EXP('Portfolio Return'!CX14)","v":277969.30717162497},{"$f":"(CY14-'Case 3 - Drawdown'!CY14)*EXP('Portfolio Return'!CY14)","v":503107.38272207248},{"$f":"(CZ14-'Case 3 - Drawdown'!CZ14)*EXP('Portfolio Return'!CZ14)","v":206567.96981851503},{"$f":"(DA14-'Case 3 - Drawdown'!DA14)*EXP('Portfolio Return'!DA14)","v":361719.06287015957},{"$f":"(DB14-'Case 3 - Drawdown'!DB14)*EXP('Portfolio Return'!DB14)","v":380636.40367060277},{"$f":"(DC14-'Case 3 - Drawdown'!DC14)*EXP('Portfolio Return'!DC14)","v":353064.49899497739},{"$f":"(DD14-'Case 3 - Drawdown'!DD14)*EXP('Portfolio Return'!DD14)","v":262431.75269618322},{"$f":"(DE14-'Case 3 - Drawdown'!DE14)*EXP('Portfolio Return'!DE14)","v":294136.09721402288},{"$f":"(DF14-'Case 3 - Drawdown'!DF14)*EXP('Portfolio Return'!DF14)","v":209227.90668950442},{"$f":"(DG14-'Case 3 - Drawdown'!DG14)*EXP('Portfolio Return'!DG14)","v":259193.15270790266},{"$f":"(DH14-'Case 3 - Drawdown'!DH14)*EXP('Portfolio Return'!DH14)","v":325015.32020166656},{"$f":"(DI14-'Case 3 - Drawdown'!DI14)*EXP('Portfolio Return'!DI14)","v":423785.27503210196},{"$f":"(DJ14-'Case 3 - Drawdown'!DJ14)*EXP('Portfolio Return'!DJ14)","v":319656.56586589187},{"$f":"(DK14-'Case 3 - Drawdown'!DK14)*EXP('Portfolio Return'!DK14)","v":307435.09004625102},{"$f":"(DL14-'Case 3 - Drawdown'!DL14)*EXP('Portfolio Return'!DL14)","v":319200.38568010239},{"$f":"(DM14-'Case 3 - Drawdown'!DM14)*EXP('Portfolio Return'!DM14)","v":357975.89196337672},{"$f":"(DN14-'Case 3 - Drawdown'!DN14)*EXP('Portfolio Return'!DN14)","v":470450.22333562991},{"$f":"(DO14-'Case 3 - Drawdown'!DO14)*EXP('Portfolio Return'!DO14)","v":344768.04563186201},{"$f":"(DP14-'Case 3 - Drawdown'!DP14)*EXP('Portfolio Return'!DP14)","v":314541.83825574972},{"$f":"(DQ14-'Case 3 - Drawdown'!DQ14)*EXP('Portfolio Return'!DQ14)","v":916349.36865943903},{"$f":"(DR14-'Case 3 - Drawdown'!DR14)*EXP('Portfolio Return'!DR14)","v":321064.18854635855},{"$f":"(DS14-'Case 3 - Drawdown'!DS14)*EXP('Portfolio Return'!DS14)","v":491775.50306987198},{"$f":"(DT14-'Case 3 - Drawdown'!DT14)*EXP('Portfolio Return'!DT14)","v":348120.25989635085},{"$f":"(DU14-'Case 3 - Drawdown'!DU14)*EXP('Portfolio Return'!DU14)","v":282771.32900309452},{"$f":"(DV14-'Case 3 - Drawdown'!DV14)*EXP('Portfolio Return'!DV14)","v":338881.96361930249},{"$f":"(DW14-'Case 3 - Drawdown'!DW14)*EXP('Portfolio Return'!DW14)","v":359661.85360982473},{"$f":"(DX14-'Case 3 - Drawdown'!DX14)*EXP('Portfolio Return'!DX14)","v":429744.64881240309},{"$f":"(DY14-'Case 3 - Drawdown'!DY14)*EXP('Portfolio Return'!DY14)","v":279526.30564411083},{"$f":"(DZ14-'Case 3 - Drawdown'!DZ14)*EXP('Portfolio Return'!DZ14)","v":376595.39420257445},{"$f":"(EA14-'Case 3 - Drawdown'!EA14)*EXP('Portfolio Return'!EA14)","v":329503.94895043952},{"$f":"(EB14-'Case 3 - Drawdown'!EB14)*EXP('Portfolio Return'!EB14)","v":260350.39219638694},{"$f":"(EC14-'Case 3 - Drawdown'!EC14)*EXP('Portfolio Return'!EC14)","v":284784.13006704848},{"$f":"(ED14-'Case 3 - Drawdown'!ED14)*EXP('Portfolio Return'!ED14)","v":305263.06936740939},{"$f":"(EE14-'Case 3 - Drawdown'!EE14)*EXP('Portfolio Return'!EE14)","v":354075.87820713449},{"$f":"(EF14-'Case 3 - Drawdown'!EF14)*EXP('Portfolio Return'!EF14)","v":307783.58414253109},{"$f":"(EG14-'Case 3 - Drawdown'!EG14)*EXP('Portfolio Return'!EG14)","v":401207.9525140308},{"$f":"(EH14-'Case 3 - Drawdown'!EH14)*EXP('Portfolio Return'!EH14)","v":319938.92760992364},{"$f":"(EI14-'Case 3 - Drawdown'!EI14)*EXP('Portfolio Return'!EI14)","v":207793.20724850768},{"$f":"(EJ14-'Case 3 - Drawdown'!EJ14)*EXP('Portfolio Return'!EJ14)","v":350039.25369863334},{"$f":"(EK14-'Case 3 - Drawdown'!EK14)*EXP('Portfolio Return'!EK14)","v":311767.01381516334},{"$f":"(EL14-'Case 3 - Drawdown'!EL14)*EXP('Portfolio Return'!EL14)","v":223690.35057816783},{"$f":"(EM14-'Case 3 - Drawdown'!EM14)*EXP('Portfolio Return'!EM14)","v":415675.18212264695},{"$f":"(EN14-'Case 3 - Drawdown'!EN14)*EXP('Portfolio Return'!EN14)","v":494261.78819912591},{"$f":"(EO14-'Case 3 - Drawdown'!EO14)*EXP('Portfolio Return'!EO14)","v":525151.65164921188},{"$f":"(EP14-'Case 3 - Drawdown'!EP14)*EXP('Portfolio Return'!EP14)","v":261865.54341383223},{"$f":"(EQ14-'Case 3 - Drawdown'!EQ14)*EXP('Portfolio Return'!EQ14)","v":252476.99631505072},{"$f":"(ER14-'Case 3 - Drawdown'!ER14)*EXP('Portfolio Return'!ER14)","v":353418.54289746622},{"$f":"(ES14-'Case 3 - Drawdown'!ES14)*EXP('Portfolio Return'!ES14)","v":318664.0281739927},{"$f":"(ET14-'Case 3 - Drawdown'!ET14)*EXP('Portfolio Return'!ET14)","v":315396.36395403591},{"$f":"(EU14-'Case 3 - Drawdown'!EU14)*EXP('Portfolio Return'!EU14)","v":333504.71417373},{"$f":"(EV14-'Case 3 - Drawdown'!EV14)*EXP('Portfolio Return'!EV14)","v":406082.92904047767},{"$f":"(EW14-'Case 3 - Drawdown'!EW14)*EXP('Portfolio Return'!EW14)","v":289126.17234908289},{"$f":"(EX14-'Case 3 - Drawdown'!EX14)*EXP('Portfolio Return'!EX14)","v":366606.93226873147},{"$f":"(EY14-'Case 3 - Drawdown'!EY14)*EXP('Portfolio Return'!EY14)","v":250284.89771455867},{"$f":"(EZ14-'Case 3 - Drawdown'!EZ14)*EXP('Portfolio Return'!EZ14)","v":240142.68294938226},{"$f":"(FA14-'Case 3 - Drawdown'!FA14)*EXP('Portfolio Return'!FA14)","v":503871.68797805475},{"$f":"(FB14-'Case 3 - Drawdown'!FB14)*EXP('Portfolio Return'!FB14)","v":411940.32941012195},{"$f":"(FC14-'Case 3 - Drawdown'!FC14)*EXP('Portfolio Return'!FC14)","v":290503.40193529171},{"$f":"(FD14-'Case 3 - Drawdown'!FD14)*EXP('Portfolio Return'!FD14)","v":392097.90007116832},{"$f":"(FE14-'Case 3 - Drawdown'!FE14)*EXP('Portfolio Return'!FE14)","v":335439.2988258453},{"$f":"(FF14-'Case 3 - Drawdown'!FF14)*EXP('Portfolio Return'!FF14)","v":307184.65497977589},{"$f":"(FG14-'Case 3 - Drawdown'!FG14)*EXP('Portfolio Return'!FG14)","v":241863.51653120536},{"$f":"(FH14-'Case 3 - Drawdown'!FH14)*EXP('Portfolio Return'!FH14)","v":240127.09357727598},{"$f":"(FI14-'Case 3 - Drawdown'!FI14)*EXP('Portfolio Return'!FI14)","v":395130.84280981432},{"$f":"(FJ14-'Case 3 - Drawdown'!FJ14)*EXP('Portfolio Return'!FJ14)","v":338455.33589744085},{"$f":"(FK14-'Case 3 - Drawdown'!FK14)*EXP('Portfolio Return'!FK14)","v":431046.41981635691},{"$f":"(FL14-'Case 3 - Drawdown'!FL14)*EXP('Portfolio Return'!FL14)","v":355238.90354099165},{"$f":"(FM14-'Case 3 - Drawdown'!FM14)*EXP('Portfolio Return'!FM14)","v":406427.41549205082},{"$f":"(FN14-'Case 3 - Drawdown'!FN14)*EXP('Portfolio Return'!FN14)","v":256832.62635863631},{"$f":"(FO14-'Case 3 - Drawdown'!FO14)*EXP('Portfolio Return'!FO14)","v":283679.48745631194},{"$f":"(FP14-'Case 3 - Drawdown'!FP14)*EXP('Portfolio Return'!FP14)","v":335406.42394875386},{"$f":"(FQ14-'Case 3 - Drawdown'!FQ14)*EXP('Portfolio Return'!FQ14)","v":433793.80773971311},{"$f":"(FR14-'Case 3 - Drawdown'!FR14)*EXP('Portfolio Return'!FR14)","v":229416.74203039322},{"$f":"(FS14-'Case 3 - Drawdown'!FS14)*EXP('Portfolio Return'!FS14)","v":320063.58166351967},{"$f":"(FT14-'Case 3 - Drawdown'!FT14)*EXP('Portfolio Return'!FT14)","v":341033.86245885555},{"$f":"(FU14-'Case 3 - Drawdown'!FU14)*EXP('Portfolio Return'!FU14)","v":295377.51186943473},{"$f":"(FV14-'Case 3 - Drawdown'!FV14)*EXP('Portfolio Return'!FV14)","v":167406.05369140758},{"$f":"(FW14-'Case 3 - Drawdown'!FW14)*EXP('Portfolio Return'!FW14)","v":389244.27552881627},{"$f":"(FX14-'Case 3 - Drawdown'!FX14)*EXP('Portfolio Return'!FX14)","v":456063.17254016362},{"$f":"(FY14-'Case 3 - Drawdown'!FY14)*EXP('Portfolio Return'!FY14)","v":379198.31775538198},{"$f":"(FZ14-'Case 3 - Drawdown'!FZ14)*EXP('Portfolio Return'!FZ14)","v":254619.21293084353},{"$f":"(GA14-'Case 3 - Drawdown'!GA14)*EXP('Portfolio Return'!GA14)","v":291534.43145777902},{"$f":"(GB14-'Case 3 - Drawdown'!GB14)*EXP('Portfolio Return'!GB14)","v":438033.13805711531},{"$f":"(GC14-'Case 3 - Drawdown'!GC14)*EXP('Portfolio Return'!GC14)","v":205072.27497914832},{"$f":"(GD14-'Case 3 - Drawdown'!GD14)*EXP('Portfolio Return'!GD14)","v":395184.22560658149},{"$f":"(GE14-'Case 3 - Drawdown'!GE14)*EXP('Portfolio Return'!GE14)","v":290653.85467872588},{"$f":"(GF14-'Case 3 - Drawdown'!GF14)*EXP('Portfolio Return'!GF14)","v":275908.27414814051},{"$f":"(GG14-'Case 3 - Drawdown'!GG14)*EXP('Portfolio Return'!GG14)","v":335317.91361879773},{"$f":"(GH14-'Case 3 - Drawdown'!GH14)*EXP('Portfolio Return'!GH14)","v":260834.43080069238},{"$f":"(GI14-'Case 3 - Drawdown'!GI14)*EXP('Portfolio Return'!GI14)","v":297741.40491998149},{"$f":"(GJ14-'Case 3 - Drawdown'!GJ14)*EXP('Portfolio Return'!GJ14)","v":249974.0532578995},{"$f":"(GK14-'Case 3 - Drawdown'!GK14)*EXP('Portfolio Return'!GK14)","v":364110.14639128186},{"$f":"(GL14-'Case 3 - Drawdown'!GL14)*EXP('Portfolio Return'!GL14)","v":371475.72724257817},{"$f":"(GM14-'Case 3 - Drawdown'!GM14)*EXP('Portfolio Return'!GM14)","v":374161.87169628224},{"$f":"(GN14-'Case 3 - Drawdown'!GN14)*EXP('Portfolio Return'!GN14)","v":412761.08083457517},{"$f":"(GO14-'Case 3 - Drawdown'!GO14)*EXP('Portfolio Return'!GO14)","v":411064.50092517398},{"$f":"(GP14-'Case 3 - Drawdown'!GP14)*EXP('Portfolio Return'!GP14)","v":402923.3873090776},{"$f":"(GQ14-'Case 3 - Drawdown'!GQ14)*EXP('Portfolio Return'!GQ14)","v":290299.60270860436},{"$f":"(GR14-'Case 3 - Drawdown'!GR14)*EXP('Portfolio Return'!GR14)","v":315502.10104918451},{"$f":"(GS14-'Case 3 - Drawdown'!GS14)*EXP('Portfolio Return'!GS14)","v":418913.87681211799},{"$f":"(GT14-'Case 3 - Drawdown'!GT14)*EXP('Portfolio Return'!GT14)","v":210761.1525195665},{"$f":"(GU14-'Case 3 - Drawdown'!GU14)*EXP('Portfolio Return'!GU14)","v":347039.62593489536},{"$f":"(GV14-'Case 3 - Drawdown'!GV14)*EXP('Portfolio Return'!GV14)","v":326912.27648523677},{"$f":"(GW14-'Case 3 - Drawdown'!GW14)*EXP('Portfolio Return'!GW14)","v":264032.56032599125},{"$f":"(GX14-'Case 3 - Drawdown'!GX14)*EXP('Portfolio Return'!GX14)","v":525741.70231143839},{"$f":"(GY14-'Case 3 - Drawdown'!GY14)*EXP('Portfolio Return'!GY14)","v":308141.14204366831},{"$f":"(GZ14-'Case 3 - Drawdown'!GZ14)*EXP('Portfolio Return'!GZ14)","v":603465.14017130528},{"$f":"(HA14-'Case 3 - Drawdown'!HA14)*EXP('Portfolio Return'!HA14)","v":376400.26787429326},{"$f":"(HB14-'Case 3 - Drawdown'!HB14)*EXP('Portfolio Return'!HB14)","v":326662.7169779244},{"$f":"(HC14-'Case 3 - Drawdown'!HC14)*EXP('Portfolio Return'!HC14)","v":357917.45476334798},{"$f":"(HD14-'Case 3 - Drawdown'!HD14)*EXP('Portfolio Return'!HD14)","v":345672.50506044523},{"$f":"(HE14-'Case 3 - Drawdown'!HE14)*EXP('Portfolio Return'!HE14)","v":427708.36531989509},{"$f":"(HF14-'Case 3 - Drawdown'!HF14)*EXP('Portfolio Return'!HF14)","v":312655.23135357833},{"$f":"(HG14-'Case 3 - Drawdown'!HG14)*EXP('Portfolio Return'!HG14)","v":225730.43072716834},{"$f":"(HH14-'Case 3 - Drawdown'!HH14)*EXP('Portfolio Return'!HH14)","v":243247.0308447016},{"$f":"(HI14-'Case 3 - Drawdown'!HI14)*EXP('Portfolio Return'!HI14)","v":301684.22788102162},{"$f":"(HJ14-'Case 3 - Drawdown'!HJ14)*EXP('Portfolio Return'!HJ14)","v":425527.08662340976},{"$f":"(HK14-'Case 3 - Drawdown'!HK14)*EXP('Portfolio Return'!HK14)","v":599231.66295559099},{"$f":"(HL14-'Case 3 - Drawdown'!HL14)*EXP('Portfolio Return'!HL14)","v":417111.25248081505},{"$f":"(HM14-'Case 3 - Drawdown'!HM14)*EXP('Portfolio Return'!HM14)","v":317310.94830651698},{"$f":"(HN14-'Case 3 - Drawdown'!HN14)*EXP('Portfolio Return'!HN14)","v":225793.6223235685},{"$f":"(HO14-'Case 3 - Drawdown'!HO14)*EXP('Portfolio Return'!HO14)","v":282005.72480426141},{"$f":"(HP14-'Case 3 - Drawdown'!HP14)*EXP('Portfolio Return'!HP14)","v":342146.80910852138},{"$f":"(HQ14-'Case 3 - Drawdown'!HQ14)*EXP('Portfolio Return'!HQ14)","v":250148.80015331175},{"$f":"(HR14-'Case 3 - Drawdown'!HR14)*EXP('Portfolio Return'!HR14)","v":595004.60028169455},{"$f":"(HS14-'Case 3 - Drawdown'!HS14)*EXP('Portfolio Return'!HS14)","v":258713.82885179084},{"$f":"(HT14-'Case 3 - Drawdown'!HT14)*EXP('Portfolio Return'!HT14)","v":419623.73142414796},{"$f":"(HU14-'Case 3 - Drawdown'!HU14)*EXP('Portfolio Return'!HU14)","v":249421.93375409368},{"$f":"(HV14-'Case 3 - Drawdown'!HV14)*EXP('Portfolio Return'!HV14)","v":355980.75017436844},{"$f":"(HW14-'Case 3 - Drawdown'!HW14)*EXP('Portfolio Return'!HW14)","v":335034.28961393225},{"$f":"(HX14-'Case 3 - Drawdown'!HX14)*EXP('Portfolio Return'!HX14)","v":391258.46533941646},{"$f":"(HY14-'Case 3 - Drawdown'!HY14)*EXP('Portfolio Return'!HY14)","v":369035.73302044708},{"$f":"(HZ14-'Case 3 - Drawdown'!HZ14)*EXP('Portfolio Return'!HZ14)","v":370826.56581045577},{"$f":"(IA14-'Case 3 - Drawdown'!IA14)*EXP('Portfolio Return'!IA14)","v":409576.61210599379},{"$f":"(IB14-'Case 3 - Drawdown'!IB14)*EXP('Portfolio Return'!IB14)","v":296383.28171166941},{"$f":"(IC14-'Case 3 - Drawdown'!IC14)*EXP('Portfolio Return'!IC14)","v":468187.49487023253},{"$f":"(ID14-'Case 3 - Drawdown'!ID14)*EXP('Portfolio Return'!ID14)","v":244004.94375943189},{"$f":"(IE14-'Case 3 - Drawdown'!IE14)*EXP('Portfolio Return'!IE14)","v":333266.07686142239},{"$f":"(IF14-'Case 3 - Drawdown'!IF14)*EXP('Portfolio Return'!IF14)","v":238494.35698305187},{"$f":"(IG14-'Case 3 - Drawdown'!IG14)*EXP('Portfolio Return'!IG14)","v":322907.59407190193},{"$f":"(IH14-'Case 3 - Drawdown'!IH14)*EXP('Portfolio Return'!IH14)","v":348304.45348637243},{"$f":"(II14-'Case 3 - Drawdown'!II14)*EXP('Portfolio Return'!II14)","v":263686.9072813231},{"$f":"(IJ14-'Case 3 - Drawdown'!IJ14)*EXP('Portfolio Return'!IJ14)","v":411715.97216805239},{"$f":"(IK14-'Case 3 - Drawdown'!IK14)*EXP('Portfolio Return'!IK14)","v":218109.28218077263},{"$f":"(IL14-'Case 3 - Drawdown'!IL14)*EXP('Portfolio Return'!IL14)","v":201409.84839390049},{"$f":"(IM14-'Case 3 - Drawdown'!IM14)*EXP('Portfolio Return'!IM14)","v":304897.23611024767},{"$f":"(IN14-'Case 3 - Drawdown'!IN14)*EXP('Portfolio Return'!IN14)","v":322982.99723041261},{"$f":"(IO14-'Case 3 - Drawdown'!IO14)*EXP('Portfolio Return'!IO14)","v":328818.63982651691},{"$f":"(IP14-'Case 3 - Drawdown'!IP14)*EXP('Portfolio Return'!IP14)","v":327162.26005104475},{"$f":"(IQ14-'Case 3 - Drawdown'!IQ14)*EXP('Portfolio Return'!IQ14)","v":297603.81028523139},{"$f":"(IR14-'Case 3 - Drawdown'!IR14)*EXP('Portfolio Return'!IR14)","v":296422.77379069431},{"$f":"(IS14-'Case 3 - Drawdown'!IS14)*EXP('Portfolio Return'!IS14)","v":268524.05127015861},{"$f":"(IT14-'Case 3 - Drawdown'!IT14)*EXP('Portfolio Return'!IT14)","v":309025.83364732243},{"$f":"(IU14-'Case 3 - Drawdown'!IU14)*EXP('Portfolio Return'!IU14)","v":442247.86293506407},{"$f":"(IV14-'Case 3 - Drawdown'!IV14)*EXP('Portfolio Return'!IV14)","v":333333.96959185891},{"$f":"(IW14-'Case 3 - Drawdown'!IW14)*EXP('Portfolio Return'!IW14)","v":457870.69989239669},{"$f":"(IX14-'Case 3 - Drawdown'!IX14)*EXP('Portfolio Return'!IX14)","v":326409.53779255465},{"$f":"(IY14-'Case 3 - Drawdown'!IY14)*EXP('Portfolio Return'!IY14)","v":247519.10832277546},{"$f":"(IZ14-'Case 3 - Drawdown'!IZ14)*EXP('Portfolio Return'!IZ14)","v":217032.06897794502},{"$f":"(JA14-'Case 3 - Drawdown'!JA14)*EXP('Portfolio Return'!JA14)","v":247754.98697686908},{"$f":"(JB14-'Case 3 - Drawdown'!JB14)*EXP('Portfolio Return'!JB14)","v":251880.28129185221},{"$f":"(JC14-'Case 3 - Drawdown'!JC14)*EXP('Portfolio Return'!JC14)","v":364355.24707623787},{"$f":"(JD14-'Case 3 - Drawdown'!JD14)*EXP('Portfolio Return'!JD14)","v":311574.3711453029},{"$f":"(JE14-'Case 3 - Drawdown'!JE14)*EXP('Portfolio Return'!JE14)","v":221662.69693918966},{"$f":"(JF14-'Case 3 - Drawdown'!JF14)*EXP('Portfolio Return'!JF14)","v":291663.5369387042},{"$f":"(JG14-'Case 3 - Drawdown'!JG14)*EXP('Portfolio Return'!JG14)","v":321047.78393397509},{"$f":"(JH14-'Case 3 - Drawdown'!JH14)*EXP('Portfolio Return'!JH14)","v":358380.18734350876},{"$f":"(JI14-'Case 3 - Drawdown'!JI14)*EXP('Portfolio Return'!JI14)","v":325407.04485521605},{"$f":"(JJ14-'Case 3 - Drawdown'!JJ14)*EXP('Portfolio Return'!JJ14)","v":472369.31443865679},{"$f":"(JK14-'Case 3 - Drawdown'!JK14)*EXP('Portfolio Return'!JK14)","v":274759.59790804732},{"$f":"(JL14-'Case 3 - Drawdown'!JL14)*EXP('Portfolio Return'!JL14)","v":249070.61882601646},{"$f":"(JM14-'Case 3 - Drawdown'!JM14)*EXP('Portfolio Return'!JM14)","v":281979.79858865368},{"$f":"(JN14-'Case 3 - Drawdown'!JN14)*EXP('Portfolio Return'!JN14)","v":335383.46352900221},{"$f":"(JO14-'Case 3 - Drawdown'!JO14)*EXP('Portfolio Return'!JO14)","v":312369.90974571178},{"$f":"(JP14-'Case 3 - Drawdown'!JP14)*EXP('Portfolio Return'!JP14)","v":389634.29561622767},{"$f":"(JQ14-'Case 3 - Drawdown'!JQ14)*EXP('Portfolio Return'!JQ14)","v":216071.69786168213},{"$f":"(JR14-'Case 3 - Drawdown'!JR14)*EXP('Portfolio Return'!JR14)","v":494024.37587470585},{"$f":"(JS14-'Case 3 - Drawdown'!JS14)*EXP('Portfolio Return'!JS14)","v":410711.81118972244},{"$f":"(JT14-'Case 3 - Drawdown'!JT14)*EXP('Portfolio Return'!JT14)","v":274391.33204044995},{"$f":"(JU14-'Case 3 - Drawdown'!JU14)*EXP('Portfolio Return'!JU14)","v":239708.65051312002},{"$f":"(JV14-'Case 3 - Drawdown'!JV14)*EXP('Portfolio Return'!JV14)","v":310040.56003935105},{"$f":"(JW14-'Case 3 - Drawdown'!JW14)*EXP('Portfolio Return'!JW14)","v":269762.07428687112},{"$f":"(JX14-'Case 3 - Drawdown'!JX14)*EXP('Portfolio Return'!JX14)","v":171745.97617786733},{"$f":"(JY14-'Case 3 - Drawdown'!JY14)*EXP('Portfolio Return'!JY14)","v":294525.38154321018},{"$f":"(JZ14-'Case 3 - Drawdown'!JZ14)*EXP('Portfolio Return'!JZ14)","v":360077.92886561929},{"$f":"(KA14-'Case 3 - Drawdown'!KA14)*EXP('Portfolio Return'!KA14)","v":309752.74230979156},{"$f":"(KB14-'Case 3 - Drawdown'!KB14)*EXP('Portfolio Return'!KB14)","v":305826.41826283489},{"$f":"(KC14-'Case 3 - Drawdown'!KC14)*EXP('Portfolio Return'!KC14)","v":397140.26205111376},{"$f":"(KD14-'Case 3 - Drawdown'!KD14)*EXP('Portfolio Return'!KD14)","v":423022.1677056296},{"$f":"(KE14-'Case 3 - Drawdown'!KE14)*EXP('Portfolio Return'!KE14)","v":208498.83935550987},{"$f":"(KF14-'Case 3 - Drawdown'!KF14)*EXP('Portfolio Return'!KF14)","v":324846.21085397032},{"$f":"(KG14-'Case 3 - Drawdown'!KG14)*EXP('Portfolio Return'!KG14)","v":413757.77742424462},{"$f":"(KH14-'Case 3 - Drawdown'!KH14)*EXP('Portfolio Return'!KH14)","v":350877.75640753255},{"$f":"(KI14-'Case 3 - Drawdown'!KI14)*EXP('Portfolio Return'!KI14)","v":309360.1510962848},{"$f":"(KJ14-'Case 3 - Drawdown'!KJ14)*EXP('Portfolio Return'!KJ14)","v":302231.02030445111},{"$f":"(KK14-'Case 3 - Drawdown'!KK14)*EXP('Portfolio Return'!KK14)","v":253944.09772190917},{"$f":"(KL14-'Case 3 - Drawdown'!KL14)*EXP('Portfolio Return'!KL14)","v":395564.84535614337},{"$f":"(KM14-'Case 3 - Drawdown'!KM14)*EXP('Portfolio Return'!KM14)","v":330110.41461632901},{"$f":"(KN14-'Case 3 - Drawdown'!KN14)*EXP('Portfolio Return'!KN14)","v":155319.37625949975},{"$f":"(KO14-'Case 3 - Drawdown'!KO14)*EXP('Portfolio Return'!KO14)","v":321335.12535867159},{"$f":"(KP14-'Case 3 - Drawdown'!KP14)*EXP('Portfolio Return'!KP14)","v":568296.22213079943},{"$f":"(KQ14-'Case 3 - Drawdown'!KQ14)*EXP('Portfolio Return'!KQ14)","v":262365.80210927746},{"$f":"(KR14-'Case 3 - Drawdown'!KR14)*EXP('Portfolio Return'!KR14)","v":193558.15496909095},{"$f":"(KS14-'Case 3 - Drawdown'!KS14)*EXP('Portfolio Return'!KS14)","v":361624.7270366982},{"$f":"(KT14-'Case 3 - Drawdown'!KT14)*EXP('Portfolio Return'!KT14)","v":341336.14707555546},{"$f":"(KU14-'Case 3 - Drawdown'!KU14)*EXP('Portfolio Return'!KU14)","v":250632.88365176608},{"$f":"(KV14-'Case 3 - Drawdown'!KV14)*EXP('Portfolio Return'!KV14)","v":291433.32084547781},{"$f":"(KW14-'Case 3 - Drawdown'!KW14)*EXP('Portfolio Return'!KW14)","v":240840.17586833829},{"$f":"(KX14-'Case 3 - Drawdown'!KX14)*EXP('Portfolio Return'!KX14)","v":472650.11088833137},{"$f":"(KY14-'Case 3 - Drawdown'!KY14)*EXP('Portfolio Return'!KY14)","v":386562.42935087997},{"$f":"(KZ14-'Case 3 - Drawdown'!KZ14)*EXP('Portfolio Return'!KZ14)","v":447438.40054572548},{"$f":"(LA14-'Case 3 - Drawdown'!LA14)*EXP('Portfolio Return'!LA14)","v":357582.17566816043},{"$f":"(LB14-'Case 3 - Drawdown'!LB14)*EXP('Portfolio Return'!LB14)","v":219270.65649795043},{"$f":"(LC14-'Case 3 - Drawdown'!LC14)*EXP('Portfolio Return'!LC14)","v":405418.39317308512},{"$f":"(LD14-'Case 3 - Drawdown'!LD14)*EXP('Portfolio Return'!LD14)","v":274850.38426505926},{"$f":"(LE14-'Case 3 - Drawdown'!LE14)*EXP('Portfolio Return'!LE14)","v":339349.63981923921},{"$f":"(LF14-'Case 3 - Drawdown'!LF14)*EXP('Portfolio Return'!LF14)","v":313232.555115278},{"$f":"(LG14-'Case 3 - Drawdown'!LG14)*EXP('Portfolio Return'!LG14)","v":280772.6151032031},{"$f":"(LH14-'Case 3 - Drawdown'!LH14)*EXP('Portfolio Return'!LH14)","v":250895.38783015229},{"$f":"(LI14-'Case 3 - Drawdown'!LI14)*EXP('Portfolio Return'!LI14)","v":416110.20486643596},{"$f":"(LJ14-'Case 3 - Drawdown'!LJ14)*EXP('Portfolio Return'!LJ14)","v":306486.19896097272},{"$f":"(LK14-'Case 3 - Drawdown'!LK14)*EXP('Portfolio Return'!LK14)","v":241796.26971548167},{"$f":"(LL14-'Case 3 - Drawdown'!LL14)*EXP('Portfolio Return'!LL14)","v":356400.11532404058},{"$f":"(LM14-'Case 3 - Drawdown'!LM14)*EXP('Portfolio Return'!LM14)","v":385975.30860826472},{"$f":"(LN14-'Case 3 - Drawdown'!LN14)*EXP('Portfolio Return'!LN14)","v":296216.42486195936},{"$f":"(LO14-'Case 3 - Drawdown'!LO14)*EXP('Portfolio Return'!LO14)","v":247294.37194132377},{"$f":"(LP14-'Case 3 - Drawdown'!LP14)*EXP('Portfolio Return'!LP14)","v":274096.78179079742},{"$f":"(LQ14-'Case 3 - Drawdown'!LQ14)*EXP('Portfolio Return'!LQ14)","v":317393.25839663303},{"$f":"(LR14-'Case 3 - Drawdown'!LR14)*EXP('Portfolio Return'!LR14)","v":368585.72022286925},{"$f":"(LS14-'Case 3 - Drawdown'!LS14)*EXP('Portfolio Return'!LS14)","v":374932.82121819141},{"$f":"(LT14-'Case 3 - Drawdown'!LT14)*EXP('Portfolio Return'!LT14)","v":393260.66044244316},{"$f":"(LU14-'Case 3 - Drawdown'!LU14)*EXP('Portfolio Return'!LU14)","v":284339.2698091903},{"$f":"(LV14-'Case 3 - Drawdown'!LV14)*EXP('Portfolio Return'!LV14)","v":315709.35226056102},{"$f":"(LW14-'Case 3 - Drawdown'!LW14)*EXP('Portfolio Return'!LW14)","v":397048.89021377667},{"$f":"(LX14-'Case 3 - Drawdown'!LX14)*EXP('Portfolio Return'!LX14)","v":401697.84600122744},{"$f":"(LY14-'Case 3 - Drawdown'!LY14)*EXP('Portfolio Return'!LY14)","v":346520.29915953876},{"$f":"(LZ14-'Case 3 - Drawdown'!LZ14)*EXP('Portfolio Return'!LZ14)","v":245771.39901471863},{"$f":"(MA14-'Case 3 - Drawdown'!MA14)*EXP('Portfolio Return'!MA14)","v":310422.26325022872},{"$f":"(MB14-'Case 3 - Drawdown'!MB14)*EXP('Portfolio Return'!MB14)","v":292230.83085009316},{"$f":"(MC14-'Case 3 - Drawdown'!MC14)*EXP('Portfolio Return'!MC14)","v":337091.81436265097},{"$f":"(MD14-'Case 3 - Drawdown'!MD14)*EXP('Portfolio Return'!MD14)","v":311200.60962718772},{"$f":"(ME14-'Case 3 - Drawdown'!ME14)*EXP('Portfolio Return'!ME14)","v":464259.50938586926},{"$f":"(MF14-'Case 3 - Drawdown'!MF14)*EXP('Portfolio Return'!MF14)","v":391945.89275065437},{"$f":"(MG14-'Case 3 - Drawdown'!MG14)*EXP('Portfolio Return'!MG14)","v":235107.25299849818},{"$f":"(MH14-'Case 3 - Drawdown'!MH14)*EXP('Portfolio Return'!MH14)","v":302082.0922102867},{"$f":"(MI14-'Case 3 - Drawdown'!MI14)*EXP('Portfolio Return'!MI14)","v":357477.85341247043},{"$f":"(MJ14-'Case 3 - Drawdown'!MJ14)*EXP('Portfolio Return'!MJ14)","v":238369.82498142018},{"$f":"(MK14-'Case 3 - Drawdown'!MK14)*EXP('Portfolio Return'!MK14)","v":315409.96600992978},{"$f":"(ML14-'Case 3 - Drawdown'!ML14)*EXP('Portfolio Return'!ML14)","v":250633.64647837068},{"$f":"(MM14-'Case 3 - Drawdown'!MM14)*EXP('Portfolio Return'!MM14)","v":272427.73670276772},{"$f":"(MN14-'Case 3 - Drawdown'!MN14)*EXP('Portfolio Return'!MN14)","v":410293.27601232758},{"$f":"(MO14-'Case 3 - Drawdown'!MO14)*EXP('Portfolio Return'!MO14)","v":281280.79322574416},{"$f":"(MP14-'Case 3 - Drawdown'!MP14)*EXP('Portfolio Return'!MP14)","v":424588.8292337599},{"$f":"(MQ14-'Case 3 - Drawdown'!MQ14)*EXP('Portfolio Return'!MQ14)","v":314968.96857793233},{"$f":"(MR14-'Case 3 - Drawdown'!MR14)*EXP('Portfolio Return'!MR14)","v":382913.68542716146},{"$f":"(MS14-'Case 3 - Drawdown'!MS14)*EXP('Portfolio Return'!MS14)","v":283002.37734794692},{"$f":"(MT14-'Case 3 - Drawdown'!MT14)*EXP('Portfolio Return'!MT14)","v":306742.27178504661},{"$f":"(MU14-'Case 3 - Drawdown'!MU14)*EXP('Portfolio Return'!MU14)","v":346701.48298633547},{"$f":"(MV14-'Case 3 - Drawdown'!MV14)*EXP('Portfolio Return'!MV14)","v":266084.14721736428},{"$f":"(MW14-'Case 3 - Drawdown'!MW14)*EXP('Portfolio Return'!MW14)","v":312892.18667762546},{"$f":"(MX14-'Case 3 - Drawdown'!MX14)*EXP('Portfolio Return'!MX14)","v":371501.3356518409},{"$f":"(MY14-'Case 3 - Drawdown'!MY14)*EXP('Portfolio Return'!MY14)","v":358070.94357557339},{"$f":"(MZ14-'Case 3 - Drawdown'!MZ14)*EXP('Portfolio Return'!MZ14)","v":257942.01878400802},{"$f":"(NA14-'Case 3 - Drawdown'!NA14)*EXP('Portfolio Return'!NA14)","v":354268.52898751391},{"$f":"(NB14-'Case 3 - Drawdown'!NB14)*EXP('Portfolio Return'!NB14)","v":364974.0899452733},{"$f":"(NC14-'Case 3 - Drawdown'!NC14)*EXP('Portfolio Return'!NC14)","v":328102.69314617227},{"$f":"(ND14-'Case 3 - Drawdown'!ND14)*EXP('Portfolio Return'!ND14)","v":503667.30733439571},{"$f":"(NE14-'Case 3 - Drawdown'!NE14)*EXP('Portfolio Return'!NE14)","v":384046.41388506425},{"$f":"(NF14-'Case 3 - Drawdown'!NF14)*EXP('Portfolio Return'!NF14)","v":363291.21570215275},{"$f":"(NG14-'Case 3 - Drawdown'!NG14)*EXP('Portfolio Return'!NG14)","v":331882.88915508962},{"$f":"(NH14-'Case 3 - Drawdown'!NH14)*EXP('Portfolio Return'!NH14)","v":305144.31886120001},{"$f":"(NI14-'Case 3 - Drawdown'!NI14)*EXP('Portfolio Return'!NI14)","v":337130.98094555031},{"$f":"(NJ14-'Case 3 - Drawdown'!NJ14)*EXP('Portfolio Return'!NJ14)","v":354403.93192976236},{"$f":"(NK14-'Case 3 - Drawdown'!NK14)*EXP('Portfolio Return'!NK14)","v":329654.48803428927},{"$f":"(NL14-'Case 3 - Drawdown'!NL14)*EXP('Portfolio Return'!NL14)","v":253462.87819949066},{"$f":"(NM14-'Case 3 - Drawdown'!NM14)*EXP('Portfolio Return'!NM14)","v":314411.61514428002},{"$f":"(NN14-'Case 3 - Drawdown'!NN14)*EXP('Portfolio Return'!NN14)","v":257157.07916209253},{"$f":"(NO14-'Case 3 - Drawdown'!NO14)*EXP('Portfolio Return'!NO14)","v":300680.90749678807},{"$f":"(NP14-'Case 3 - Drawdown'!NP14)*EXP('Portfolio Return'!NP14)","v":535877.78570712719},{"$f":"(NQ14-'Case 3 - Drawdown'!NQ14)*EXP('Portfolio Return'!NQ14)","v":361862.64900218666},{"$f":"(NR14-'Case 3 - Drawdown'!NR14)*EXP('Portfolio Return'!NR14)","v":276690.69323479972},{"$f":"(NS14-'Case 3 - Drawdown'!NS14)*EXP('Portfolio Return'!NS14)","v":414362.41846963094},{"$f":"(NT14-'Case 3 - Drawdown'!NT14)*EXP('Portfolio Return'!NT14)","v":325461.50390335004},{"$f":"(NU14-'Case 3 - Drawdown'!NU14)*EXP('Portfolio Return'!NU14)","v":438812.31799568405},{"$f":"(NV14-'Case 3 - Drawdown'!NV14)*EXP('Portfolio Return'!NV14)","v":272786.30123304151},{"$f":"(NW14-'Case 3 - Drawdown'!NW14)*EXP('Portfolio Return'!NW14)","v":240934.23561515548},{"$f":"(NX14-'Case 3 - Drawdown'!NX14)*EXP('Portfolio Return'!NX14)","v":222969.93469622132},{"$f":"(NY14-'Case 3 - Drawdown'!NY14)*EXP('Portfolio Return'!NY14)","v":343444.70785691467},{"$f":"(NZ14-'Case 3 - Drawdown'!NZ14)*EXP('Portfolio Return'!NZ14)","v":244177.11266807767},{"$f":"(OA14-'Case 3 - Drawdown'!OA14)*EXP('Portfolio Return'!OA14)","v":362532.41348267015},{"$f":"(OB14-'Case 3 - Drawdown'!OB14)*EXP('Portfolio Return'!OB14)","v":210449.96611780586},{"$f":"(OC14-'Case 3 - Drawdown'!OC14)*EXP('Portfolio Return'!OC14)","v":312795.01402723056},{"$f":"(OD14-'Case 3 - Drawdown'!OD14)*EXP('Portfolio Return'!OD14)","v":261258.11597050907},{"$f":"(OE14-'Case 3 - Drawdown'!OE14)*EXP('Portfolio Return'!OE14)","v":374067.2743450799},{"$f":"(OF14-'Case 3 - Drawdown'!OF14)*EXP('Portfolio Return'!OF14)","v":336518.1332714617},{"$f":"(OG14-'Case 3 - Drawdown'!OG14)*EXP('Portfolio Return'!OG14)","v":258491.49868108804},{"$f":"(OH14-'Case 3 - Drawdown'!OH14)*EXP('Portfolio Return'!OH14)","v":286219.07657647639},{"$f":"(OI14-'Case 3 - Drawdown'!OI14)*EXP('Portfolio Return'!OI14)","v":248815.34574823908},{"$f":"(OJ14-'Case 3 - Drawdown'!OJ14)*EXP('Portfolio Return'!OJ14)","v":367878.12536990829},{"$f":"(OK14-'Case 3 - Drawdown'!OK14)*EXP('Portfolio Return'!OK14)","v":267915.08585887012},{"$f":"(OL14-'Case 3 - Drawdown'!OL14)*EXP('Portfolio Return'!OL14)","v":176741.72945857438},{"$f":"(OM14-'Case 3 - Drawdown'!OM14)*EXP('Portfolio Return'!OM14)","v":290241.49008768715},{"$f":"(ON14-'Case 3 - Drawdown'!ON14)*EXP('Portfolio Return'!ON14)","v":362024.53753145674},{"$f":"(OO14-'Case 3 - Drawdown'!OO14)*EXP('Portfolio Return'!OO14)","v":251090.00506161325},{"$f":"(OP14-'Case 3 - Drawdown'!OP14)*EXP('Portfolio Return'!OP14)","v":372961.24760195502},{"$f":"(OQ14-'Case 3 - Drawdown'!OQ14)*EXP('Portfolio Return'!OQ14)","v":237191.70780876515},{"$f":"(OR14-'Case 3 - Drawdown'!OR14)*EXP('Portfolio Return'!OR14)","v":393936.58844292175},{"$f":"(OS14-'Case 3 - Drawdown'!OS14)*EXP('Portfolio Return'!OS14)","v":347288.62087417016},{"$f":"(OT14-'Case 3 - Drawdown'!OT14)*EXP('Portfolio Return'!OT14)","v":337469.27845491475},{"$f":"(OU14-'Case 3 - Drawdown'!OU14)*EXP('Portfolio Return'!OU14)","v":290655.05398237403},{"$f":"(OV14-'Case 3 - Drawdown'!OV14)*EXP('Portfolio Return'!OV14)","v":300857.32223307405},{"$f":"(OW14-'Case 3 - Drawdown'!OW14)*EXP('Portfolio Return'!OW14)","v":285470.9052100773},{"$f":"(OX14-'Case 3 - Drawdown'!OX14)*EXP('Portfolio Return'!OX14)","v":315222.03013183543},{"$f":"(OY14-'Case 3 - Drawdown'!OY14)*EXP('Portfolio Return'!OY14)","v":468548.80933316541},{"$f":"(OZ14-'Case 3 - Drawdown'!OZ14)*EXP('Portfolio Return'!OZ14)","v":338235.80440821912},{"$f":"(PA14-'Case 3 - Drawdown'!PA14)*EXP('Portfolio Return'!PA14)","v":264854.46466327965},{"$f":"(PB14-'Case 3 - Drawdown'!PB14)*EXP('Portfolio Return'!PB14)","v":207916.37977858883},{"$f":"(PC14-'Case 3 - Drawdown'!PC14)*EXP('Portfolio Return'!PC14)","v":280349.8063628953},{"$f":"(PD14-'Case 3 - Drawdown'!PD14)*EXP('Portfolio Return'!PD14)","v":414874.51552948973},{"$f":"(PE14-'Case 3 - Drawdown'!PE14)*EXP('Portfolio Return'!PE14)","v":418633.20994642656},{"$f":"(PF14-'Case 3 - Drawdown'!PF14)*EXP('Portfolio Return'!PF14)","v":388420.61479800561},{"$f":"(PG14-'Case 3 - Drawdown'!PG14)*EXP('Portfolio Return'!PG14)","v":268257.58517169335},{"$f":"(PH14-'Case 3 - Drawdown'!PH14)*EXP('Portfolio Return'!PH14)","v":197143.00746792872},{"$f":"(PI14-'Case 3 - Drawdown'!PI14)*EXP('Portfolio Return'!PI14)","v":341085.70713387796},{"$f":"(PJ14-'Case 3 - Drawdown'!PJ14)*EXP('Portfolio Return'!PJ14)","v":543615.75692864344},{"$f":"(PK14-'Case 3 - Drawdown'!PK14)*EXP('Portfolio Return'!PK14)","v":324164.47176805028},{"$f":"(PL14-'Case 3 - Drawdown'!PL14)*EXP('Portfolio Return'!PL14)","v":356182.71270765155},{"$f":"(PM14-'Case 3 - Drawdown'!PM14)*EXP('Portfolio Return'!PM14)","v":311472.4226326241},{"$f":"(PN14-'Case 3 - Drawdown'!PN14)*EXP('Portfolio Return'!PN14)","v":391786.05366041651},{"$f":"(PO14-'Case 3 - Drawdown'!PO14)*EXP('Portfolio Return'!PO14)","v":388398.34565632371},{"$f":"(PP14-'Case 3 - Drawdown'!PP14)*EXP('Portfolio Return'!PP14)","v":299012.63688557281},{"$f":"(PQ14-'Case 3 - Drawdown'!PQ14)*EXP('Portfolio Return'!PQ14)","v":348540.32571669156},{"$f":"(PR14-'Case 3 - Drawdown'!PR14)*EXP('Portfolio Return'!PR14)","v":315809.87884815125},{"$f":"(PS14-'Case 3 - Drawdown'!PS14)*EXP('Portfolio Return'!PS14)","v":393077.1503424361},{"$f":"(PT14-'Case 3 - Drawdown'!PT14)*EXP('Portfolio Return'!PT14)","v":365485.296391176},{"$f":"(PU14-'Case 3 - Drawdown'!PU14)*EXP('Portfolio Return'!PU14)","v":273418.50216812966},{"$f":"(PV14-'Case 3 - Drawdown'!PV14)*EXP('Portfolio Return'!PV14)","v":390633.35277496913},{"$f":"(PW14-'Case 3 - Drawdown'!PW14)*EXP('Portfolio Return'!PW14)","v":238241.85151804896},{"$f":"(PX14-'Case 3 - Drawdown'!PX14)*EXP('Portfolio Return'!PX14)","v":217512.52111726507},{"$f":"(PY14-'Case 3 - Drawdown'!PY14)*EXP('Portfolio Return'!PY14)","v":359687.77239057946},{"$f":"(PZ14-'Case 3 - Drawdown'!PZ14)*EXP('Portfolio Return'!PZ14)","v":419755.7926600565},{"$f":"(QA14-'Case 3 - Drawdown'!QA14)*EXP('Portfolio Return'!QA14)","v":259431.56110853169},{"$f":"(QB14-'Case 3 - Drawdown'!QB14)*EXP('Portfolio Return'!QB14)","v":304077.29985689675},{"$f":"(QC14-'Case 3 - Drawdown'!QC14)*EXP('Portfolio Return'!QC14)","v":200580.88969089164},{"$f":"(QD14-'Case 3 - Drawdown'!QD14)*EXP('Portfolio Return'!QD14)","v":360359.64810492832},{"$f":"(QE14-'Case 3 - Drawdown'!QE14)*EXP('Portfolio Return'!QE14)","v":292841.38269427459},{"$f":"(QF14-'Case 3 - Drawdown'!QF14)*EXP('Portfolio Return'!QF14)","v":330232.71420421218},{"$f":"(QG14-'Case 3 - Drawdown'!QG14)*EXP('Portfolio Return'!QG14)","v":278095.39514929126},{"$f":"(QH14-'Case 3 - Drawdown'!QH14)*EXP('Portfolio Return'!QH14)","v":294113.28356574004},{"$f":"(QI14-'Case 3 - Drawdown'!QI14)*EXP('Portfolio Return'!QI14)","v":330289.97939579387},{"$f":"(QJ14-'Case 3 - Drawdown'!QJ14)*EXP('Portfolio Return'!QJ14)","v":169513.7167835882},{"$f":"(QK14-'Case 3 - Drawdown'!QK14)*EXP('Portfolio Return'!QK14)","v":391455.15752744279},{"$f":"(QL14-'Case 3 - Drawdown'!QL14)*EXP('Portfolio Return'!QL14)","v":278938.70098928234},{"$f":"(QM14-'Case 3 - Drawdown'!QM14)*EXP('Portfolio Return'!QM14)","v":233015.65944085986},{"$f":"(QN14-'Case 3 - Drawdown'!QN14)*EXP('Portfolio Return'!QN14)","v":291929.24944544479},{"$f":"(QO14-'Case 3 - Drawdown'!QO14)*EXP('Portfolio Return'!QO14)","v":230445.90495482},{"$f":"(QP14-'Case 3 - Drawdown'!QP14)*EXP('Portfolio Return'!QP14)","v":314496.41865008156},{"$f":"(QQ14-'Case 3 - Drawdown'!QQ14)*EXP('Portfolio Return'!QQ14)","v":240867.48575896729},{"$f":"(QR14-'Case 3 - Drawdown'!QR14)*EXP('Portfolio Return'!QR14)","v":341568.06900026754},{"$f":"(QS14-'Case 3 - Drawdown'!QS14)*EXP('Portfolio Return'!QS14)","v":668101.01293687441},{"$f":"(QT14-'Case 3 - Drawdown'!QT14)*EXP('Portfolio Return'!QT14)","v":309169.71770516824},{"$f":"(QU14-'Case 3 - Drawdown'!QU14)*EXP('Portfolio Return'!QU14)","v":409354.52425428637},{"$f":"(QV14-'Case 3 - Drawdown'!QV14)*EXP('Portfolio Return'!QV14)","v":357486.38810329302},{"$f":"(QW14-'Case 3 - Drawdown'!QW14)*EXP('Portfolio Return'!QW14)","v":223645.31092514723},{"$f":"(QX14-'Case 3 - Drawdown'!QX14)*EXP('Portfolio Return'!QX14)","v":271902.52798086609},{"$f":"(QY14-'Case 3 - Drawdown'!QY14)*EXP('Portfolio Return'!QY14)","v":237969.42294105602},{"$f":"(QZ14-'Case 3 - Drawdown'!QZ14)*EXP('Portfolio Return'!QZ14)","v":297583.90717893478},{"$f":"(RA14-'Case 3 - Drawdown'!RA14)*EXP('Portfolio Return'!RA14)","v":259705.27257822794},{"$f":"(RB14-'Case 3 - Drawdown'!RB14)*EXP('Portfolio Return'!RB14)","v":456411.8648639741},{"$f":"(RC14-'Case 3 - Drawdown'!RC14)*EXP('Portfolio Return'!RC14)","v":563015.26644358842},{"$f":"(RD14-'Case 3 - Drawdown'!RD14)*EXP('Portfolio Return'!RD14)","v":336785.29625538149},{"$f":"(RE14-'Case 3 - Drawdown'!RE14)*EXP('Portfolio Return'!RE14)","v":277265.89707090554},{"$f":"(RF14-'Case 3 - Drawdown'!RF14)*EXP('Portfolio Return'!RF14)","v":363804.08233543194},{"$f":"(RG14-'Case 3 - Drawdown'!RG14)*EXP('Portfolio Return'!RG14)","v":262263.98799769534},{"$f":"(RH14-'Case 3 - Drawdown'!RH14)*EXP('Portfolio Return'!RH14)","v":177908.8257433378},{"$f":"(RI14-'Case 3 - Drawdown'!RI14)*EXP('Portfolio Return'!RI14)","v":374417.50108263554},{"$f":"(RJ14-'Case 3 - Drawdown'!RJ14)*EXP('Portfolio Return'!RJ14)","v":361795.21087996889},{"$f":"(RK14-'Case 3 - Drawdown'!RK14)*EXP('Portfolio Return'!RK14)","v":350179.59582463728},{"$f":"(RL14-'Case 3 - Drawdown'!RL14)*EXP('Portfolio Return'!RL14)","v":220607.37492076491},{"$f":"(RM14-'Case 3 - Drawdown'!RM14)*EXP('Portfolio Return'!RM14)","v":263748.90602222423},{"$f":"(RN14-'Case 3 - Drawdown'!RN14)*EXP('Portfolio Return'!RN14)","v":278609.37960797147},{"$f":"(RO14-'Case 3 - Drawdown'!RO14)*EXP('Portfolio Return'!RO14)","v":437140.82301673095},{"$f":"(RP14-'Case 3 - Drawdown'!RP14)*EXP('Portfolio Return'!RP14)","v":252979.43051195334},{"$f":"(RQ14-'Case 3 - Drawdown'!RQ14)*EXP('Portfolio Return'!RQ14)","v":330349.95776898501},{"$f":"(RR14-'Case 3 - Drawdown'!RR14)*EXP('Portfolio Return'!RR14)","v":293205.45003762952},{"$f":"(RS14-'Case 3 - Drawdown'!RS14)*EXP('Portfolio Return'!RS14)","v":249103.68265356138},{"$f":"(RT14-'Case 3 - Drawdown'!RT14)*EXP('Portfolio Return'!RT14)","v":274199.35754506552},{"$f":"(RU14-'Case 3 - Drawdown'!RU14)*EXP('Portfolio Return'!RU14)","v":327465.18894364993},{"$f":"(RV14-'Case 3 - Drawdown'!RV14)*EXP('Portfolio Return'!RV14)","v":288151.57404571085},{"$f":"(RW14-'Case 3 - Drawdown'!RW14)*EXP('Portfolio Return'!RW14)","v":368643.50370479666},{"$f":"(RX14-'Case 3 - Drawdown'!RX14)*EXP('Portfolio Return'!RX14)","v":353381.38738176564},{"$f":"(RY14-'Case 3 - Drawdown'!RY14)*EXP('Portfolio Return'!RY14)","v":363107.32106444071},{"$f":"(RZ14-'Case 3 - Drawdown'!RZ14)*EXP('Portfolio Return'!RZ14)","v":351271.037319361},{"$f":"(SA14-'Case 3 - Drawdown'!SA14)*EXP('Portfolio Return'!SA14)","v":289008.27456214774},{"$f":"(SB14-'Case 3 - Drawdown'!SB14)*EXP('Portfolio Return'!SB14)","v":173513.25269334871},{"$f":"(SC14-'Case 3 - Drawdown'!SC14)*EXP('Portfolio Return'!SC14)","v":404249.54740500433},{"$f":"(SD14-'Case 3 - Drawdown'!SD14)*EXP('Portfolio Return'!SD14)","v":279594.28070235101},{"$f":"(SE14-'Case 3 - Drawdown'!SE14)*EXP('Portfolio Return'!SE14)","v":272751.91637191846},{"$f":"(SF14-'Case 3 - Drawdown'!SF14)*EXP('Portfolio Return'!SF14)","v":205551.57984013367},{"$f":"(SG14-'Case 3 - Drawdown'!SG14)*EXP('Portfolio Return'!SG14)","v":342178.81135885278}]
[16,{"$f":"(B18-'Case 3 - Drawdown'!B18)*EXP('Portfolio Return'!B18)","v":258885.15506259649},{"$f":"(C18-'Case 3 - Drawdown'!C18)*EXP('Portfolio Return'!C18)","v":227110.59436298194},{"$f":"(D18-'Case 3 - Drawdown'!D18)*EXP('Portfolio Return'!D18)","v":280956.19811404467},{"$f":"(E18-'Case 3 - Drawdown'!E18)*EXP('Portfolio Return'!E18)","v":282176.28443440289},{"$f":"(F18-'Case 3 - Drawdown'!F18)*EXP('Portfolio Return'!F18)","v":327218.80911130796},{"$f":"(G18-'Case 3 - Drawdown'!G18)*EXP('Portfolio Return'!G18)","v":306109.27562062739},{"$f":"(H18-'Case 3 - Drawdown'!H18)*EXP('Portfolio Return'!H18)","v":410869.90902502544},{"$f":"(I18-'Case 3 - Drawdown'!I18)*EXP('Portfolio Return'!I18)","v":223853.63481519939},{"$f":"(J18-'Case 3 - Drawdown'!J18)*EXP('Portfolio Return'!J18)","v":117376.31201809023},{"$f":"(K18-'Case 3 - Drawdown'!K18)*EXP('Portfolio Return'!K18)","v":246294.0222749385},{"$f":"(L18-'Case 3 - Drawdown'!L18)*EXP('Portfolio Return'!L18)","v":240159.3444374339},{"$f":"(M18-'Case 3 - Drawdown'!M18)*EXP('Portfolio Return'!M18)","v":219615.48212856409},{"$f":"(N18-'Case 3 - Drawdown'!N18)*EXP('Portfolio Return'!N18)","v":299257.46081143396},{"$f":"(O18-'Case 3 - Drawdown'!O18)*EXP('Portfolio Return'!O18)","v":237322.20067951313},{"$f":"(P18-'Case 3 - Drawdown'!P18)*EXP('Portfolio Return'!P18)","v":180543.97140389643},{"$f":"(Q18-'Case 3 - Drawdown'!Q18)*EXP('Portfolio Return'!Q18)","v":389354.95264950261},{"$f":"(R18-'Case 3 - Drawdown'!R18)*EXP('Portfolio Return'!R18)","v":323922.91859961289},{"$f":"(S18-'Case 3 - Drawdown'!S18)*EXP('Portfolio Return'!S18)","v":231466.02202150493},{"$f":"(T18-'Case 3 - Drawdown'!T18)*EXP('Portfolio Return'!T18)","v":272140.74024758069},{"$f":"(U18-'Case 3 - Drawdown'!U18)*EXP('Portfolio Return'!U18)","v":291456.91811111505},{"$f":"(V18-'Case 3 - Drawdown'!V18)*EXP('Portfolio Return'!V18)","v":372634.79999957647},{"$f":"(W18-'Case 3 - Drawdown'!W18)*EXP('Portfolio Return'!W18)","v":217349.62040111955},{"$f":"(X18-'Case 3 - Drawdown'!X18)*EXP('Portfolio Return'!X18)","v":409289.74895724881},{"$f":"(Y18-'Case 3 - Drawdown'!Y18)*EXP('Portfolio Return'!Y18)","v":198681.01453559598},{"$f":"(Z18-'Case 3 - Drawdown'!Z18)*EXP('Portfolio Return'!Z18)","v":288538.60364884842},{"$f":"(AA18-'Case 3 - Drawdown'!AA18)*EXP('Portfolio Return'!AA18)","v":275642.43374345632},{"$f":"(AB18-'Case 3 - Drawdown'!AB18)*EXP('Portfolio Return'!AB18)","v":370310.85704917146},{"$f":"(AC18-'Case 3 - Drawdown'!AC18)*EXP('Portfolio Return'!AC18)","v":158277.75008688483},{"$f":"(AD18-'Case 3 - Drawdown'!AD18)*EXP('Portfolio Return'!AD18)","v":203613.17262875091},{"$f":"(AE18-'Case 3 - Drawdown'!AE18)*EXP('Portfolio Return'!AE18)","v":241020.41390063192},{"$f":"(AF18-'Case 3 - Drawdown'!AF18)*EXP('Portfolio Return'!AF18)","v":281625.4560837124},{"$f":"(AG18-'Case 3 - Drawdown'!AG18)*EXP('Portfolio Return'!AG18)","v":208289.65977464902},{"$f":"(AH18-'Case 3 - Drawdown'!AH18)*EXP('Portfolio Return'!AH18)","v":229353.16534290186},{"$f":"(AI18-'Case 3 - Drawdown'!AI18)*EXP('Portfolio Return'!AI18)","v":271423.32770345639},{"$f":"(AJ18-'Case 3 - Drawdown'!AJ18)*EXP('Portfolio Return'!AJ18)","v":224616.92272131698},{"$f":"(AK18-'Case 3 - Drawdown'!AK18)*EXP('Portfolio Return'!AK18)","v":186312.8332857934},{"$f":"(AL18-'Case 3 - Drawdown'!AL18)*EXP('Portfolio Return'!AL18)","v":256243.65870221361},{"$f":"(AM18-'Case 3 - Drawdown'!AM18)*EXP('Portfolio Return'!AM18)","v":360716.79023888352},{"$f":"(AN18-'Case 3 - Drawdown'!AN18)*EXP('Portfolio Return'!AN18)","v":345297.04372599488},{"$f":"(AO18-'Case 3 - Drawdown'!AO18)*EXP('Portfolio Return'!AO18)","v":199467.49450917818},{"$f":"(AP18-'Case 3 - Drawdown'!AP18)*EXP('Portfolio Return'!AP18)","v":326339.2996953727},{"$f":"(AQ18-'Case 3 - Drawdown'!AQ18)*EXP('Portfolio Return'!AQ18)","v":319356.10828530148},{"$f":"(AR18-'Case 3 - Drawdown'!AR18)*EXP('Portfolio Return'!AR18)","v":323855.00334302644},{"$f":"(AS18-'Case 3 - Drawdown'!AS18)*EXP('Portfolio Return'!AS18)","v":286401.07553734654},{"$f":"(AT18-'Case 3 - Drawdown'!AT18)*EXP('Portfolio Return'!AT18)","v":418876.15341182123},{"$f":"(AU18-'Case 3 - Drawdown'!AU18)*EXP('Portfolio Return'!AU18)","v":251826.76245544155},{"$f":"(AV18-'Case 3 - Drawdown'!AV18)*EXP('Portfolio Return'!AV18)","v":215526.39212686228},{"$f":"(AW18-'Case 3 - Drawdown'!AW18)*EXP('Portfolio Return'!AW18)","v":156483.47972900645},{"$f":"(AX18-'Case 3 - Drawdown'!AX18)*EXP('Portfolio Return'!AX18)","v":328756.45808280102},{"$f":"(AY18-'Case 3 - Drawdown'!AY18)*EXP('Portfolio Return'!AY18)","v":184296.39210945886},{"$f":"(AZ18-'Case 3 - Drawdown'!AZ18)*EXP('Portfolio Return'!AZ18)","v":409366.58473669575},{"$f":"(BA18-'Case 3 - Drawdown'!BA18)*EXP('Portfolio Return'!BA18)","v":305151.44095991907},{"$f":"(BB18-'Case 3 - Drawdown'!BB18)*EXP('Portfolio Return'!BB18)","v":178959.6847215356},{"$f":"(BC18-'Case 3 - Drawdown'!BC18)*EXP('Portfolio Return'!BC18)","v":323833.77660306665},{"$f":"(BD18-'Case 3 - Drawdown'!BD18)*EXP('Portfolio Return'!BD18)","v":356576.41374539991},{"$f":"(BE18-'Case 3 - Drawdown'!BE18)*EXP('Portfolio Return'!BE18)","v":191848.23127281596},{"$f":"(BF18-'Case 3 - Drawdown'!BF18)*EXP('Portfolio Return'!BF18)","v":360007.96552620665},{"$f":"(BG18-'Case 3 - Drawdown'!BG18)*EXP('Portfolio Return'!BG18)","v":251174.58817943631},{"$f":"(BH18-'Case 3 - Drawdown'!BH18)*EXP('Portfolio Return'!BH18)","v":157434.26587147111},{"$f":"(BI18-'Case 3 - Drawdown'!BI18)*EXP('Portfolio Return'!BI18)","v":226748.01212544178},{"$f":"(BJ18-'Case 3 - Drawdown'!BJ18)*EXP('Portfolio Return'!BJ18)","v":189463.78675776295},{"$f":"(BK18-'Case 3 - Drawdown'!BK18)*EXP('Portfolio Return'!BK18)","v":389909.54945280368},{"$f":"(BL18-'Case 3 - Drawdown'!BL18)*EXP('Portfolio Return'!BL18)","v":222501.47531652468},{"$f":"(BM18-'Case 3 - Drawdown'!BM18)*EXP('Portfolio Return'!BM18)","v":124749.01188524047},{"$f":"(BN18-'Case 3 - Drawdown'!BN18)*EXP('Portfolio Return'!BN18)","v":374898.72310761578},{"$f":"(BO18-'Case 3 - Drawdown'!BO18)*EXP('Portfolio Return'!BO18)","v":254779.85742288432},{"$f":"(BP18-'Case 3 - Drawdown'!BP18)*EXP('Portfolio Return'!BP18)","v":364438.27307206264},{"$f":"(BQ18-'Case 3 - Drawdown'!BQ18)*EXP('Portfolio Return'!BQ18)","v":273812.77654589369},{"$f":"(BR18-'Case 3 - Drawdown'!BR18)*EXP('Portfolio Return'!BR18)","v":371475.54747767717},{"$f":"(BS18-'Case 3 - Drawdown'!BS18)*EXP('Portfolio Return'!BS18)","v":165949.85413691626},{"$f":"(BT18-'Case 3 - Drawdown'!BT18)*EXP('Portfolio Return'!BT18)","v":322021.08759626577},{"$f":"(BU18-'Case 3 - Drawdown'!BU18)*EXP('Portfolio Return'!BU18)","v":209492.63247291435},{"$f":"(BV18-'Case 3 - Drawdown'!BV18)*EXP('Portfolio Return'!BV18)","v":197639.5495877972},{"$f":"(BW18-'Case 3 - Drawdown'!BW18)*EXP('Portfolio Return'!BW18)","v":240349.30068673735},{"$f":"(BX18-'Case 3 - Drawdown'!BX18)*EXP('Portfolio Return'!BX18)","v":279745.45538251766},{"$f":"(BY18-'Case 3 - Drawdown'!BY18)*EXP('Portfolio Return'!BY18)","v":446953.08879053814},{"$f":"(BZ18-'Case 3 - Drawdown'!BZ18)*EXP('Portfolio Return'!BZ18)","v":328320.78188430832},{"$f":"(CA18-'Case 3 - Drawdown'!CA18)*EXP('Portfolio Return'!CA18)","v":295040.37639178621},{"$f":"(CB18-'Case 3 - Drawdown'!CB18)*EXP('Portfolio Return'!CB18)","v":276765.01759045332},{"$f":"(CC18-'Case 3 - Drawdown'!CC18)*EXP('Portfolio Return'!CC18)","v":302230.12903978006},{"$f":"(CD18-'Case 3 - Drawdown'!CD18)*EXP('Portfolio Return'!CD18)","v":558531.8892871358},{"$f":"(CE18-'Case 3 - Drawdown'!CE18)*EXP('Portfolio Return'!CE18)","v":251359.77313084816},{"$f":"(CF18-'Case 3 - Drawdown'!CF18)*EXP('Portfolio Return'!CF18)","v":330579.90122408321},{"$f":"(CG18-'Case 3 - Drawdown'!CG18)*EXP('Portfolio Return'!CG18)","v":344133.64214965736},{"$f":"(CH18-'Case 3 - Drawdown'!CH18)*EXP('Portfolio Return'!CH18)","v":328236.37318420853},{"$f":"(CI18-'Case 3 - Drawdown'!CI18)*EXP('Portfolio Return'!CI18)","v":365225.0863082626},{"$f":"(CJ18-'Case 3 - Drawdown'!CJ18)*EXP('Portfolio Return'!CJ18)","v":300597.36808618146},{"$f":"(CK18-'Case 3 - Drawdown'!CK18)*EXP('Portfolio Return'!CK18)","v":329084.11405418685},{"$f":"(CL18-'Case 3 - Drawdown'!CL18)*EXP('Portfolio Return'!CL18)","v":347858.68625972117},{"$f":"(CM18-'Case 3 - Drawdown'!CM18)*EXP('Portfolio Return'!CM18)","v":213340.0110068192},{"$f":"(CN18-'Case 3 - Drawdown'!CN18)*EXP('Portfolio Return'!CN18)","v":251333.81184705137},{"$f":"(CO18-'Case 3 - Drawdown'!CO18)*EXP('Portfolio Return'!CO18)","v":359779.760961199},{"$f":"(CP18-'Case 3 - Drawdown'!CP18)*EXP('Portfolio Return'!CP18)","v":400264.45214929077},{"$f":"(CQ18-'Case 3 - Drawdown'!CQ18)*EXP('Portfolio Return'!CQ18)","v":144898.02305595443},{"$f":"(CR18-'Case 3 - Drawdown'!CR18)*EXP('Portfolio Return'!CR18)","v":283528.22058142471},{"$f":"(CS18-'Case 3 - Drawdown'!CS18)*EXP('Portfolio Return'!CS18)","v":242299.97516342482},{"$f":"(CT18-'Case 3 - Drawdown'!CT18)*EXP('Portfolio Return'!CT18)","v":285544.25121302577},{"$f":"(CU18-'Case 3 - Drawdown'!CU18)*EXP('Portfolio Return'!CU18)","v":243486.57662572834},{"$f":"(CV18-'Case 3 - Drawdown'!CV18)*EXP('Portfolio Return'!CV18)","v":356344.24795968476},{"$f":"(CW18-'Case 3 - Drawdown'!CW18)*EXP('Portfolio Return'!CW18)","v":364249.04289320763},{"$f":"(CX18-'Case 3 - Drawdown'!CX18)*EXP('Portfolio Return'!CX18)","v":296397.78222681338},{"$f":"(CY18-'Case 3 - Drawdown'!CY18)*EXP('Portfolio Return'!CY18)","v":415388.47971383348},{"$f":"(CZ18-'Case 3 - Drawdown'!CZ18)*EXP('Portfolio Return'!CZ18)","v":186498.67676340879},{"$f":"(DA18-'Case 3 - Drawdown'!DA18)*EXP('Portfolio Return'!DA18)","v":376570.81391318614},{"$f":"(DB18-'Case 3 - Drawdown'!DB18)*EXP('Portfolio Return'!DB18)","v":406139.92427716969},{"$f":"(DC18-'Case 3 - Drawdown'!DC18)*EXP('Portfolio Return'!DC18)","v":317101.91307293985},{"$f":"(DD18-'Case 3 - Drawdown'!DD18)*EXP('Portfolio Return'!DD18)","v":189246.04248261882},{"$f":"(DE18-'Case 3 - Drawdown'!DE18)*EXP('Portfolio Return'!DE18)","v":266860.70263146964},{"$f":"(DF18-'Case 3 - Drawdown'!DF18)*EXP('Portfolio Return'!DF18)","v":207227.98182246435},{"$f":"(DG18-'Case 3 - Drawdown'!DG18)*EXP('Portfolio Return'!DG18)","v":208430.51407058025},{"$f":"(DH18-'Case 3 - Drawdown'!DH18)*EXP('Portfolio Return'!DH18)","v":260757.66522078373},{"$f":"(DI18-'Case 3 - Drawdown'!DI18)*EXP('Portfolio Return'!DI18)","v":416429.87265548226},{"$f":"(DJ18-'Case 3 - Drawdown'!DJ18)*EXP('Portfolio Return'!DJ18)","v":314461.61192942824},{"$f":"(DK18-'Case 3 - Drawdown'!DK18)*EXP('Portfolio Return'!DK18)","v":319870.26059527171},{"$f":"(DL18-'Case 3 - Drawdown'!DL18)*EXP('Portfolio Return'!DL18)","v":328857.469336321},{"$f":"(DM18-'Case 3 - Drawdown'!DM18)*EXP('Portfolio Return'!DM18)","v":271704.05619247112},{"$f":"(DN18-'Case 3 - Drawdown'!DN18)*EXP('Portfolio Return'!DN18)","v":467974.82507645921},{"$f":"(DO18-'Case 3 - Drawdown'!DO18)*EXP('Portfolio Return'!DO18)","v":303791.04964867828},{"$f":"(DP18-'Case 3 - Drawdown'!DP18)*EXP('Portfolio Return'!DP18)","v":231552.82010871198},{"$f":"(DQ18-'Case 3 - Drawdown'!DQ18)*EXP('Portfolio Return'!DQ18)","v":951075.7102982389},{"$f":"(DR18-'Case 3 - Drawdown'!DR18)*EXP('Portfolio Return'!DR18)","v":235159.01056328748},{"$f":"(DS18-'Case 3 - Drawdown'!DS18)*EXP('Portfolio Return'!DS18)","v":427730.73659875785},{"$f":"(DT18-'Case 3 - Drawdown'!DT18)*EXP('Portfolio Return'!DT18)","v":278956.92101113999},{"$f":"(DU18-'Case 3 - Drawdown'!DU18)*EXP('Portfolio Return'!DU18)","v":255947.04141088156},{"$f":"(DV18-'Case 3 - Drawdown'!DV18)*EXP('Portfolio Return'!DV18)","v":300340.71979188145},{"$f":"(DW18-'Case 3 - Drawdown'!DW18)*EXP('Portfolio Return'!DW18)","v":363742.36423627543},{"$f":"(DX18-'Case 3 - Drawdown'!DX18)*EXP('Portfolio Return'!DX18)","v":259243.44156577793},{"$f":"(DY18-'Case 3 - Drawdown'!DY18)*EXP('Portfolio Return'!DY18)","v":218901.6766546382},{"$f":"(DZ18-'Case 3 - Drawdown'!DZ18)*EXP('Portfolio Return'!DZ18)","v":269929.89267562766},{"$f":"(EA18-'Case 3 - Drawdown'!EA18)*EXP('Portfolio Return'!EA18)","v":252103.57101757411},{"$f":"(EB18-'Case 3 - Drawdown'!EB18)*EXP('Portfolio Return'!EB18)","v":228938.09661711167},{"$f":"(EC18-'Case 3 - Drawdown'!EC18)*EXP('Portfolio Return'!EC18)","v":306910.3806457856},{"$f":"(ED18-'Case 3 - Drawdown'!ED18)*EXP('Portfolio Return'!ED18)","v":245242.72438591922},{"$f":"(EE18-'Case 3 - Drawdown'!EE18)*EXP('Portfolio Return'!EE18)","v":353596.37556779303},{"$f":"(EF18-'Case 3 - Drawdown'!EF18)*EXP('Portfolio Return'!EF18)","v":321126.81193477364},{"$f":"(EG18-'Case 3 - Drawdown'!EG18)*EXP('Portfolio Return'!EG18)","v":324869.89345996454},{"$f":"(EH18-'Case 3 - Drawdown'!EH18)*EXP('Portfolio Return'!EH18)","v":235978.82633870808},{"$f":"(EI18-'Case 3 - Drawdown'!EI18)*EXP('Portfolio Return'!EI18)","v":204476.78884033349},{"$f":"(EJ18-'Case 3 - Drawdown'!EJ18)*EXP('Portfolio Return'!EJ18)","v":322769.28310004633},{"$f":"(EK18-'Case 3 - Drawdown'!EK18)*EXP('Portfolio Return'!EK18)","v":326870.35873262904},{"$f":"(EL18-'Case 3 - Drawdown'!EL18)*EXP('Portfolio Return'!EL18)","v":172422.7387564854},{"$f":"(EM18-'Case 3 - Drawdown'!EM18)*EXP('Portfolio Return'!EM18)","v":304147.76488950307},{"$f":"(EN18-'Case 3 - Drawdown'!EN18)*EXP('Portfolio Return'!EN18)","v":392303.13728065486},{"$f":"(EO18-'Case 3 - Drawdown'!EO18)*EXP('Portfolio Return'!EO18)","v":421488.51452194428},{"$f":"(EP18-'Case 3 - Drawdown'!EP18)*EXP('Portfolio Return'!EP18)","v":246142.03560140281},{"$f":"(EQ18-'Case 3 - Drawdown'!EQ18)*EXP('Portfolio Return'!EQ18)","v":260109.79822340762},{"$f":"(ER18-'Case 3 - Drawdown'!ER18)*EXP('Portfolio Return'!ER18)","v":238564.65807965246},{"$f":"(ES18-'Case 3 - Drawdown'!ES18)*EXP('Portfolio Return'!ES18)","v":229555.73077503234},{"$f":"(ET18-'Case 3 - Drawdown'!ET18)*EXP('Portfolio Return'!ET18)","v":351517.56414685718},{"$f":"(EU18-'Case 3 - Drawdown'!EU18)*EXP('Portfolio Return'!EU18)","v":334779.78465376818},{"$f":"(EV18-'Case 3 - Drawdown'!EV18)*EXP('Portfolio Return'!EV18)","v":412650.60853778949},{"$f":"(EW18-'Case 3 - Drawdown'!EW18)*EXP('Portfolio Return'!EW18)","v":217991.5063794512},{"$f":"(EX18-'Case 3 - Drawdown'!EX18)*EXP('Portfolio Return'!EX18)","v":325398.91384006676},{"$f":"(EY18-'Case 3 - Drawdown'!EY18)*EXP('Portfolio Return'!EY18)","v":135809.16036742888},{"$f":"(EZ18-'Case 3 - Drawdown'!EZ18)*EXP('Portfolio Return'!EZ18)","v":226017.87900271933},{"$f":"(FA18-'Case 3 - Drawdown'!FA18)*EXP('Portfolio Return'!FA18)","v":384434.85501190106},{"$f":"(FB18-'Case 3 - Drawdown'!FB18)*EXP('Portfolio Return'!FB18)","v":337191.28290644346},{"$f":"(FC18-'Case 3 - Drawdown'!FC18)*EXP('Portfolio Return'!FC18)","v":276693.36941450648},{"$f":"(FD18-'Case 3 - Drawdown'!FD18)*EXP('Portfolio Return'!FD18)","v":348088.0235657341},{"$f":"(FE18-'Case 3 - Drawdown'!FE18)*EXP('Portfolio Return'!FE18)","v":278901.86833468202},{"$f":"(FF18-'Case 3 - Drawdown'!FF18)*EXP('Portfolio Return'!FF18)","v":275715.88989552326},{"$f":"(FG18-'Case 3 - Drawdown'!FG18)*EXP('Portfolio Return'!FG18)","v":113853.77741570484},{"$f":"(FH18-'Case 3 - Drawdown'!FH18)*EXP('Portfolio Return'!FH18)","v":207506.85698264302},{"$f":"(FI18-'Case 3 - Drawdown'!FI18)*EXP('Portfolio Return'!FI18)","v":330929.61348418391},{"$f":"(FJ18-'Case 3 - Drawdown'!FJ18)*EXP('Portfolio Return'!FJ18)","v":360870.07031139568},{"$f":"(FK18-'Case 3 - Drawdown'!FK18)*EXP('Portfolio Return'!FK18)","v":369969.99820981291},{"$f":"(FL18-'Case 3 - Drawdown'!FL18)*EXP('Portfolio Return'!FL18)","v":257471.87554606851},{"$f":"(FM18-'Case 3 - Drawdown'!FM18)*EXP('Portfolio Return'!FM18)","v":420849.20434198482},{"$f":"(FN18-'Case 3 - Drawdown'!FN18)*EXP('Portfolio Return'!FN18)","v":228400.14720197194},{"$f":"(FO18-'Case 3 - Drawdown'!FO18)*EXP('Portfolio Return'!FO18)","v":206872.7226829993},{"$f":"(FP18-'Case 3 - Drawdown'!FP18)*EXP('Portfolio Return'!FP18)","v":229639.55542884569},{"$f":"(FQ18-'Case 3 - Drawdown'!FQ18)*EXP('Portfolio Return'!FQ18)","v":488118.32266261359},{"$f":"(FR18-'Case 3 - Drawdown'!FR18)*EXP('Portfolio Return'!FR18)","v":201546.16809919968},{"$f":"(FS18-'Case 3 - Drawdown'!FS18)*EXP('Portfolio Return'!FS18)","v":305661.69288459001},{"$f":"(FT18-'Case 3 - Drawdown'!FT18)*EXP('Portfolio Return'!FT18)","v":369435.22620726295},{"$f":"(FU18-'Case 3 - Drawdown'!FU18)*EXP('Portfolio Return'!FU18)","v":307803.58898512518},{"$f":"(FV18-'Case 3 - Drawdown'!FV18)*EXP('Portfolio Return'!FV18)","v":184364.25574717313},{"$f":"(FW18-'Case 3 - Drawdown'!FW18)*EXP('Portfolio Return'!FW18)","v":239766.31908579895},{"$f":"(FX18-'Case 3 - Drawdown'!FX18)*EXP('Portfolio Return'!FX18)","v":329842.04004367063},{"$f":"(FY18-'Case 3 - Drawdown'!FY18)*EXP('Portfolio Return'!FY18)","v":335347.48948668939},{"$f":"(FZ18-'Case 3 - Drawdown'!FZ18)*EXP('Portfolio Return'!FZ18)","v":246698.40931201505},{"$f":"(GA18-'Case 3 - Drawdown'!GA18)*EXP('Portfolio Return'!GA18)","v":210229.94188491732},{"$f":"(GB18-'Case 3 - Drawdown'!GB18)*EXP('Portfolio Return'!GB18)","v":515886.32881848665},{"$f":"(GC18-'Case 3 - Drawdown'!GC18)*EXP('Portfolio Return'!GC18)","v":160488.61614326783},{"$f":"(GD18-'Case 3 - Drawdown'!GD18)*EXP('Portfolio Return'!GD18)","v":355783.34551200375},{"$f":"(GE18-'Case 3 - Drawdown'!GE18)*EXP('Portfolio Return'!GE18)","v":279812.75975051848},{"$f":"(GF18-'Case 3 - Drawdown'!GF18)*EXP('Portfolio Return'!GF18)","v":279210.47466761142},{"$f":"(GG18-'Case 3 - Drawdown'!GG18)*EXP('Portfolio Return'!GG18)","v":323276.95434956223},{"$f":"(GH18-'Case 3 - Drawdown'!GH18)*EXP('Portfolio Return'!GH18)","v":249779.46440008204},{"$f":"(GI18-'Case 3 - Drawdown'!GI18)*EXP('Portfolio Return'!GI18)","v":227324.0723251063},{"$f":"(GJ18-'Case 3 - Drawdown'!GJ18)*EXP('Portfolio Return'!GJ18)","v":261494.67339618533},{"$f":"(GK18-'Case 3 - Drawdown'!GK18)*EXP('Portfolio Return'!GK18)","v":369023.17938990862},{"$f":"(GL18-'Case 3 - Drawdown'!GL18)*EXP('Portfolio Return'!GL18)","v":330194.93327868247},{"$f":"(GM18-'Case 3 - Drawdown'!GM18)*EXP('Portfolio Return'!GM18)","v":362514.77490013745},{"$f":"(GN18-'Case 3 - Drawdown'!GN18)*EXP('Portfolio Return'!GN18)","v":321107.35928671306},{"$f":"(GO18-'Case 3 - Drawdown'!GO18)*EXP('Portfolio Return'!GO18)","v":365077.32805259066},{"$f":"(GP18-'Case 3 - Drawdown'!GP18)*EXP('Portfolio Return'!GP18)","v":408314.37604568544},{"$f":"(GQ18-'Case 3 - Drawdown'!GQ18)*EXP('Portfolio Return'!GQ18)","v":222270.74248625775},{"$f":"(GR18-'Case 3 - Drawdown'!GR18)*EXP('Portfolio Return'!GR18)","v":267122.18150616391},{"$f":"(GS18-'Case 3 - Drawdown'!GS18)*EXP('Portfolio Return'!GS18)","v":309824.23707770597},{"$f":"(GT18-'Case 3 - Drawdown'!GT18)*EXP('Portfolio Return'!GT18)","v":155142.00374391352},{"$f":"(GU18-'Case 3 - Drawdown'!GU18)*EXP('Portfolio Return'!GU18)","v":292379.29880080087},{"$f":"(GV18-'Case 3 - Drawdown'!GV18)*EXP('Portfolio Return'!GV18)","v":262477.28236520116},{"$f":"(GW18-'Case 3 - Drawdown'!GW18)*EXP('Portfolio Return'!GW18)","v":254596.69051347501},{"$f":"(GX18-'Case 3 - Drawdown'!GX18)*EXP('Portfolio Return'!GX18)","v":354977.40349608677},{"$f":"(GY18-'Case 3 - Drawdown'!GY18)*EXP('Portfolio Return'!GY18)","v":280645.82694832364},{"$f":"(GZ18-'Case 3 - Drawdown'!GZ18)*EXP('Portfolio Return'!GZ18)","v":536737.20873552817},{"$f":"(HA18-'Case 3 - Drawdown'!HA18)*EXP('Portfolio Return'!HA18)","v":341964.02137968619},{"$f":"(HB18-'Case 3 - Drawdown'!HB18)*EXP('Portfolio Return'!HB18)","v":250148.81367829055},{"$f":"(HC18-'Case 3 - Drawdown'!HC18)*EXP('Portfolio Return'!HC18)","v":260700.35885529735},{"$f":"(HD18-'Case 3 - Drawdown'!HD18)*EXP('Portfolio Return'!HD18)","v":318259.64589775109},{"$f":"(HE18-'Case 3 - Drawdown'!HE18)*EXP('Portfolio Return'!HE18)","v":411579.68710783165},{"$f":"(HF18-'Case 3 - Drawdown'!HF18)*EXP('Portfolio Return'!HF18)","v":287177.48414412886},{"$f":"(HG18-'Case 3 - Drawdown'!HG18)*EXP('Portfolio Return'!HG18)","v":195402.00817899805},{"$f":"(HH18-'Case 3 - Drawdown'!HH18)*EXP('Portfolio Return'!HH18)","v":236273.71957537837},{"$f":"(HI18-'Case 3 - Drawdown'!HI18)*EXP('Portfolio Return'!HI18)","v":204789.64674608639},{"$f":"(HJ18-'Case 3 - Drawdown'!HJ18)*EXP('Portfolio Return'!HJ18)","v":342794.04080246924},{"$f":"(HK18-'Case 3 - Drawdown'!HK18)*EXP('Portfolio Return'!HK18)","v":726583.38144172681},{"$f":"(HL18-'Case 3 - Drawdown'!HL18)*EXP('Portfolio Return'!HL18)","v":436977.78949775017},{"$f":"(HM18-'Case 3 - Drawdown'!HM18)*EXP('Portfolio Return'!HM18)","v":317935.2852854688},{"$f":"(HN18-'Case 3 - Drawdown'!HN18)*EXP('Portfolio Return'!HN18)","v":164253.132292906},{"$f":"(HO18-'Case 3 - Drawdown'!HO18)*EXP('Portfolio Return'!HO18)","v":252753.64164431026},{"$f":"(HP18-'Case 3 - Drawdown'!HP18)*EXP('Portfolio Return'!HP18)","v":343396.5693396136},{"$f":"(HQ18-'Case 3 - Drawdown'!HQ18)*EXP('Portfolio Return'!HQ18)","v":271317.23632539867},{"$f":"(HR18-'Case 3 - Drawdown'!HR18)*EXP('Portfolio Return'!HR18)","v":430044.75322619727},{"$f":"(HS18-'Case 3 - Drawdown'!HS18)*EXP('Portfolio Return'!HS18)","v":225540.56347394342},{"$f":"(HT18-'Case 3 - Drawdown'!HT18)*EXP('Portfolio Return'!HT18)","v":302292.41623240226},{"$f":"(HU18-'Case 3 - Drawdown'!HU18)*EXP('Portfolio Return'!HU18)","v":172300.76350910155},{"$f":"(HV18-'Case 3 - Drawdown'!HV18)*EXP('Portfolio Return'!HV18)","v":319392.60744916869},{"$f":"(HW18-'Case 3 - Drawdown'!HW18)*EXP('Portfolio Return'!HW18)","v":291514.6718252307},{"$f":"(HX18-'Case 3 - Drawdown'!HX18)*EXP('Portfolio Return'!HX18)","v":388857.78445123835},{"$f":"(HY18-'Case 3 - Drawdown'!HY18)*EXP('Portfolio Return'!HY18)","v":279549.81952645088},{"$f":"(HZ18-'Case 3 - Drawdown'!HZ18)*EXP('Portfolio Return'!HZ18)","v":497525.83165433147},{"$f":"(IA18-'Case 3 - Drawdown'!IA18)*EXP('Portfolio Return'!IA18)","v":360795.20044896333},{"$f":"(IB18-'Case 3 - Drawdown'!IB18)*EXP('Portfolio Return'!IB18)","v":281616.76870329102},{"$f":"(IC18-'Case 3 - Drawdown'!IC18)*EXP('Portfolio Return'!IC18)","v":356679.97488740436},{"$f":"(ID18-'Case 3 - Drawdown'!ID18)*EXP('Portfolio Return'!ID18)","v":321902.28643022035},{"$f":"(IE18-'Case 3 - Drawdown'!IE18)*EXP('Portfolio Return'!IE18)","v":272353.0914564819},{"$f":"(IF18-'Case 3 - Drawdown'!IF18)*EXP('Portfolio Return'!IF18)","v":226827.99376780205},{"$f":"(IG18-'Case 3 - Drawdown'!IG18)*EXP('Portfolio Return'!IG18)","v":285101.82178275078},{"$f":"(IH18-'Case 3 - Drawdown'!IH18)*EXP('Portfolio Return'!IH18)","v":330479.21902583801},{"$f":"(II18-'Case 3 - Drawdown'!II18)*EXP('Portfolio Return'!II18)","v":215907.50980305334},{"$f":"(IJ18-'Case 3 - Drawdown'!IJ18)*EXP('Portfolio Return'!IJ18)","v":351301.86339390307},{"$f":"(IK18-'Case 3 - Drawdown'!IK18)*EXP('Portfolio Return'!IK18)","v":171138.87778528675},{"$f":"(IL18-'Case 3 - Drawdown'!IL18)*EXP('Portfolio Return'!IL18)","v":189154.94564429659},{"$f":"(IM18-'Case 3 - Drawdown'!IM18)*EXP('Portfolio Return'!IM18)","v":262272.05866188538},{"$f":"(IN18-'Case 3 - Drawdown'!IN18)*EXP('Portfolio Return'!IN18)","v":314383.10978631693},{"$f":"(IO18-'Case 3 - Drawdown'!IO18)*EXP('Portfolio Return'!IO18)","v":265961.66186890111},{"$f":"(IP18-'Case 3 - Drawdown'!IP18)*EXP('Portfolio Return'!IP18)","v":272517.32761110849},{"$f":"(IQ18-'Case 3 - Drawdown'!IQ18)*EXP('Portfolio Return'!IQ18)","v":233797.73295714182},{"$f":"(IR18-'Case 3 - Drawdown'!IR18)*EXP('Portfolio Return'!IR18)","v":262498.37753976614},{"$f":"(IS18-'Case 3 - Drawdown'!IS18)*EXP('Portfolio Return'!IS18)","v":314169.89699792623},{"$f":"(IT18-'Case 3 - Drawdown'!IT18)*EXP('Portfolio Return'!IT18)","v":310199.52629623626},{"$f":"(IU18-'Case 3 - Drawdown'!IU18)*EXP('Portfolio Return'!IU18)","v":380595.1453109617},{"$f":"(IV18-'Case 3 - Drawdown'!IV18)*EXP('Portfolio Return'!IV18)","v":253380.23524258455},{"$f":"(IW18-'Case 3 - Drawdown'!IW18)*EXP('Portfolio Return'!IW18)","v":382338.45638362452},{"$f":"(IX18-'Case 3 - Drawdown'!IX18)*EXP('Portfolio Return'!IX18)","v":342864.91081437923},{"$f":"(IY18-'Case 3 - Drawdown'!IY18)*EXP('Portfolio Return'!IY18)","v":178060.40389221036},{"$f":"(IZ18-'Case 3 - Drawdown'!IZ18)*EXP('Portfolio Return'!IZ18)","v":186141.74893158194},{"$f":"(JA18-'Case 3 - Drawdown'!JA18)*EXP('Portfolio Return'!JA18)","v":200154.617711517},{"$f":"(JB18-'Case 3 - Drawdown'!JB18)*EXP('Portfolio Return'!JB18)","v":227043.75418240728},{"$f":"(JC18-'Case 3 - Drawdown'!JC18)*EXP('Portfolio Return'!JC18)","v":315936.57562297711},{"$f":"(JD18-'Case 3 - Drawdown'!JD18)*EXP('Portfolio Return'!JD18)","v":327442.37576926278},{"$f":"(JE18-'Case 3 - Drawdown'!JE18)*EXP('Portfolio Return'!JE18)","v":163164.59780533984},{"$f":"(JF18-'Case 3 - Drawdown'!JF18)*EXP('Portfolio Return'!JF18)","v":215111.59080242916},{"$f":"(JG18-'Case 3 - Drawdown'!JG18)*EXP('Portfolio Return'!JG18)","v":310052.85343912698},{"$f":"(JH18-'Case 3 - Drawdown'!JH18)*EXP('Portfolio Return'!JH18)","v":291377.91286744643},{"$f":"(JI18-'Case 3 - Drawdown'!JI18)*EXP('Portfolio Return'!JI18)","v":271828.6136764866},{"$f":"(JJ18-'Case 3 - Drawdown'!JJ18)*EXP('Portfolio Return'!JJ18)","v":369053.4066638255},{"$f":"(JK18-'Case 3 - Drawdown'!JK18)*EXP('Portfolio Return'!JK18)","v":289711.18651212158},{"$f":"(JL18-'Case 3 - Drawdown'!JL18)*EXP('Portfolio Return'!JL18)","v":202697.95451072598},{"$f":"(JM18-'Case 3 - Drawdown'!JM18)*EXP('Portfolio Return'!JM18)","v":275977.7120970551},{"$f":"(JN18-'Case 3 - Drawdown'!JN18)*EXP('Portfolio Return'!JN18)","v":283161.04624457506},{"$f":"(JO18-'Case 3 - Drawdown'!JO18)*EXP('Portfolio Return'!JO18)","v":336231.5964124325},{"$f":"(JP18-'Case 3 - Drawdown'!JP18)*EXP('Portfolio Return'!JP18)","v":330952.98456516571},{"$f":"(JQ18-'Case 3 - Drawdown'!JQ18)*EXP('Portfolio Return'!JQ18)","v":209325.89980510881},{"$f":"(JR18-'Case 3 - Drawdown'!JR18)*EXP('Portfolio Return'!JR18)","v":380526.04650399811},{"$f":"(JS18-'Case 3 - Drawdown'!JS18)*EXP('Portfolio Return'!JS18)","v":326712.53446851636},{"$f":"(JT18-'Case 3 - Drawdown'!JT18)*EXP('Portfolio Return'!JT18)","v":237515.59252362291},{"$f":"(JU18-'Case 3 - Drawdown'!JU18)*EXP('Portfolio Return'!JU18)","v":185349.09283102796},{"$f":"(JV18-'Case 3 - Drawdown'!JV18)*EXP('Portfolio Return'!JV18)","v":195019.04359870206},{"$f":"(JW18-'Case 3 - Drawdown'!JW18)*EXP('Portfolio Return'!JW18)","v":259299.36477854021},{"$f":"(JX18-'Case 3 - Drawdown'!JX18)*EXP('Portfolio Return'!JX18)","v":161185.67684542638},{"$f":"(JY18-'Case 3 - Drawdown'!JY18)*EXP('Portfolio Return'!JY18)","v":299435.49699140136},{"$f":"(JZ18-'Case 3 - Drawdown'!JZ18)*EXP('Portfolio Return'!JZ18)","v":333217.5374641947},{"$f":"(KA18-'Case 3 - Drawdown'!KA18)*EXP('Portfolio Return'!KA18)","v":270433.39869344688},{"$f":"(KB18-'Case 3 - Drawdown'!KB18)*EXP('Portfolio Return'!KB18)","v":243986.05048275637},{"$f":"(KC18-'Case 3 - Drawdown'!KC18)*EXP('Portfolio Return'!KC18)","v":383367.05153196282},{"$f":"(KD18-'Case 3 - Drawdown'!KD18)*EXP('Portfolio Return'!KD18)","v":346999.23102837161},{"$f":"(KE18-'Case 3 - Drawdown'!KE18)*EXP('Portfolio Return'!KE18)","v":171313.64709480642},{"$f":"(KF18-'Case 3 - Drawdown'!KF18)*EXP('Portfolio Return'!KF18)","v":279552.28980739391},{"$f":"(KG18-'Case 3 - Drawdown'!KG18)*EXP('Portfolio Return'!KG18)","v":339554.88930799125},{"$f":"(KH18-'Case 3 - Drawdown'!KH18)*EXP('Portfolio Return'!KH18)","v":288038.29649868031},{"$f":"(KI18-'Case 3 - Drawdown'!KI18)*EXP('Portfolio Return'!KI18)","v":277631.17907691398},{"$f":"(KJ18-'Case 3 - Drawdown'!KJ18)*EXP('Portfolio Return'!KJ18)","v":227604.47108722513},{"$f":"(KK18-'Case 3 - Drawdown'!KK18)*EXP('Portfolio Return'!KK18)","v":220485.63097413414},{"$f":"(KL18-'Case 3 - Drawdown'!KL18)*EXP('Portfolio Return'!KL18)","v":398004.83431495499},{"$f":"(KM18-'Case 3 - Drawdown'!KM18)*EXP('Portfolio Return'!KM18)","v":274199.00773808116},{"$f":"(KN18-'Case 3 - Drawdown'!KN18)*EXP('Portfolio Return'!KN18)","v":105982.75645335377},{"$f":"(KO18-'Case 3 - Drawdown'!KO18)*EXP('Portfolio Return'!KO18)","v":299285.20056535426},{"$f":"(KP18-'Case 3 - Drawdown'!KP18)*EXP('Portfolio Return'!KP18)","v":464338.48236492387},{"$f":"(KQ18-'Case 3 - Drawdown'!KQ18)*EXP('Portfolio Return'!KQ18)","v":248221.08401448579},{"$f":"(KR18-'Case 3 - Drawdown'!KR18)*EXP('Portfolio Return'!KR18)","v":128391.82820392921},{"$f":"(KS18-'Case 3 - Drawdown'!KS18)*EXP('Portfolio Return'!KS18)","v":260635.92433400574},{"$f":"(KT18-'Case 3 - Drawdown'!KT18)*EXP('Portfolio Return'!KT18)","v":262675.84982754348},{"$f":"(KU18-'Case 3 - Drawdown'!KU18)*EXP('Portfolio Return'!KU18)","v":189607.46762606633},{"$f":"(KV18-'Case 3 - Drawdown'!KV18)*EXP('Portfolio Return'!KV18)","v":242316.09650220213},{"$f":"(KW18-'Case 3 - Drawdown'!KW18)*EXP('Portfolio Return'!KW18)","v":183163.81795774412},{"$f":"(KX18-'Case 3 - Drawdown'!KX18)*EXP('Portfolio Return'!KX18)","v":363787.62284753338},{"$f":"(KY18-'Case 3 - Drawdown'!KY18)*EXP('Portfolio Return'!KY18)","v":298559.01922909514},{"$f":"(KZ18-'Case 3 - Drawdown'!KZ18)*EXP('Portfolio Return'!KZ18)","v":383637.45304589189},{"$f":"(LA18-'Case 3 - Drawdown'!LA18)*EXP('Portfolio Return'!LA18)","v":285134.13354602136},{"$f":"(LB18-'Case 3 - Drawdown'!LB18)*EXP('Portfolio Return'!LB18)","v":135788.9887951834},{"$f":"(LC18-'Case 3 - Drawdown'!LC18)*EXP('Portfolio Return'!LC18)","v":295060.69025084574},{"$f":"(LD18-'Case 3 - Drawdown'!LD18)*EXP('Portfolio Return'!LD18)","v":356268.56035612308},{"$f":"(LE18-'Case 3 - Drawdown'!LE18)*EXP('Portfolio Return'!LE18)","v":239120.84953722361},{"$f":"(LF18-'Case 3 - Drawdown'!LF18)*EXP('Portfolio Return'!LF18)","v":265017.96312146791},{"$f":"(LG18-'Case 3 - Drawdown'!LG18)*EXP('Portfolio Return'!LG18)","v":247047.30699721538},{"$f":"(LH18-'Case 3 - Drawdown'!LH18)*EXP('Portfolio Return'!LH18)","v":189322.24675500239},{"$f":"(LI18-'Case 3 - Drawdown'!LI18)*EXP('Portfolio Return'!LI18)","v":305921.23541690456},{"$f":"(LJ18-'Case 3 - Drawdown'!LJ18)*EXP('Portfolio Return'!LJ18)","v":260243.84450530351},{"$f":"(LK18-'Case 3 - Drawdown'!LK18)*EXP('Portfolio Return'!LK18)","v":167009.42342343245},{"$f":"(LL18-'Case 3 - Drawdown'!LL18)*EXP('Portfolio Return'!LL18)","v":260335.53140903945},{"$f":"(LM18-'Case 3 - Drawdown'!LM18)*EXP('Portfolio Return'!LM18)","v":347416.74991017638},{"$f":"(LN18-'Case 3 - Drawdown'!LN18)*EXP('Portfolio Return'!LN18)","v":192136.86916467175},{"$f":"(LO18-'Case 3 - Drawdown'!LO18)*EXP('Portfolio Return'!LO18)","v":160729.31911891385},{"$f":"(LP18-'Case 3 - Drawdown'!LP18)*EXP('Portfolio Return'!LP18)","v":199475.58585488045},{"$f":"(LQ18-'Case 3 - Drawdown'!LQ18)*EXP('Portfolio Return'!LQ18)","v":283742.43030786008},{"$f":"(LR18-'Case 3 - Drawdown'!LR18)*EXP('Portfolio Return'!LR18)","v":383989.13074993948},{"$f":"(LS18-'Case 3 - Drawdown'!LS18)*EXP('Portfolio Return'!LS18)","v":324532.65384503116},{"$f":"(LT18-'Case 3 - Drawdown'!LT18)*EXP('Portfolio Return'!LT18)","v":369496.37860670959},{"$f":"(LU18-'Case 3 - Drawdown'!LU18)*EXP('Portfolio Return'!LU18)","v":238599.74383853292},{"$f":"(LV18-'Case 3 - Drawdown'!LV18)*EXP('Portfolio Return'!LV18)","v":232577.04622944849},{"$f":"(LW18-'Case 3 - Drawdown'!LW18)*EXP('Portfolio Return'!LW18)","v":291004.42533850321},{"$f":"(LX18-'Case 3 - Drawdown'!LX18)*EXP('Portfolio Return'!LX18)","v":397182.39124464837},{"$f":"(LY18-'Case 3 - Drawdown'!LY18)*EXP('Portfolio Return'!LY18)","v":403606.78486503259},{"$f":"(LZ18-'Case 3 - Drawdown'!LZ18)*EXP('Portfolio Return'!LZ18)","v":192553.19137993298},{"$f":"(MA18-'Case 3 - Drawdown'!MA18)*EXP('Portfolio Return'!MA18)","v":308635.70646296418},{"$f":"(MB18-'Case 3 - Drawdown'!MB18)*EXP('Portfolio Return'!MB18)","v":292292.72504799179},{"$f":"(MC18-'Case 3 - Drawdown'!MC18)*EXP('Portfolio Return'!MC18)","v":280196.05824253656},{"$f":"(MD18-'Case 3 - Drawdown'!MD18)*EXP('Portfolio Return'!MD18)","v":255931.34061759961},{"$f":"(ME18-'Case 3 - Drawdown'!ME18)*EXP('Portfolio Return'!ME18)","v":517834.83171358512},{"$f":"(MF18-'Case 3 - Drawdown'!MF18)*EXP('Portfolio Return'!MF18)","v":490384.49291467696},{"$f":"(MG18-'Case 3 - Drawdown'!MG18)*EXP('Portfolio Return'!MG18)","v":143397.1140122622},{"$f":"(MH18-'Case 3 - Drawdown'!MH18)*EXP('Portfolio Return'!MH18)","v":256922.17618229665},{"$f":"(MI18-'Case 3 - Drawdown'!MI18)*EXP('Portfolio Return'!MI18)","v":304457.46531477774},{"$f":"(MJ18-'Case 3 - Drawdown'!MJ18)*EXP('Portfolio Return'!MJ18)","v":203981.09493907361},{"$f":"(MK18-'Case 3 - Drawdown'!MK18)*EXP('Portfolio Return'!MK18)","v":265670.30402734468},{"$f":"(ML18-'Case 3 - Drawdown'!ML18)*EXP('Portfolio Return'!ML18)","v":190290.12761016321},{"$f":"(MM18-'Case 3 - Drawdown'!MM18)*EXP('Portfolio Return'!MM18)","v":183336.86682951165},{"$f":"(MN18-'Case 3 - Drawdown'!MN18)*EXP('Portfolio Return'!MN18)","v":328603.76256105554},{"$f":"(MO18-'Case 3 - Drawdown'!MO18)*EXP('Portfolio Return'!MO18)","v":233606.52112466321},{"$f":"(MP18-'Case 3 - Drawdown'!MP18)*EXP('Portfolio Return'!MP18)","v":345266.6613295562},{"$f":"(MQ18-'Case 3 - Drawdown'!MQ18)*EXP('Portfolio Return'!MQ18)","v":269902.06609543075},{"$f":"(MR18-'Case 3 - Drawdown'!MR18)*EXP('Portfolio Return'!MR18)","v":414673.14254908275},{"$f":"(MS18-'Case 3 - Drawdown'!MS18)*EXP('Portfolio Return'!MS18)","v":275877.48985820648},{"$f":"(MT18-'Case 3 - Drawdown'!MT18)*EXP('Portfolio Return'!MT18)","v":271162.69743502029},{"$f":"(MU18-'Case 3 - Drawdown'!MU18)*EXP('Portfolio Return'!MU18)","v":290513.16266302712},{"$f":"(MV18-'Case 3 - Drawdown'!MV18)*EXP('Portfolio Return'!MV18)","v":231486.20849666256},{"$f":"(MW18-'Case 3 - Drawdown'!MW18)*EXP('Portfolio Return'!MW18)","v":251533.34566513114},{"$f":"(MX18-'Case 3 - Drawdown'!MX18)*EXP('Portfolio Return'!MX18)","v":353836.65542783664},{"$f":"(MY18-'Case 3 - Drawdown'!MY18)*EXP('Portfolio Return'!MY18)","v":231632.37835450374},{"$f":"(MZ18-'Case 3 - Drawdown'!MZ18)*EXP('Portfolio Return'!MZ18)","v":261791.84628456802},{"$f":"(NA18-'Case 3 - Drawdown'!NA18)*EXP('Portfolio Return'!NA18)","v":278311.49334425206},{"$f":"(NB18-'Case 3 - Drawdown'!NB18)*EXP('Portfolio Return'!NB18)","v":356785.19717070751},{"$f":"(NC18-'Case 3 - Drawdown'!NC18)*EXP('Portfolio Return'!NC18)","v":302902.04578257265},{"$f":"(ND18-'Case 3 - Drawdown'!ND18)*EXP('Portfolio Return'!ND18)","v":460465.52038757195},{"$f":"(NE18-'Case 3 - Drawdown'!NE18)*EXP('Portfolio Return'!NE18)","v":359601.95983824326},{"$f":"(NF18-'Case 3 - Drawdown'!NF18)*EXP('Portfolio Return'!NF18)","v":301290.72952961118},{"$f":"(NG18-'Case 3 - Drawdown'!NG18)*EXP('Portfolio Return'!NG18)","v":293752.3546629945},{"$f":"(NH18-'Case 3 - Drawdown'!NH18)*EXP('Portfolio Return'!NH18)","v":229311.60018767472},{"$f":"(NI18-'Case 3 - Drawdown'!NI18)*EXP('Portfolio Return'!NI18)","v":274994.47591156652},{"$f":"(NJ18-'Case 3 - Drawdown'!NJ18)*EXP('Portfolio Return'!NJ18)","v":277810.06597023417},{"$f":"(NK18-'Case 3 - Drawdown'!NK18)*EXP('Portfolio Return'!NK18)","v":316734.80183114059},{"$f":"(NL18-'Case 3 - Drawdown'!NL18)*EXP('Portfolio Return'!NL18)","v":247436.58494640628},{"$f":"(NM18-'Case 3 - Drawdown'!NM18)*EXP('Portfolio Return'!NM18)","v":426545.46246243344},{"$f":"(NN18-'Case 3 - Drawdown'!NN18)*EXP('Portfolio Return'!NN18)","v":192054.91287817716},{"$f":"(NO18-'Case 3 - Drawdown'!NO18)*EXP('Portfolio Return'!NO18)","v":209144.0570446495},{"$f":"(NP18-'Case 3 - Drawdown'!NP18)*EXP('Portfolio Return'!NP18)","v":385804.89256302803},{"$f":"(NQ18-'Case 3 - Drawdown'!NQ18)*EXP('Portfolio Return'!NQ18)","v":330722.22791430715},{"$f":"(NR18-'Case 3 - Drawdown'!NR18)*EXP('Portfolio Return'!NR18)","v":244326.80030432058},{"$f":"(NS18-'Case 3 - Drawdown'!NS18)*EXP('Portfolio Return'!NS18)","v":363793.86290818808},{"$f":"(NT18-'Case 3 - Drawdown'!NT18)*EXP('Portfolio Return'!NT18)","v":333684.27153891744},{"$f":"(NU18-'Case 3 - Drawdown'!NU18)*EXP('Portfolio Return'!NU18)","v":314258.99182487506},{"$f":"(NV18-'Case 3 - Drawdown'!NV18)*EXP('Portfolio Return'!NV18)","v":233480.26156319436},{"$f":"(NW18-'Case 3 - Drawdown'!NW18)*EXP('Portfolio Return'!NW18)","v":227903.24718299767},{"$f":"(NX18-'Case 3 - Drawdown'!NX18)*EXP('Portfolio Return'!NX18)","v":193579.90859975372},{"$f":"(NY18-'Case 3 - Drawdown'!NY18)*EXP('Portfolio Return'!NY18)","v":358999.53827105457},{"$f":"(NZ18-'Case 3 - Drawdown'!NZ18)*EXP('Portfolio Return'!NZ18)","v":161997.86246584056},{"$f":"(OA18-'Case 3 - Drawdown'!OA18)*EXP('Portfolio Return'!OA18)","v":357450.19261338102},{"$f":"(OB18-'Case 3 - Drawdown'!OB18)*EXP('Portfolio Return'!OB18)","v":195519.47205352754},{"$f":"(OC18-'Case 3 - Drawdown'!OC18)*EXP('Portfolio Return'!OC18)","v":250991.44873353801},{"$f":"(OD18-'Case 3 - Drawdown'!OD18)*EXP('Portfolio Return'!OD18)","v":247107.66396656199},{"$f":"(OE18-'Case 3 - Drawdown'!OE18)*EXP('Portfolio Return'!OE18)","v":320850.48119709454},{"$f":"(OF18-'Case 3 - Drawdown'!OF18)*EXP('Portfolio Return'!OF18)","v":323181.34141598729},{"$f":"(OG18-'Case 3 - Drawdown'!OG18)*EXP('Portfolio Return'!OG18)","v":258063.45908130414},{"$f":"(OH18-'Case 3 - Drawdown'!OH18)*EXP('Portfolio Return'!OH18)","v":189575.38201813723},{"$f":"(OI18-'Case 3 - Drawdown'!OI18)*EXP('Portfolio Return'!OI18)","v":285462.11417026335},{"$f":"(OJ18-'Case 3 - Drawdown'!OJ18)*EXP('Portfolio Return'!OJ18)","v":347623.31144593016},{"$f":"(OK18-'Case 3 - Drawdown'!OK18)*EXP('Portfolio Return'!OK18)","v":225892.36479466115},{"$f":"(OL18-'Case 3 - Drawdown'!OL18)*EXP('Portfolio Return'!OL18)","v":120739.92441709522},{"$f":"(OM18-'Case 3 - Drawdown'!OM18)*EXP('Portfolio Return'!OM18)","v":193423.7219452562},{"$f":"(ON18-'Case 3 - Drawdown'!ON18)*EXP('Portfolio Return'!ON18)","v":286006.48325365421},{"$f":"(OO18-'Case 3 - Drawdown'!OO18)*EXP('Portfolio Return'!OO18)","v":163666.76167321581},{"$f":"(OP18-'Case 3 - Drawdown'!OP18)*EXP('Portfolio Return'!OP18)","v":216729.06337591348},{"$f":"(OQ18-'Case 3 - Drawdown'!OQ18)*EXP('Portfolio Return'!OQ18)","v":211592.92039470491},{"$f":"(OR18-'Case 3 - Drawdown'!OR18)*EXP('Portfolio Return'!OR18)","v":328390.44446196349},{"$f":"(OS18-'Case 3 - Drawdown'!OS18)*EXP('Portfolio Return'!OS18)","v":253334.70970091125},{"$f":"(OT18-'Case 3 - Drawdown'!OT18)*EXP('Portfolio Return'!OT18)","v":303987.70321209019},{"$f":"(OU18-'Case 3 - Drawdown'!OU18)*EXP('Portfolio Return'!OU18)","v":312165.12964216946},{"$f":"(OV18-'Case 3 - Drawdown'!OV18)*EXP('Portfolio Return'!OV18)","v":270676.75364035578},{"$f":"(OW18-'Case 3 - Drawdown'!OW18)*EXP('Portfolio Return'!OW18)","v":237796.6342612892},{"$f":"(OX18-'Case 3 - Drawdown'!OX18)*EXP('Portfolio Return'!OX18)","v":296752.60843883082},{"$f":"(OY18-'Case 3 - Drawdown'!OY18)*EXP('Portfolio Return'!OY18)","v":407382.76297131611},{"$f":"(OZ18-'Case 3 - Drawdown'!OZ18)*EXP('Portfolio Return'!OZ18)","v":300273.27498743543},{"$f":"(PA18-'Case 3 - Drawdown'!PA18)*EXP('Portfolio Return'!PA18)","v":215802.06176981865},{"$f":"(PB18-'Case 3 - Drawdown'!PB18)*EXP('Portfolio Return'!PB18)","v":265524.08305705601},{"$f":"(PC18-'Case 3 - Drawdown'!PC18)*EXP('Portfolio Return'!PC18)","v":215682.67227200049},{"$f":"(PD18-'Case 3 - Drawdown'!PD18)*EXP('Portfolio Return'!PD18)","v":440610.87386572501},{"$f":"(PE18-'Case 3 - Drawdown'!PE18)*EXP('Portfolio Return'!PE18)","v":362978.96152216569},{"$f":"(PF18-'Case 3 - Drawdown'!PF18)*EXP('Portfolio Return'!PF18)","v":376736.31686983671},{"$f":"(PG18-'Case 3 - Drawdown'!PG18)*EXP('Portfolio Return'!PG18)","v":249645.5479636419},{"$f":"(PH18-'Case 3 - Drawdown'!PH18)*EXP('Portfolio Return'!PH18)","v":166972.50605567259},{"$f":"(PI18-'Case 3 - Drawdown'!PI18)*EXP('Portfolio Return'!PI18)","v":283245.96721198451},{"$f":"(PJ18-'Case 3 - Drawdown'!PJ18)*EXP('Portfolio Return'!PJ18)","v":518326.39388701378},{"$f":"(PK18-'Case 3 - Drawdown'!PK18)*EXP('Portfolio Return'!PK18)","v":302667.93225613231},{"$f":"(PL18-'Case 3 - Drawdown'!PL18)*EXP('Portfolio Return'!PL18)","v":311648.97588386683},{"$f":"(PM18-'Case 3 - Drawdown'!PM18)*EXP('Portfolio Return'!PM18)","v":299509.69197883853},{"$f":"(PN18-'Case 3 - Drawdown'!PN18)*EXP('Portfolio Return'!PN18)","v":379058.89269338839},{"$f":"(PO18-'Case 3 - Drawdown'!PO18)*EXP('Portfolio Return'!PO18)","v":270971.95978058694},{"$f":"(PP18-'Case 3 - Drawdown'!PP18)*EXP('Portfolio Return'!PP18)","v":244725.71311799303},{"$f":"(PQ18-'Case 3 - Drawdown'!PQ18)*EXP('Portfolio Return'!PQ18)","v":404873.90140745277},{"$f":"(PR18-'Case 3 - Drawdown'!PR18)*EXP('Portfolio Return'!PR18)","v":213889.8633564823},{"$f":"(PS18-'Case 3 - Drawdown'!PS18)*EXP('Portfolio Return'!PS18)","v":312883.66459169349},{"$f":"(PT18-'Case 3 - Drawdown'!PT18)*EXP('Portfolio Return'!PT18)","v":343219.59782336414},{"$f":"(PU18-'Case 3 - Drawdown'!PU18)*EXP('Portfolio Return'!PU18)","v":261484.26604728884},{"$f":"(PV18-'Case 3 - Drawdown'!PV18)*EXP('Portfolio Return'!PV18)","v":372095.72893473879},{"$f":"(PW18-'Case 3 - Drawdown'!PW18)*EXP('Portfolio Return'!PW18)","v":205507.05188129333},{"$f":"(PX18-'Case 3 - Drawdown'!PX18)*EXP('Portfolio Return'!PX18)","v":151792.89067474709},{"$f":"(PY18-'Case 3 - Drawdown'!PY18)*EXP('Portfolio Return'!PY18)","v":425024.32071107673},{"$f":"(PZ18-'Case 3 - Drawdown'!PZ18)*EXP('Portfolio Return'!PZ18)","v":270684.73477317055},{"$f":"(QA18-'Case 3 - Drawdown'!QA18)*EXP('Portfolio Return'!QA18)","v":304173.73352782824},{"$f":"(QB18-'Case 3 - Drawdown'!QB18)*EXP('Portfolio Return'!QB18)","v":220096.35848674853},{"$f":"(QC18-'Case 3 - Drawdown'!QC18)*EXP('Portfolio Return'!QC18)","v":140669.96807142009},{"$f":"(QD18-'Case 3 - Drawdown'!QD18)*EXP('Portfolio Return'!QD18)","v":313769.5985967975},{"$f":"(QE18-'Case 3 - Drawdown'!QE18)*EXP('Portfolio Return'!QE18)","v":200509.04534459807},{"$f":"(QF18-'Case 3 - Drawdown'!QF18)*EXP('Portfolio Return'!QF18)","v":308336.61511534272},{"$f":"(QG18-'Case 3 - Drawdown'!QG18)*EXP('Portfolio Return'!QG18)","v":210305.70236796982},{"$f":"(QH18-'Case 3 - Drawdown'!QH18)*EXP('Portfolio Return'!QH18)","v":175595.01878140107},{"$f":"(QI18-'Case 3 - Drawdown'!QI18)*EXP('Portfolio Return'!QI18)","v":268391.91755952901},{"$f":"(QJ18-'Case 3 - Drawdown'!QJ18)*EXP('Portfolio Return'!QJ18)","v":125874.18047068041},{"$f":"(QK18-'Case 3 - Drawdown'!QK18)*EXP('Portfolio Return'!QK18)","v":405103.63867839536},{"$f":"(QL18-'Case 3 - Drawdown'!QL18)*EXP('Portfolio Return'!QL18)","v":337703.96997600712},{"$f":"(QM18-'Case 3 - Drawdown'!QM18)*EXP('Portfolio Return'!QM18)","v":189371.96616880872},{"$f":"(QN18-'Case 3 - Drawdown'!QN18)*EXP('Portfolio Return'!QN18)","v":245248.75833380723},{"$f":"(QO18-'Case 3 - Drawdown'!QO18)*EXP('Portfolio Return'!QO18)","v":188837.21024315548},{"$f":"(QP18-'Case 3 - Drawdown'!QP18)*EXP('Portfolio Return'!QP18)","v":228307.25390319887},{"$f":"(QQ18-'Case 3 - Drawdown'!QQ18)*EXP('Portfolio Return'!QQ18)","v":181354.76065337186},{"$f":"(QR18-'Case 3 - Drawdown'!QR18)*EXP('Portfolio Return'!QR18)","v":254680.82234933597},{"$f":"(QS18-'Case 3 - Drawdown'!QS18)*EXP('Portfolio Return'!QS18)","v":605076.21741571766},{"$f":"(QT18-'Case 3 - Drawdown'!QT18)*EXP('Portfolio Return'!QT18)","v":291987.27852693468},{"$f":"(QU18-'Case 3 - Drawdown'!QU18)*EXP('Portfolio Return'!QU18)","v":287514.97184220463},{"$f":"(QV18-'Case 3 - Drawdown'!QV18)*EXP('Portfolio Return'!QV18)","v":364839.53596137243},{"$f":"(QW18-'Case 3 - Drawdown'!QW18)*EXP('Portfolio Return'!QW18)","v":211021.95888336276},{"$f":"(QX18-'Case 3 - Drawdown'!QX18)*EXP('Portfolio Return'!QX18)","v":182453.6082797682},{"$f":"(QY18-'Case 3 - Drawdown'!QY18)*EXP('Portfolio Return'!QY18)","v":156593.72210078992},{"$f":"(QZ18-'Case 3 - Drawdown'!QZ18)*EXP('Portfolio Return'!QZ18)","v":318142.69783494057},{"$f":"(RA18-'Case 3 - Drawdown'!RA18)*EXP('Portfolio Return'!RA18)","v":222777.38537249225},{"$f":"(RB18-'Case 3 - Drawdown'!RB18)*EXP('Portfolio Return'!RB18)","v":372309.96211334242},{"$f":"(RC18-'Case 3 - Drawdown'!RC18)*EXP('Portfolio Return'!RC18)","v":409865.15527013451},{"$f":"(RD18-'Case 3 - Drawdown'!RD18)*EXP('Portfolio Return'!RD18)","v":320104.27490310022},{"$f":"(RE18-'Case 3 - Drawdown'!RE18)*EXP('Portfolio Return'!RE18)","v":214635.09511063597},{"$f":"(RF18-'Case 3 - Drawdown'!RF18)*EXP('Portfolio Return'!RF18)","v":328797.00994568912},{"$f":"(RG18-'Case 3 - Drawdown'!RG18)*EXP('Portfolio Return'!RG18)","v":221919.05006162438},{"$f":"(RH18-'Case 3 - Drawdown'!RH18)*EXP('Portfolio Return'!RH18)","v":155550.85230283748},{"$f":"(RI18-'Case 3 - Drawdown'!RI18)*EXP('Portfolio Return'!RI18)","v":310398.22142945643},{"$f":"(RJ18-'Case 3 - Drawdown'!RJ18)*EXP('Portfolio Return'!RJ18)","v":318559.99000544607},{"$f":"(RK18-'Case 3 - Drawdown'!RK18)*EXP('Portfolio Return'!RK18)","v":281646.13314514124},{"$f":"(RL18-'Case 3 - Drawdown'!RL18)*EXP('Portfolio Return'!RL18)","v":183808.67815176421},{"$f":"(RM18-'Case 3 - Drawdown'!RM18)*EXP('Portfolio Return'!RM18)","v":288372.3318787092},{"$f":"(RN18-'Case 3 - Drawdown'!RN18)*EXP('Portfolio Return'!RN18)","v":210876.44016651696},{"$f":"(RO18-'Case 3 - Drawdown'!RO18)*EXP('Portfolio Return'!RO18)","v":359128.06432174536},{"$f":"(RP18-'Case 3 - Drawdown'!RP18)*EXP('Portfolio Return'!RP18)","v":168947.94576617327},{"$f":"(RQ18-'Case 3 - Drawdown'!RQ18)*EXP('Portfolio Return'!RQ18)","v":313140.323369722},{"$f":"(RR18-'Case 3 - Drawdown'!RR18)*EXP('Portfolio Return'!RR18)","v":258056.91953952576},{"$f":"(RS18-'Case 3 - Drawdown'!RS18)*EXP('Portfolio Return'!RS18)","v":247298.60403749489},{"$f":"(RT18-'Case 3 - Drawdown'!RT18)*EXP('Portfolio Return'!RT18)","v":298158.89260497439},{"$f":"(RU18-'Case 3 - Drawdown'!RU18)*EXP('Portfolio Return'!RU18)","v":330463.07452954957},{"$f":"(RV18-'Case 3 - Drawdown'!RV18)*EXP('Portfolio Return'!RV18)","v":257744.33446904609},{"$f":"(RW18-'Case 3 - Drawdown'!RW18)*EXP('Portfolio Return'!RW18)","v":326040.92179069051},{"$f":"(RX18-'Case 3 - Drawdown'!RX18)*EXP('Portfolio Return'!RX18)","v":342559.65193868813},{"$f":"(RY18-'Case 3 - Drawdown'!RY18)*EXP('Portfolio Return'!RY18)","v":249122.1593941928},{"$f":"(RZ18-'Case 3 - Drawdown'!RZ18)*EXP('Portfolio Return'!RZ18)","v":284661.81931835308},{"$f":"(SA18-'Case 3 - Drawdown'!SA18)*EXP('Portfolio Return'!SA18)","v":310884.1695068698},{"$f":"(SB18-'Case 3 - Drawdown'!SB18)*EXP('Portfolio Return'!SB18)","v":127152.89499441825},{"$f":"(SC18-'Case 3 - Drawdown'!SC18)*EXP('Portfolio Return'!SC18)","v":396936.25828653644},{"$f":"(SD18-'Case 3 - Drawdown'!SD18)*EXP('Portfolio Return'!SD18)","v":270469.01648461266},{"$f":"(SE18-'Case 3 - Drawdown'!SE18)*EXP('Portfolio Return'!SE18)","v":231892.21552407427},{"$f":"(SF18-'Case 3 - Drawdown'!SF18)*EXP('Portfolio Return'!SF18)","v":153838.72312931606},{"$f":"(SG18-'Case 3 - Drawdown'!SG18)*EXP('Portfolio Return'!SG18)","v":275897.61130381463}]
[31,{"$f":"(B33-'Case 3 - Drawdown'!B33)*EXP('Portfolio Return'!B33)","v":92111.040029566982},{"$f":"(C33-'Case 3 - Drawdown'!C33)*EXP('Portfolio Return'!C33)","v":103873.18172646963},{"$f":"(D33-'Case 3 - Drawdown'!D33)*EXP('Portfolio Return'!D33)","v":87339.72084983268},{"$f":"(E33-'Case 3 - Drawdown'!E33)*EXP('Portfolio Return'!E33)","v":153986.45862446286},{"$f":"(F33-'Case 3 - Drawdown'!F33)*EXP('Portfolio Return'!F33)","v":141112.18773336479},{"$f":"(G33-'Case 3 - Drawdown'!G33)*EXP('Portfolio Return'!G33)","v":153706.1322564799},{"$f":"(H33-'Case 3 - Drawdown'!H33)*EXP('Portfolio Return'!H33)","v":401901.54085947265},{"$f":"(I33-'Case 3 - Drawdown'!I33)*EXP('Portfolio Return'!I33)","v":95286.384569335074},{"$f":"(J33-'Case 3 - Drawdown'!J33)*EXP('Portfolio Return'!J33)","v":0},{"$f":"(K33-'Case 3 - Drawdown'!K33)*EXP('Portfolio Return'!K33)","v":77363.375028184761},{"$f":"(L33-'Case 3 - Drawdown'!L33)*EXP('Portfolio Return'!L33)","v":47074.43451005438},{"$f":"(M33-'Case 3 - Drawdown'!M33)*EXP('Portfolio Return'!M33)","v":81383.024019414472},{"$f":"(N33-'Case 3 - Drawdown'!N33)*EXP('Portfolio Return'!N33)","v":182512.82129865821},{"$f":"(O33-'Case 3 - Drawdown'!O33)*EXP('Portfolio Return'!O33)","v":50495.527358600382},{"$f":"(P33-'Case 3 - Drawdown'!P33)*EXP('Portfolio Return'!P33)","v":5624.239804463863},{"$f":"(Q33-'Case 3 - Drawdown'!Q33)*EXP('Portfolio Return'!Q33)","v":87947.864857287728},{"$f":"(R33-'Case 3 - Drawdown'!R33)*EXP('Portfolio Return'!R33)","v":278535.27190184296},{"$f":"(S33-'Case 3 - Drawdown'!S33)*EXP('Portfolio Return'!S33)","v":16186.284300155245},{"$f":"(T33-'Case 3 - Drawdown'!T33)*EXP('Portfolio Return'!T33)","v":95463.471872598035},{"$f":"(U33-'Case 3 - Drawdown'!U33)*EXP('Portfolio Return'!U33)","v":166370.93539416883},{"$f":"(V33-'Case 3 - Drawdown'!V33)*EXP('Portfolio Return'!V33)","v":287006.06135738257},{"$f":"(W33-'Case 3 - Drawdown'!W33)*EXP('Portfolio Return'!W33)","v":165712.8273030321},{"$f":"(X33-'Case 3 - Drawdown'!X33)*EXP('Portfolio Return'!X33)","v":279371.70559586462},{"$f":"(Y33-'Case 3 - Drawdown'!Y33)*EXP('Portfolio Return'!Y33)","v":54572.611772834047},{"$f":"(Z33-'Case 3 - Drawdown'!Z33)*EXP('Portfolio Return'!Z33)","v":169867.7394494754},{"$f":"(AA33-'Case 3 - Drawdown'!AA33)*EXP('Portfolio Return'!AA33)","v":146233.31959618352},{"$f":"(AB33-'Case 3 - Drawdown'!AB33)*EXP('Portfolio Return'!AB33)","v":217824.85651575317},{"$f":"(AC33-'Case 3 - Drawdown'!AC33)*EXP('Portfolio Return'!AC33)","v":0},{"$f":"(AD33-'Case 3 - Drawdown'!AD33)*EXP('Portfolio Return'!AD33)","v":0},{"$f":"(AE33-'Case 3 - Drawdown'!AE33)*EXP('Portfolio Return'!AE33)","v":49735.789755294885},{"$f":"(AF33-'Case 3 - Drawdown'!AF33)*EXP('Portfolio Return'!AF33)","v":116683.65240678286},{"$f":"(AG33-'Case 3 - Drawdown'!AG33)*EXP('Portfolio Return'!AG33)","v":183366.03783867508},{"$f":"(AH33-'Case 3 - Drawdown'!AH33)*EXP('Portfolio Return'!AH33)","v":190051.53201976325},{"$f":"(AI33-'Case 3 - Drawdown'!AI33)*EXP('Portfolio Return'!AI33)","v":171193.6317916282},{"$f":"(AJ33-'Case 3 - Drawdown'!AJ33)*EXP('Portfolio Return'!AJ33)","v":158512.10467464264},{"$f":"(AK33-'Case 3 - Drawdown'!AK33)*EXP('Portfolio Return'!AK33)","v":0},{"$f":"(AL33-'Case 3 - Drawdown'!AL33)*EXP('Portfolio Return'!AL33)","v":56202.936876682019},{"$f":"(AM33-'Case 3 - Drawdown'!AM33)*EXP('Portfolio Return'!AM33)","v":251457.39701904487},{"$f":"(AN33-'Case 3 - Drawdown'!AN33)*EXP('Portfolio Return'!AN33)","v":169114.55663506297},{"$f":"(AO33-'Case 3 - Drawdown'!AO33)*EXP('Portfolio Return'!AO33)","v":0},{"$f":"(AP33-'Case 3 - Drawdown'!AP33)*EXP('Portfolio Return'!AP33)","v":175394.28867749704},{"$f":"(AQ33-'Case 3 - Drawdown'!AQ33)*EXP('Portfolio Return'!AQ33)","v":146648.11033367121},{"$f":"(AR33-'Case 3 - Drawdown'!AR33)*EXP('Portfolio Return'!AR33)","v":157316.96171957924},{"$f":"(AS33-'Case 3 - Drawdown'!AS33)*EXP('Portfolio Return'!AS33)","v":106109.44528022358},{"$f":"(AT33-'Case 3 - Drawdown'!AT33)*EXP('Portfolio Return'!AT33)","v":225155.70327645325},{"$f":"(AU33-'Case 3 - Drawdown'!AU33)*EXP('Portfolio Return'!AU33)","v":174002.80924385707},{"$f":"(AV33-'Case 3 - Drawdown'!AV33)*EXP('Portfolio Return'!AV33)","v":85439.391340861897},{"$f":"(AW33-'Case 3 - Drawdown'!AW33)*EXP('Portfolio Return'!AW33)","v":0},{"$f":"(AX33-'Case 3 - Drawdown'!AX33)*EXP('Portfolio Return'!AX33)","v":308650.72766157269},{"$f":"(AY33-'Case 3 - Drawdown'!AY33)*EXP('Portfolio Return'!AY33)","v":38150.180338303282},{"$f":"(AZ33-'Case 3 - Drawdown'!AZ33)*EXP('Portfolio Return'!AZ33)","v":356783.16503880027},{"$f":"(BA33-'Case 3 - Drawdown'!BA33)*EXP('Portfolio Return'!BA33)","v":114928.62396896485},{"$f":"(BB33-'Case 3 - Drawdown'!BB33)*EXP('Portfolio Return'!BB33)","v":0},{"$f":"(BC33-'Case 3 - Drawdown'!BC33)*EXP('Portfolio Return'!BC33)","v":100904.33253858236},{"$f":"(BD33-'Case 3 - Drawdown'!BD33)*EXP('Portfolio Return'!BD33)","v":287829.02278595901},{"$f":"(BE33-'Case 3 - Drawdown'!BE33)*EXP('Portfolio Return'!BE33)","v":19221.625903741187},{"$f":"(BF33-'Case 3 - Drawdown'!BF33)*EXP('Portfolio Return'!BF33)","v":277790.39253753523},{"$f":"(BG33-'Case 3 - Drawdown'!BG33)*EXP('Portfolio Return'!BG33)","v":139521.72175614416},{"$f":"(BH33-'Case 3 - Drawdown'!BH33)*EXP('Portfolio Return'!BH33)","v":51516.764554423913},{"$f":"(BI33-'Case 3 - Drawdown'!BI33)*EXP('Portfolio Return'!BI33)","v":78795.628445350216},{"$f":"(BJ33-'Case 3 - Drawdown'!BJ33)*EXP('Portfolio Return'!BJ33)","v":128392.18051490854},{"$f":"(BK33-'Case 3 - Drawdown'!BK33)*EXP('Portfolio Return'!BK33)","v":299752.10839163605},{"$f":"(BL33-'Case 3 - Drawdown'!BL33)*EXP('Portfolio Return'!BL33)","v":18638.652029085653},{"$f":"(BM33-'Case 3 - Drawdown'!BM33)*EXP('Portfolio Return'!BM33)","v":0},{"$f":"(BN33-'Case 3 - Drawdown'!BN33)*EXP('Portfolio Return'!BN33)","v":74630.080767069056},{"$f":"(BO33-'Case 3 - Drawdown'!BO33)*EXP('Portfolio Return'!BO33)","v":92576.166804358378},{"$f":"(BP33-'Case 3 - Drawdown'!BP33)*EXP('Portfolio Return'!BP33)","v":178018.22630182834},{"$f":"(BQ33-'Case 3 - Drawdown'!BQ33)*EXP('Portfolio Return'!BQ33)","v":267347.18724342244},{"$f":"(BR33-'Case 3 - Drawdown'!BR33)*EXP('Portfolio Return'!BR33)","v":84404.406140309409},{"$f":"(BS33-'Case 3 - Drawdown'!BS33)*EXP('Portfolio Return'!BS33)","v":0},{"$f":"(BT33-'Case 3 - Drawdown'!BT33)*EXP('Portfolio Return'!BT33)","v":152344.67402005926},{"$f":"(BU33-'Case 3 - Drawdown'!BU33)*EXP('Portfolio Return'!BU33)","v":88784.226344632989},{"$f":"(BV33-'Case 3 - Drawdown'!BV33)*EXP('Portfolio Return'!BV33)","v":48503.952193596539},{"$f":"(BW33-'Case 3 - Drawdown'!BW33)*EXP('Portfolio Return'!BW33)","v":197264.55223722663},{"$f":"(BX33-'Case 3 - Drawdown'!BX33)*EXP('Portfolio Return'!BX33)","v":123729.3425528903},{"$f":"(BY33-'Case 3 - Drawdown'!BY33)*EXP('Portfolio Return'!BY33)","v":231202.02735764594},{"$f":"(BZ33-'Case 3 - Drawdown'!BZ33)*EXP('Portfolio Return'!BZ33)","v":196910.53154968368},{"$f":"(CA33-'Case 3 - Drawdown'!CA33)*EXP('Portfolio Return'!CA33)","v":179450.03576555746},{"$f":"(CB33-'Case 3 - Drawdown'!CB33)*EXP('Portfolio Return'!CB33)","v":87041.329790563002},{"$f":"(CC33-'Case 3 - Drawdown'!CC33)*EXP('Portfolio Return'!CC33)","v":111041.84922873617},{"$f":"(CD33-'Case 3 - Drawdown'!CD33)*EXP('Portfolio Return'!CD33)","v":318303.9549083836},{"$f":"(CE33-'Case 3 - Drawdown'!CE33)*EXP('Portfolio Return'!CE33)","v":66199.753765482907},{"$f":"(CF33-'Case 3 - Drawdown'!CF33)*EXP('Portfolio Return'!CF33)","v":136389.58604868787},{"$f":"(CG33-'Case 3 - Drawdown'!CG33)*EXP('Portfolio Return'!CG33)","v":283036.35746235738},{"$f":"(CH33-'Case 3 - Drawdown'!CH33)*EXP('Portfolio Return'!CH33)","v":237627.34546813151},{"$f":"(CI33-'Case 3 - Drawdown'!CI33)*EXP('Portfolio Return'!CI33)","v":179464.33750734167},{"$f":"(CJ33-'Case 3 - Drawdown'!CJ33)*EXP('Portfolio Return'!CJ33)","v":136235.89350807961},{"$f":"(CK33-'Case 3 - Drawdown'!CK33)*EXP('Portfolio Return'!CK33)","v":141135.91028392469},{"$f":"(CL33-'Case 3 - Drawdown'!CL33)*EXP('Portfolio Return'!CL33)","v":129117.39906816086},{"$f":"(CM33-'Case 3 - Drawdown'!CM33)*EXP('Portfolio Return'!CM33)","v":31188.518918788908},{"$f":"(CN33-'Case 3 - Drawdown'!CN33)*EXP('Portfolio Return'!CN33)","v":242822.67945160763},{"$f":"(CO33-'Case 3 - Drawdown'!CO33)*EXP('Portfolio Return'!CO33)","v":185936.63374001678},{"$f":"(CP33-'Case 3 - Drawdown'!CP33)*EXP('Portfolio Return'!CP33)","v":208101.49662826676},{"$f":"(CQ33-'Case 3 - Drawdown'!CQ33)*EXP('Portfolio Return'!CQ33)","v":0},{"$f":"(CR33-'Case 3 - Drawdown'!CR33)*EXP('Portfolio Return'!CR33)","v":190595.13395651837},{"$f":"(CS33-'Case 3 - Drawdown'!CS33)*EXP('Portfolio Return'!CS33)","v":159164.43119648469},{"$f":"(CT33-'Case 3 - Drawdown'!CT33)*EXP('Portfolio Return'!CT33)","v":255043.13772346239},{"$f":"(CU33-'Case 3 - Drawdown'!CU33)*EXP('Portfolio Return'!CU33)","v":68975.746133478693},{"$f":"(CV33-'Case 3 - Drawdown'!CV33)*EXP('Portfolio Return'!CV33)","v":200470.47585596345},{"$f":"(CW33-'Case 3 - Drawdown'!CW33)*EXP('Portfolio Return'!CW33)","v":279017.68229662126},{"$f":"(CX33-'Case 3 - Drawdown'!CX33)*EXP('Portfolio Return'!CX33)","v":284190.31373774912},{"$f":"(CY33-'Case 3 - Drawdown'!CY33)*EXP('Portfolio Return'!CY33)","v":239107.94799392333},{"$f":"(CZ33-'Case 3 - Drawdown'!CZ33)*EXP('Portfolio Return'!CZ33)","v":0},{"$f":"(DA33-'Case 3 - Drawdown'!DA33)*EXP('Portfolio Return'!DA33)","v":301623.13410293579},{"$f":"(DB33-'Case 3 - Drawdown'!DB33)*EXP('Portfolio Return'!DB33)","v":212775.46153373417},{"$f":"(DC33-'Case 3 - Drawdown'!DC33)*EXP('Portfolio Return'!DC33)","v":59545.374835428513},{"$f":"(DD33-'Case 3 - Drawdown'!DD33)*EXP('Portfolio Return'!DD33)","v":1481.2813268395801},{"$f":"(DE33-'Case 3 - Drawdown'!DE33)*EXP('Portfolio Return'!DE33)","v":121641.41629139906},{"$f":"(DF33-'Case 3 - Drawdown'!DF33)*EXP('Portfolio Return'!DF33)","v":16233.0348973981},{"$f":"(DG33-'Case 3 - Drawdown'!DG33)*EXP('Portfolio Return'!DG33)","v":113493.10999301006},{"$f":"(DH33-'Case 3 - Drawdown'!DH33)*EXP('Portfolio Return'!DH33)","v":179827.39903422067},{"$f":"(DI33-'Case 3 - Drawdown'!DI33)*EXP('Portfolio Return'!DI33)","v":119281.84103694464},{"$f":"(DJ33-'Case 3 - Drawdown'!DJ33)*EXP('Portfolio Return'!DJ33)","v":216966.59285058457},{"$f":"(DK33-'Case 3 - Drawdown'!DK33)*EXP('Portfolio Return'!DK33)","v":126110.48477042043},{"$f":"(DL33-'Case 3 - Drawdown'!DL33)*EXP('Portfolio Return'!DL33)","v":80880.05964507992},{"$f":"(DM33-'Case 3 - Drawdown'!DM33)*EXP('Portfolio Return'!DM33)","v":157285.8067795925},{"$f":"(DN33-'Case 3 - Drawdown'!DN33)*EXP('Portfolio Return'!DN33)","v":237969.49307843257},{"$f":"(DO33-'Case 3 - Drawdown'!DO33)*EXP('Portfolio Return'!DO33)","v":156439.94504508525},{"$f":"(DP33-'Case 3 - Drawdown'!DP33)*EXP('Portfolio Return'!DP33)","v":71508.046855824607},{"$f":"(DQ33-'Case 3 - Drawdown'!DQ33)*EXP('Portfolio Return'!DQ33)","v":1336769.9768263157},{"$f":"(DR33-'Case 3 - Drawdown'!DR33)*EXP('Portfolio Return'!DR33)","v":51685.970927405906},{"$f":"(DS33-'Case 3 - Drawdown'!DS33)*EXP('Portfolio Return'!DS33)","v":321994.96093102638},{"$f":"(DT33-'Case 3 - Drawdown'!DT33)*EXP('Portfolio Return'!DT33)","v":161538.88422700585},{"$f":"(DU33-'Case 3 - Drawdown'!DU33)*EXP('Portfolio Return'!DU33)","v":126798.49917273912},{"$f":"(DV33-'Case 3 - Drawdown'!DV33)*EXP('Portfolio Return'!DV33)","v":141944.67925753182},{"$f":"(DW33-'Case 3 - Drawdown'!DW33)*EXP('Portfolio Return'!DW33)","v":187831.95278225289},{"$f":"(DX33-'Case 3 - Drawdown'!DX33)*EXP('Portfolio Return'!DX33)","v":59961.90543954882},{"$f":"(DY33-'Case 3 - Drawdown'!DY33)*EXP('Portfolio Return'!DY33)","v":3098.2937042279791},{"$f":"(DZ33-'Case 3 - Drawdown'!DZ33)*EXP('Portfolio Return'!DZ33)","v":143387.9179496202},{"$f":"(EA33-'Case 3 - Drawdown'!EA33)*EXP('Portfolio Return'!EA33)","v":279615.93790264585},{"$f":"(EB33-'Case 3 - Drawdown'!EB33)*EXP('Portfolio Return'!EB33)","v":64765.60245858095},{"$f":"(EC33-'Case 3 - Drawdown'!EC33)*EXP('Portfolio Return'!EC33)","v":361810.57884741569},{"$f":"(ED33-'Case 3 - Drawdown'!ED33)*EXP('Portfolio Return'!ED33)","v":122800.81930498267},{"$f":"(EE33-'Case 3 - Drawdown'!EE33)*EXP('Portfolio Return'!EE33)","v":147862.52533480604},{"$f":"(EF33-'Case 3 - Drawdown'!EF33)*EXP('Portfolio Return'!EF33)","v":258045.57541531767},{"$f":"(EG33-'Case 3 - Drawdown'!EG33)*EXP('Portfolio Return'!EG33)","v":265513.26373249083},{"$f":"(EH33-'Case 3 - Drawdown'!EH33)*EXP('Portfolio Return'!EH33)","v":70516.000908740447},{"$f":"(EI33-'Case 3 - Drawdown'!EI33)*EXP('Portfolio Return'!EI33)","v":22973.740481685869},{"$f":"(EJ33-'Case 3 - Drawdown'!EJ33)*EXP('Portfolio Return'!EJ33)","v":173068.82842066383},{"$f":"(EK33-'Case 3 - Drawdown'!EK33)*EXP('Portfolio Return'!EK33)","v":167326.64883431495},{"$f":"(EL33-'Case 3 - Drawdown'!EL33)*EXP('Portfolio Return'!EL33)","v":38871.701907965667},{"$f":"(EM33-'Case 3 - Drawdown'!EM33)*EXP('Portfolio Return'!EM33)","v":169878.70919741722},{"$f":"(EN33-'Case 3 - Drawdown'!EN33)*EXP('Portfolio Return'!EN33)","v":177652.9231640794},{"$f":"(EO33-'Case 3 - Drawdown'!EO33)*EXP('Portfolio Return'!EO33)","v":577563.00573332014},{"$f":"(EP33-'Case 3 - Drawdown'!EP33)*EXP('Portfolio Return'!EP33)","v":173988.45612458335},{"$f":"(EQ33-'Case 3 - Drawdown'!EQ33)*EXP('Portfolio Return'!EQ33)","v":331482.61480810592},{"$f":"(ER33-'Case 3 - Drawdown'!ER33)*EXP('Portfolio Return'!ER33)","v":77737.832706677975},{"$f":"(ES33-'Case 3 - Drawdown'!ES33)*EXP('Portfolio Return'!ES33)","v":81527.59385830081},{"$f":"(ET33-'Case 3 - Drawdown'!ET33)*EXP('Portfolio Return'!ET33)","v":258390.02080742645},{"$f":"(EU33-'Case 3 - Drawdown'!EU33)*EXP('Portfolio Return'!EU33)","v":355871.47528511047},{"$f":"(EV33-'Case 3 - Drawdown'!EV33)*EXP('Portfolio Return'!EV33)","v":226610.3029987097},{"$f":"(EW33-'Case 3 - Drawdown'!EW33)*EXP('Portfolio Return'!EW33)","v":43445.901547607136},{"$f":"(EX33-'Case 3 - Drawdown'!EX33)*EXP('Portfolio Return'!EX33)","v":315845.21579952101},{"$f":"(EY33-'Case 3 - Drawdown'!EY33)*EXP('Portfolio Return'!EY33)","v":0},{"$f":"(EZ33-'Case 3 - Drawdown'!EZ33)*EXP('Portfolio Return'!EZ33)","v":82417.437331980138},{"$f":"(FA33-'Case 3 - Drawdown'!FA33)*EXP('Portfolio Return'!FA33)","v":195073.60376241885},{"$f":"(FB33-'Case 3 - Drawdown'!FB33)*EXP('Portfolio Return'!FB33)","v":126429.56270367152},{"$f":"(FC33-'Case 3 - Drawdown'!FC33)*EXP('Portfolio Return'!FC33)","v":101896.46986690989},{"$f":"(FD33-'Case 3 - Drawdown'!FD33)*EXP('Portfolio Return'!FD33)","v":134316.87540094115},{"$f":"(FE33-'Case 3 - Drawdown'!FE33)*EXP('Portfolio Return'!FE33)","v":66030.235327292539},{"$f":"(FF33-'Case 3 - Drawdown'!FF33)*EXP('Portfolio Return'!FF33)","v":209264.862246645},{"$f":"(FG33-'Case 3 - Drawdown'!FG33)*EXP('Portfolio Return'!FG33)","v":0},{"$f":"(FH33-'Case 3 - Drawdown'!FH33)*EXP('Portfolio Return'!FH33)","v":53851.884174453073},{"$f":"(FI33-'Case 3 - Drawdown'!FI33)*EXP('Portfolio Return'!FI33)","v":211728.96282398363},{"$f":"(FJ33-'Case 3 - Drawdown'!FJ33)*EXP('Portfolio Return'!FJ33)","v":84073.697128443513},{"$f":"(FK33-'Case 3 - Drawdown'!FK33)*EXP('Portfolio Return'!FK33)","v":166493.83158734132},{"$f":"(FL33-'Case 3 - Drawdown'!FL33)*EXP('Portfolio Return'!FL33)","v":121225.6739529949},{"$f":"(FM33-'Case 3 - Drawdown'!FM33)*EXP('Portfolio Return'!FM33)","v":265738.53244374599},{"$f":"(FN33-'Case 3 - Drawdown'!FN33)*EXP('Portfolio Return'!FN33)","v":105619.91985860873},{"$f":"(FO33-'Case 3 - Drawdown'!FO33)*EXP('Portfolio Return'!FO33)","v":75201.987014718572},{"$f":"(FP33-'Case 3 - Drawdown'!FP33)*EXP('Portfolio Return'!FP33)","v":179496.06037398335},{"$f":"(FQ33-'Case 3 - Drawdown'!FQ33)*EXP('Portfolio Return'!FQ33)","v":416998.36504336802},{"$f":"(FR33-'Case 3 - Drawdown'!FR33)*EXP('Portfolio Return'!FR33)","v":117378.21252716257},{"$f":"(FS33-'Case 3 - Drawdown'!FS33)*EXP('Portfolio Return'!FS33)","v":70566.158874141955},{"$f":"(FT33-'Case 3 - Drawdown'!FT33)*EXP('Portfolio Return'!FT33)","v":222325.03231536195},{"$f":"(FU33-'Case 3 - Drawdown'!FU33)*EXP('Portfolio Return'!FU33)","v":167572.03325276301},{"$f":"(FV33-'Case 3 - Drawdown'!FV33)*EXP('Portfolio Return'!FV33)","v":0},{"$f":"(FW33-'Case 3 - Drawdown'!FW33)*EXP('Portfolio Return'!FW33)","v":40677.715932689978},{"$f":"(FX33-'Case 3 - Drawdown'!FX33)*EXP('Portfolio Return'!FX33)","v":171544.24291046645},{"$f":"(FY33-'Case 3 - Drawdown'!FY33)*EXP('Portfolio Return'!FY33)","v":323222.38561823644},{"$f":"(FZ33-'Case 3 - Drawdown'!FZ33)*EXP('Portfolio Return'!FZ33)","v":183115.7210305637},{"$f":"(GA33-'Case 3 - Drawdown'!GA33)*EXP('Portfolio Return'!GA33)","v":16011.932071347836},{"$f":"(GB33-'Case 3 - Drawdown'!GB33)*EXP('Portfolio Return'!GB33)","v":341927.8433407729},{"$f":"(GC33-'Case 3 - Drawdown'!GC33)*EXP('Portfolio Return'!GC33)","v":8643.5874417355153},{"$f":"(GD33-'Case 3 - Drawdown'!GD33)*EXP('Portfolio Return'!GD33)","v":263297.51224174176},{"$f":"(GE33-'Case 3 - Drawdown'!GE33)*EXP('Portfolio Return'!GE33)","v":159949.6122312579},{"$f":"(GF33-'Case 3 - Drawdown'!GF33)*EXP('Portfolio Return'!GF33)","v":145422.4311820257},{"$f":"(GG33-'Case 3 - Drawdown'!GG33)*EXP('Portfolio Return'!GG33)","v":179442.57055347276},{"$f":"(GH33-'Case 3 - Drawdown'!GH33)*EXP('Portfolio Return'!GH33)","v":127183.0108320257},{"$f":"(GI33-'Case 3 - Drawdown'!GI33)*EXP('Portfolio Return'!GI33)","v":126478.06433586981},{"$f":"(GJ33-'Case 3 - Drawdown'!GJ33)*EXP('Portfolio Return'!GJ33)","v":180906.4322046781},{"$f":"(GK33-'Case 3 - Drawdown'!GK33)*EXP('Portfolio Return'!GK33)","v":111401.81451806834},{"$f":"(GL33-'Case 3 - Drawdown'!GL33)*EXP('Portfolio Return'!GL33)","v":295872.86379331147},{"$f":"(GM33-'Case 3 - Drawdown'!GM33)*EXP('Portfolio Return'!GM33)","v":244388.63584089733},{"$f":"(GN33-'Case 3 - Drawdown'!GN33)*EXP('Portfolio Return'!GN33)","v":89421.206030450296},{"$f":"(GO33-'Case 3 - Drawdown'!GO33)*EXP('Portfolio Return'!GO33)","v":247855.53152155006},{"$f":"(GP33-'Case 3 - Drawdown'!GP33)*EXP('Portfolio Return'!GP33)","v":255323.1957982766},{"$f":"(GQ33-'Case 3 - Drawdown'!GQ33)*EXP('Portfolio Return'!GQ33)","v":44321.415708827029},{"$f":"(GR33-'Case 3 - Drawdown'!GR33)*EXP('Portfolio Return'!GR33)","v":45613.005573035509},{"$f":"(GS33-'Case 3 - Drawdown'!GS33)*EXP('Portfolio Return'!GS33)","v":165818.05668238195},{"$f":"(GT33-'Case 3 - Drawdown'!GT33)*EXP('Portfolio Return'!GT33)","v":0},{"$f":"(GU33-'Case 3 - Drawdown'!GU33)*EXP('Portfolio Return'!GU33)","v":180419.87521950909},{"$f":"(GV33-'Case 3 - Drawdown'!GV33)*EXP('Portfolio Return'!GV33)","v":94816.433929311519},{"$f":"(GW33-'Case 3 - Drawdown'!GW33)*EXP('Portfolio Return'!GW33)","v":174075.31479076287},{"$f":"(GX33-'Case 3 - Drawdown'!GX33)*EXP('Portfolio Return'!GX33)","v":290805.53760099015},{"$f":"(GY33-'Case 3 - Drawdown'!GY33)*EXP('Portfolio Return'!GY33)","v":134796.63024915982},{"$f":"(GZ33-'Case 3 - Drawdown'!GZ33)*EXP('Portfolio Return'!GZ33)","v":362667.27987456432},{"$f":"(HA33-'Case 3 - Drawdown'!HA33)*EXP('Portfolio Return'!HA33)","v":261149.67859725989},{"$f":"(HB33-'Case 3 - Drawdown'!HB33)*EXP('Portfolio Return'!HB33)","v":155123.03269782499},{"$f":"(HC33-'Case 3 - Drawdown'!HC33)*EXP('Portfolio Return'!HC33)","v":77606.681505331901},{"$f":"(HD33-'Case 3 - Drawdown'!HD33)*EXP('Portfolio Return'!HD33)","v":180046.32507602705},{"$f":"(HE33-'Case 3 - Drawdown'!HE33)*EXP('Portfolio Return'!HE33)","v":223639.98308359986},{"$f":"(HF33-'Case 3 - Drawdown'!HF33)*EXP('Portfolio Return'!HF33)","v":161960.54368259123},{"$f":"(HG33-'Case 3 - Drawdown'!HG33)*EXP('Portfolio Return'!HG33)","v":17466.941032201554},{"$f":"(HH33-'Case 3 - Drawdown'!HH33)*EXP('Portfolio Return'!HH33)","v":101094.79481026941},{"$f":"(HI33-'Case 3 - Drawdown'!HI33)*EXP('Portfolio Return'!HI33)","v":126741.62680217094},{"$f":"(HJ33-'Case 3 - Drawdown'!HJ33)*EXP('Portfolio Return'!HJ33)","v":424223.52091822168},{"$f":"(HK33-'Case 3 - Drawdown'!HK33)*EXP('Portfolio Return'!HK33)","v":413820.11356978503},{"$f":"(HL33-'Case 3 - Drawdown'!HL33)*EXP('Portfolio Return'!HL33)","v":134316.52390678186},{"$f":"(HM33-'Case 3 - Drawdown'!HM33)*EXP('Portfolio Return'!HM33)","v":185854.67954914737},{"$f":"(HN33-'Case 3 - Drawdown'!HN33)*EXP('Portfolio Return'!HN33)","v":36414.420450675119},{"$f":"(HO33-'Case 3 - Drawdown'!HO33)*EXP('Portfolio Return'!HO33)","v":113894.12760014976},{"$f":"(HP33-'Case 3 - Drawdown'!HP33)*EXP('Portfolio Return'!HP33)","v":237026.15961254929},{"$f":"(HQ33-'Case 3 - Drawdown'!HQ33)*EXP('Portfolio Return'!HQ33)","v":57469.633737268356},{"$f":"(HR33-'Case 3 - Drawdown'!HR33)*EXP('Portfolio Return'!HR33)","v":254719.08431559324},{"$f":"(HS33-'Case 3 - Drawdown'!HS33)*EXP('Portfolio Return'!HS33)","v":10650.600931057324},{"$f":"(HT33-'Case 3 - Drawdown'!HT33)*EXP('Portfolio Return'!HT33)","v":121715.89737854451},{"$f":"(HU33-'Case 3 - Drawdown'!HU33)*EXP('Portfolio Return'!HU33)","v":64164.36631167015},{"$f":"(HV33-'Case 3 - Drawdown'!HV33)*EXP('Portfolio Return'!HV33)","v":140987.54867281116},{"$f":"(HW33-'Case 3 - Drawdown'!HW33)*EXP('Portfolio Return'!HW33)","v":113322.94923393395},{"$f":"(HX33-'Case 3 - Drawdown'!HX33)*EXP('Portfolio Return'!HX33)","v":203076.506396507},{"$f":"(HY33-'Case 3 - Drawdown'!HY33)*EXP('Portfolio Return'!HY33)","v":224677.26799998202},{"$f":"(HZ33-'Case 3 - Drawdown'!HZ33)*EXP('Portfolio Return'!HZ33)","v":494058.72929856682},{"$f":"(IA33-'Case 3 - Drawdown'!IA33)*EXP('Portfolio Return'!IA33)","v":195136.38354364256},{"$f":"(IB33-'Case 3 - Drawdown'!IB33)*EXP('Portfolio Return'!IB33)","v":223795.95148360342},{"$f":"(IC33-'Case 3 - Drawdown'!IC33)*EXP('Portfolio Return'!IC33)","v":175726.36484534651},{"$f":"(ID33-'Case 3 - Drawdown'!ID33)*EXP('Portfolio Return'!ID33)","v":70840.782666632382},{"$f":"(IE33-'Case 3 - Drawdown'!IE33)*EXP('Portfolio Return'!IE33)","v":171741.46642390918},{"$f":"(IF33-'Case 3 - Drawdown'!IF33)*EXP('Portfolio Return'!IF33)","v":0},{"$f":"(IG33-'Case 3 - Drawdown'!IG33)*EXP('Portfolio Return'!IG33)","v":299446.94855155534},{"$f":"(IH33-'Case 3 - Drawdown'!IH33)*EXP('Portfolio Return'!IH33)","v":236281.44652126418},{"$f":"(II33-'Case 3 - Drawdown'!II33)*EXP('Portfolio Return'!II33)","v":107739.53088760603},{"$f":"(IJ33-'Case 3 - Drawdown'!IJ33)*EXP('Portfolio Return'!IJ33)","v":163524.41591987203},{"$f":"(IK33-'Case 3 - Drawdown'!IK33)*EXP('Portfolio Return'!IK33)","v":0},{"$f":"(IL33-'Case 3 - Drawdown'!IL33)*EXP('Portfolio Return'!IL33)","v":50747.432958491176},{"$f":"(IM33-'Case 3 - Drawdown'!IM33)*EXP('Portfolio Return'!IM33)","v":47436.340269217486},{"$f":"(IN33-'Case 3 - Drawdown'!IN33)*EXP('Portfolio Return'!IN33)","v":109835.47492050416},{"$f":"(IO33-'Case 3 - Drawdown'!IO33)*EXP('Portfolio Return'!IO33)","v":50100.467681261296},{"$f":"(IP33-'Case 3 - Drawdown'!IP33)*EXP('Portfolio Return'!IP33)","v":255113.24020300241},{"$f":"(IQ33-'Case 3 - Drawdown'!IQ33)*EXP('Portfolio Return'!IQ33)","v":52892.697443181358},{"$f":"(IR33-'Case 3 - Drawdown'!IR33)*EXP('Portfolio Return'!IR33)","v":201454.23142237496},{"$f":"(IS33-'Case 3 - Drawdown'!IS33)*EXP('Portfolio Return'!IS33)","v":343036.3800799913},{"$f":"(IT33-'Case 3 - Drawdown'!IT33)*EXP('Portfolio Return'!IT33)","v":229023.67036657417},{"$f":"(IU33-'Case 3 - Drawdown'!IU33)*EXP('Portfolio Return'!IU33)","v":249287.10200045095},{"$f":"(IV33-'Case 3 - Drawdown'!IV33)*EXP('Portfolio Return'!IV33)","v":71943.060467531832},{"$f":"(IW33-'Case 3 - Drawdown'!IW33)*EXP('Portfolio Return'!IW33)","v":85225.989503658449},{"$f":"(IX33-'Case 3 - Drawdown'!IX33)*EXP('Portfolio Return'!IX33)","v":209970.6077542585},{"$f":"(IY33-'Case 3 - Drawdown'!IY33)*EXP('Portfolio Return'!IY33)","v":0},{"$f":"(IZ33-'Case 3 - Drawdown'!IZ33)*EXP('Portfolio Return'!IZ33)","v":6719.0158669822304},{"$f":"(JA33-'Case 3 - Drawdown'!JA33)*EXP('Portfolio Return'!JA33)","v":66003.846055018817},{"$f":"(JB33-'Case 3 - Drawdown'!JB33)*EXP('Portfolio Return'!JB33)","v":92130.623202750634},{"$f":"(JC33-'Case 3 - Drawdown'!JC33)*EXP('Portfolio Return'!JC33)","v":47741.834456452772},{"$f":"(JD33-'Case 3 - Drawdown'!JD33)*EXP('Portfolio Return'!JD33)","v":125873.11575554969},{"$f":"(JE33-'Case 3 - Drawdown'!JE33)*EXP('Portfolio Return'!JE33)","v":50259.551931042966},{"$f":"(JF33-'Case 3 - Drawdown'!JF33)*EXP('Portfolio Return'!JF33)","v":116401.95205015248},{"$f":"(JG33-'Case 3 - Drawdown'!JG33)*EXP('Portfolio Return'!JG33)","v":180880.73150036027},{"$f":"(JH33-'Case 3 - Drawdown'!JH33)*EXP('Portfolio Return'!JH33)","v":145894.79312405462},{"$f":"(JI33-'Case 3 - Drawdown'!JI33)*EXP('Portfolio Return'!JI33)","v":203842.72031614673},{"$f":"(JJ33-'Case 3 - Drawdown'!JJ33)*EXP('Portfolio Return'!JJ33)","v":299432.55693691137},{"$f":"(JK33-'Case 3 - Drawdown'!JK33)*EXP('Portfolio Return'!JK33)","v":113342.98865246028},{"$f":"(JL33-'Case 3 - Drawdown'!JL33)*EXP('Portfolio Return'!JL33)","v":61183.815695773112},{"$f":"(JM33-'Case 3 - Drawdown'!JM33)*EXP('Portfolio Return'!JM33)","v":143509.71709513591},{"$f":"(JN33-'Case 3 - Drawdown'!JN33)*EXP('Portfolio Return'!JN33)","v":184826.916954379},{"$f":"(JO33-'Case 3 - Drawdown'!JO33)*EXP('Portfolio Return'!JO33)","v":174372.76317256523},{"$f":"(JP33-'Case 3 - Drawdown'!JP33)*EXP('Portfolio Return'!JP33)","v":184982.9786118732},{"$f":"(JQ33-'Case 3 - Drawdown'!JQ33)*EXP('Portfolio Return'!JQ33)","v":8758.1485303035424},{"$f":"(JR33-'Case 3 - Drawdown'!JR33)*EXP('Portfolio Return'!JR33)","v":183082.058087529},{"$f":"(JS33-'Case 3 - Drawdown'!JS33)*EXP('Portfolio Return'!JS33)","v":134728.7619913432},{"$f":"(JT33-'Case 3 - Drawdown'!JT33)*EXP('Portfolio Return'!JT33)","v":98170.373890442293},{"$f":"(JU33-'Case 3 - Drawdown'!JU33)*EXP('Portfolio Return'!JU33)","v":41244.467789457944},{"$f":"(JV33-'Case 3 - Drawdown'!JV33)*EXP('Portfolio Return'!JV33)","v":78740.00447747318},{"$f":"(JW33-'Case 3 - Drawdown'!JW33)*EXP('Portfolio Return'!JW33)","v":84892.335567234084},{"$f":"(JX33-'Case 3 - Drawdown'!JX33)*EXP('Portfolio Return'!JX33)","v":0},{"$f":"(JY33-'Case 3 - Drawdown'!JY33)*EXP('Portfolio Return'!JY33)","v":179996.38299059268},{"$f":"(JZ33-'Case 3 - Drawdown'!JZ33)*EXP('Portfolio Return'!JZ33)","v":197046.122266119},{"$f":"(KA33-'Case 3 - Drawdown'!KA33)*EXP('Portfolio Return'!KA33)","v":146524.27028731839},{"$f":"(KB33-'Case 3 - Drawdown'!KB33)*EXP('Portfolio Return'!KB33)","v":112233.22376893696},{"$f":"(KC33-'Case 3 - Drawdown'!KC33)*EXP('Portfolio Return'!KC33)","v":247045.75414892027},{"$f":"(KD33-'Case 3 - Drawdown'!KD33)*EXP('Portfolio Return'!KD33)","v":177629.45958958907},{"$f":"(KE33-'Case 3 - Drawdown'!KE33)*EXP('Portfolio Return'!KE33)","v":8119.2625900819958},{"$f":"(KF33-'Case 3 - Drawdown'!KF33)*EXP('Portfolio Return'!KF33)","v":90835.284049891372},{"$f":"(KG33-'Case 3 - Drawdown'!KG33)*EXP('Portfolio Return'!KG33)","v":598032.21871743933},{"$f":"(KH33-'Case 3 - Drawdown'!KH33)*EXP('Portfolio Return'!KH33)","v":267367.48503379372},{"$f":"(KI33-'Case 3 - Drawdown'!KI33)*EXP('Portfolio Return'!KI33)","v":137938.50686680566},{"$f":"(KJ33-'Case 3 - Drawdown'!KJ33)*EXP('Portfolio Return'!KJ33)","v":71537.95035447368},{"$f":"(KK33-'Case 3 - Drawdown'!KK33)*EXP('Portfolio Return'!KK33)","v":6570.8526771468187},{"$f":"(KL33-'Case 3 - Drawdown'!KL33)*EXP('Portfolio Return'!KL33)","v":277181.14618373761},{"$f":"(KM33-'Case 3 - Drawdown'!KM33)*EXP('Portfolio Return'!KM33)","v":74145.581500246306},{"$f":"(KN33-'Case 3 - Drawdown'!KN33)*EXP('Portfolio Return'!KN33)","v":0},{"$f":"(KO33-'Case 3 - Drawdown'!KO33)*EXP('Portfolio Return'!KO33)","v":85076.540534472384},{"$f":"(KP33-'Case 3 - Drawdown'!KP33)*EXP('Portfolio Return'!KP33)","v":321933.96973352664},{"$f":"(KQ33-'Case 3 - Drawdown'!KQ33)*EXP('Portfolio Return'!KQ33)","v":162126.46293531341},{"$f":"(KR33-'Case 3 - Drawdown'!KR33)*EXP('Portfolio Return'!KR33)","v":0},{"$f":"(KS33-'Case 3 - Drawdown'!KS33)*EXP('Portfolio Return'!KS33)","v":7790.3188780805385},{"$f":"(KT33-'Case 3 - Drawdown'!KT33)*EXP('Portfolio Return'!KT33)","v":107843.05389614688},{"$f":"(KU33-'Case 3 - Drawdown'!KU33)*EXP('Portfolio Return'!KU33)","v":29786.891257193398},{"$f":"(KV33-'Case 3 - Drawdown'!KV33)*EXP('Portfolio Return'!KV33)","v":64857.218210801599},{"$f":"(KW33-'Case 3 - Drawdown'!KW33)*EXP('Portfolio Return'!KW33)","v":21606.524560156646},{"$f":"(KX33-'Case 3 - Drawdown'!KX33)*EXP('Portfolio Return'!KX33)","v":155251.41673007209},{"$f":"(KY33-'Case 3 - Drawdown'!KY33)*EXP('Portfolio Return'!KY33)","v":290096.22434879909},{"$f":"(KZ33-'Case 3 - Drawdown'!KZ33)*EXP('Portfolio Return'!KZ33)","v":199945.26197940676},{"$f":"(LA33-'Case 3 - Drawdown'!LA33)*EXP('Portfolio Return'!LA33)","v":47499.424806980307},{"$f":"(LB33-'Case 3 - Drawdown'!LB33)*EXP('Portfolio Return'!LB33)","v":0},{"$f":"(LC33-'Case 3 - Drawdown'!LC33)*EXP('Portfolio Return'!LC33)","v":35707.388490543788},{"$f":"(LD33-'Case 3 - Drawdown'!LD33)*EXP('Portfolio Return'!LD33)","v":359547.22303293849},{"$f":"(LE33-'Case 3 - Drawdown'!LE33)*EXP('Portfolio Return'!LE33)","v":115412.44086529224},{"$f":"(LF33-'Case 3 - Drawdown'!LF33)*EXP('Portfolio Return'!LF33)","v":186767.86193355618},{"$f":"(LG33-'Case 3 - Drawdown'!LG33)*EXP('Portfolio Return'!LG33)","v":135244.86788663038},{"$f":"(LH33-'Case 3 - Drawdown'!LH33)*EXP('Portfolio Return'!LH33)","v":0},{"$f":"(LI33-'Case 3 - Drawdown'!LI33)*EXP('Portfolio Return'!LI33)","v":63938.845205980389},{"$f":"(LJ33-'Case 3 - Drawdown'!LJ33)*EXP('Portfolio Return'!LJ33)","v":110755.18956546024},{"$f":"(LK33-'Case 3 - Drawdown'!LK33)*EXP('Portfolio Return'!LK33)","v":36959.589003918256},{"$f":"(LL33-'Case 3 - Drawdown'!LL33)*EXP('Portfolio Return'!LL33)","v":142634.43063465861},{"$f":"(LM33-'Case 3 - Drawdown'!LM33)*EXP('Portfolio Return'!LM33)","v":218714.89980889703},{"$f":"(LN33-'Case 3 - Drawdown'!LN33)*EXP('Portfolio Return'!LN33)","v":125463.93124473741},{"$f":"(LO33-'Case 3 - Drawdown'!LO33)*EXP('Portfolio Return'!LO33)","v":0},{"$f":"(LP33-'Case 3 - Drawdown'!LP33)*EXP('Portfolio Return'!LP33)","v":40163.924960156903},{"$f":"(LQ33-'Case 3 - Drawdown'!LQ33)*EXP('Portfolio Return'!LQ33)","v":138253.14764418843},{"$f":"(LR33-'Case 3 - Drawdown'!LR33)*EXP('Portfolio Return'!LR33)","v":209144.16858758393},{"$f":"(LS33-'Case 3 - Drawdown'!LS33)*EXP('Portfolio Return'!LS33)","v":266353.92081264895},{"$f":"(LT33-'Case 3 - Drawdown'!LT33)*EXP('Portfolio Return'!LT33)","v":236187.9969574401},{"$f":"(LU33-'Case 3 - Drawdown'!LU33)*EXP('Portfolio Return'!LU33)","v":53434.113382707386},{"$f":"(LV33-'Case 3 - Drawdown'!LV33)*EXP('Portfolio Return'!LV33)","v":138349.81770570733},{"$f":"(LW33-'Case 3 - Drawdown'!LW33)*EXP('Portfolio Return'!LW33)","v":161650.94333987575},{"$f":"(LX33-'Case 3 - Drawdown'!LX33)*EXP('Portfolio Return'!LX33)","v":289835.26208054373},{"$f":"(LY33-'Case 3 - Drawdown'!LY33)*EXP('Portfolio Return'!LY33)","v":229988.80910435799},{"$f":"(LZ33-'Case 3 - Drawdown'!LZ33)*EXP('Portfolio Return'!LZ33)","v":0},{"$f":"(MA33-'Case 3 - Drawdown'!MA33)*EXP('Portfolio Return'!MA33)","v":249255.43070721705},{"$f":"(MB33-'Case 3 - Drawdown'!MB33)*EXP('Portfolio Return'!MB33)","v":45658.962188700076},{"$f":"(MC33-'Case 3 - Drawdown'!MC33)*EXP('Portfolio Return'!MC33)","v":53966.551969943641},{"$f":"(MD33-'Case 3 - Drawdown'!MD33)*EXP('Portfolio Return'!MD33)","v":82498.192351675752},{"$f":"(ME33-'Case 3 - Drawdown'!ME33)*EXP('Portfolio Return'!ME33)","v":284954.06900546962},{"$f":"(MF33-'Case 3 - Drawdown'!MF33)*EXP('Portfolio Return'!MF33)","v":289485.54710052023},{"$f":"(MG33-'Case 3 - Drawdown'!MG33)*EXP('Portfolio Return'!MG33)","v":0},{"$f":"(MH33-'Case 3 - Drawdown'!MH33)*EXP('Portfolio Return'!MH33)","v":200839.77439433124},{"$f":"(MI33-'Case 3 - Drawdown'!MI33)*EXP('Portfolio Return'!MI33)","v":72010.524337139359},{"$f":"(MJ33-'Case 3 - Drawdown'!MJ33)*EXP('Portfolio Return'!MJ33)","v":97960.546834643654},{"$f":"(MK33-'Case 3 - Drawdown'!MK33)*EXP('Portfolio Return'!MK33)","v":155965.29929795628},{"$f":"(ML33-'Case 3 - Drawdown'!ML33)*EXP('Portfolio Return'!ML33)","v":40032.104456080888},{"$f":"(MM33-'Case 3 - Drawdown'!MM33)*EXP('Portfolio Return'!MM33)","v":0},{"$f":"(MN33-'Case 3 - Drawdown'!MN33)*EXP('Portfolio Return'!MN33)","v":246258.34618445931},{"$f":"(MO33-'Case 3 - Drawdown'!MO33)*EXP('Portfolio Return'!MO33)","v":230659.09774485781},{"$f":"(MP33-'Case 3 - Drawdown'!MP33)*EXP('Portfolio Return'!MP33)","v":289083.28376761894},{"$f":"(MQ33-'Case 3 - Drawdown'!MQ33)*EXP('Portfolio Return'!MQ33)","v":157513.95870720528},{"$f":"(MR33-'Case 3 - Drawdown'!MR33)*EXP('Portfolio Return'!MR33)","v":298599.25199846923},{"$f":"(MS33-'Case 3 - Drawdown'!MS33)*EXP('Portfolio Return'!MS33)","v":87236.992329378365},{"$f":"(MT33-'Case 3 - Drawdown'!MT33)*EXP('Portfolio Return'!MT33)","v":136923.77751559619},{"$f":"(MU33-'Case 3 - Drawdown'!MU33)*EXP('Portfolio Return'!MU33)","v":341462.09680025215},{"$f":"(MV33-'Case 3 - Drawdown'!MV33)*EXP('Portfolio Return'!MV33)","v":36159.134375226218},{"$f":"(MW33-'Case 3 - Drawdown'!MW33)*EXP('Portfolio Return'!MW33)","v":84751.133749913381},{"$f":"(MX33-'Case 3 - Drawdown'!MX33)*EXP('Portfolio Return'!MX33)","v":150701.0545614002},{"$f":"(MY33-'Case 3 - Drawdown'!MY33)*EXP('Portfolio Return'!MY33)","v":94681.439184813833},{"$f":"(MZ33-'Case 3 - Drawdown'!MZ33)*EXP('Portfolio Return'!MZ33)","v":208992.1428616886},{"$f":"(NA33-'Case 3 - Drawdown'!NA33)*EXP('Portfolio Return'!NA33)","v":212009.50118147279},{"$f":"(NB33-'Case 3 - Drawdown'!NB33)*EXP('Portfolio Return'!NB33)","v":206196.18295466574},{"$f":"(NC33-'Case 3 - Drawdown'!NC33)*EXP('Portfolio Return'!NC33)","v":189687.64072943787},{"$f":"(ND33-'Case 3 - Drawdown'!ND33)*EXP('Portfolio Return'!ND33)","v":361284.85627311951},{"$f":"(NE33-'Case 3 - Drawdown'!NE33)*EXP('Portfolio Return'!NE33)","v":191168.17400570598},{"$f":"(NF33-'Case 3 - Drawdown'!NF33)*EXP('Portfolio Return'!NF33)","v":92315.891191523813},{"$f":"(NG33-'Case 3 - Drawdown'!NG33)*EXP('Portfolio Return'!NG33)","v":106709.70453918107},{"$f":"(NH33-'Case 3 - Drawdown'!NH33)*EXP('Portfolio Return'!NH33)","v":103054.82207562485},{"$f":"(NI33-'Case 3 - Drawdown'!NI33)*EXP('Portfolio Return'!NI33)","v":127213.32366826067},{"$f":"(NJ33-'Case 3 - Drawdown'!NJ33)*EXP('Portfolio Return'!NJ33)","v":149637.79491068632},{"$f":"(NK33-'Case 3 - Drawdown'!NK33)*EXP('Portfolio Return'!NK33)","v":201056.21514583167},{"$f":"(NL33-'Case 3 - Drawdown'!NL33)*EXP('Portfolio Return'!NL33)","v":64953.366975270059},{"$f":"(NM33-'Case 3 - Drawdown'!NM33)*EXP('Portfolio Return'!NM33)","v":240963.04120037702},{"$f":"(NN33-'Case 3 - Drawdown'!NN33)*EXP('Portfolio Return'!NN33)","v":74663.103415041536},{"$f":"(NO33-'Case 3 - Drawdown'!NO33)*EXP('Portfolio Return'!NO33)","v":33040.7474681358},{"$f":"(NP33-'Case 3 - Drawdown'!NP33)*EXP('Portfolio Return'!NP33)","v":196753.35020083285},{"$f":"(NQ33-'Case 3 - Drawdown'!NQ33)*EXP('Portfolio Return'!NQ33)","v":125054.83152397927},{"$f":"(NR33-'Case 3 - Drawdown'!NR33)*EXP('Portfolio Return'!NR33)","v":172540.67062782074},{"$f":"(NS33-'Case 3 - Drawdown'!NS33)*EXP('Portfolio Return'!NS33)","v":261067.08576213566},{"$f":"(NT33-'Case 3 - Drawdown'!NT33)*EXP('Portfolio Return'!NT33)","v":160511.95983412894},{"$f":"(NU33-'Case 3 - Drawdown'!NU33)*EXP('Portfolio Return'!NU33)","v":165414.51709116314},{"$f":"(NV33-'Case 3 - Drawdown'!NV33)*EXP('Portfolio Return'!NV33)","v":160959.89624011479},{"$f":"(NW33-'Case 3 - Drawdown'!NW33)*EXP('Portfolio Return'!NW33)","v":40233.34806604738},{"$f":"(NX33-'Case 3 - Drawdown'!NX33)*EXP('Portfolio Return'!NX33)","v":80039.162000440105},{"$f":"(NY33-'Case 3 - Drawdown'!NY33)*EXP('Portfolio Return'!NY33)","v":198503.35071292636},{"$f":"(NZ33-'Case 3 - Drawdown'!NZ33)*EXP('Portfolio Return'!NZ33)","v":0},{"$f":"(OA33-'Case 3 - Drawdown'!OA33)*EXP('Portfolio Return'!OA33)","v":188203.38723676431},{"$f":"(OB33-'Case 3 - Drawdown'!OB33)*EXP('Portfolio Return'!OB33)","v":0},{"$f":"(OC33-'Case 3 - Drawdown'!OC33)*EXP('Portfolio Return'!OC33)","v":158718.91156577319},{"$f":"(OD33-'Case 3 - Drawdown'!OD33)*EXP('Portfolio Return'!OD33)","v":47188.679886014259},{"$f":"(OE33-'Case 3 - Drawdown'!OE33)*EXP('Portfolio Return'!OE33)","v":119982.40553893747},{"$f":"(OF33-'Case 3 - Drawdown'!OF33)*EXP('Portfolio Return'!OF33)","v":331247.48951758642},{"$f":"(OG33-'Case 3 - Drawdown'!OG33)*EXP('Portfolio Return'!OG33)","v":132504.77587611566},{"$f":"(OH33-'Case 3 - Drawdown'!OH33)*EXP('Portfolio Return'!OH33)","v":0},{"$f":"(OI33-'Case 3 - Drawdown'!OI33)*EXP('Portfolio Return'!OI33)","v":95168.033614079424},{"$f":"(OJ33-'Case 3 - Drawdown'!OJ33)*EXP('Portfolio Return'!OJ33)","v":190309.90234952836},{"$f":"(OK33-'Case 3 - Drawdown'!OK33)*EXP('Portfolio Return'!OK33)","v":120993.83212829201},{"$f":"(OL33-'Case 3 - Drawdown'!OL33)*EXP('Portfolio Return'!OL33)","v":0},{"$f":"(OM33-'Case 3 - Drawdown'!OM33)*EXP('Portfolio Return'!OM33)","v":0},{"$f":"(ON33-'Case 3 - Drawdown'!ON33)*EXP('Portfolio Return'!ON33)","v":151453.68180031725},{"$f":"(OO33-'Case 3 - Drawdown'!OO33)*EXP('Portfolio Return'!OO33)","v":0},{"$f":"(OP33-'Case 3 - Drawdown'!OP33)*EXP('Portfolio Return'!OP33)","v":169451.7777016366},{"$f":"(OQ33-'Case 3 - Drawdown'!OQ33)*EXP('Portfolio Return'!OQ33)","v":71339.151075586662},{"$f":"(OR33-'Case 3 - Drawdown'!OR33)*EXP('Portfolio Return'!OR33)","v":166556.51347509606},{"$f":"(OS33-'Case 3 - Drawdown'!OS33)*EXP('Portfolio Return'!OS33)","v":88820.991987235277},{"$f":"(OT33-'Case 3 - Drawdown'!OT33)*EXP('Portfolio Return'!OT33)","v":144723.13175090469},{"$f":"(OU33-'Case 3 - Drawdown'!OU33)*EXP('Portfolio Return'!OU33)","v":161404.67519068735},{"$f":"(OV33-'Case 3 - Drawdown'!OV33)*EXP('Portfolio Return'!OV33)","v":70708.793482758832},{"$f":"(OW33-'Case 3 - Drawdown'!OW33)*EXP('Portfolio Return'!OW33)","v":58581.130718675086},{"$f":"(OX33-'Case 3 - Drawdown'!OX33)*EXP('Portfolio Return'!OX33)","v":196105.55110195777},{"$f":"(OY33-'Case 3 - Drawdown'!OY33)*EXP('Portfolio Return'!OY33)","v":188090.35172860775},{"$f":"(OZ33-'Case 3 - Drawdown'!OZ33)*EXP('Portfolio Return'!OZ33)","v":258675.85951420051},{"$f":"(PA33-'Case 3 - Drawdown'!PA33)*EXP('Portfolio Return'!PA33)","v":52456.68555099357},{"$f":"(PB33-'Case 3 - Drawdown'!PB33)*EXP('Portfolio Return'!PB33)","v":138860.62135100013},{"$f":"(PC33-'Case 3 - Drawdown'!PC33)*EXP('Portfolio Return'!PC33)","v":171598.33793433136},{"$f":"(PD33-'Case 3 - Drawdown'!PD33)*EXP('Portfolio Return'!PD33)","v":457995.40767741966},{"$f":"(PE33-'Case 3 - Drawdown'!PE33)*EXP('Portfolio Return'!PE33)","v":138628.61160111884},{"$f":"(PF33-'Case 3 - Drawdown'!PF33)*EXP('Portfolio Return'!PF33)","v":157820.95022169178},{"$f":"(PG33-'Case 3 - Drawdown'!PG33)*EXP('Portfolio Return'!PG33)","v":53889.015476410219},{"$f":"(PH33-'Case 3 - Drawdown'!PH33)*EXP('Portfolio Return'!PH33)","v":22881.073575140548},{"$f":"(PI33-'Case 3 - Drawdown'!PI33)*EXP('Portfolio Return'!PI33)","v":235198.11045589982},{"$f":"(PJ33-'Case 3 - Drawdown'!PJ33)*EXP('Portfolio Return'!PJ33)","v":202252.49157015342},{"$f":"(PK33-'Case 3 - Drawdown'!PK33)*EXP('Portfolio Return'!PK33)","v":95203.002998773518},{"$f":"(PL33-'Case 3 - Drawdown'!PL33)*EXP('Portfolio Return'!PL33)","v":265072.60859513911},{"$f":"(PM33-'Case 3 - Drawdown'!PM33)*EXP('Portfolio Return'!PM33)","v":137850.42308514143},{"$f":"(PN33-'Case 3 - Drawdown'!PN33)*EXP('Portfolio Return'!PN33)","v":98276.700001570323},{"$f":"(PO33-'Case 3 - Drawdown'!PO33)*EXP('Portfolio Return'!PO33)","v":279305.7764106273},{"$f":"(PP33-'Case 3 - Drawdown'!PP33)*EXP('Portfolio Return'!PP33)","v":300936.83032705082},{"$f":"(PQ33-'Case 3 - Drawdown'!PQ33)*EXP('Portfolio Return'!PQ33)","v":283441.85727078753},{"$f":"(PR33-'Case 3 - Drawdown'!PR33)*EXP('Portfolio Return'!PR33)","v":99303.083458548193},{"$f":"(PS33-'Case 3 - Drawdown'!PS33)*EXP('Portfolio Return'!PS33)","v":238652.63030068181},{"$f":"(PT33-'Case 3 - Drawdown'!PT33)*EXP('Portfolio Return'!PT33)","v":236807.0231925206},{"$f":"(PU33-'Case 3 - Drawdown'!PU33)*EXP('Portfolio Return'!PU33)","v":121189.33243254786},{"$f":"(PV33-'Case 3 - Drawdown'!PV33)*EXP('Portfolio Return'!PV33)","v":219755.0541588233},{"$f":"(PW33-'Case 3 - Drawdown'!PW33)*EXP('Portfolio Return'!PW33)","v":39416.365104321572},{"$f":"(PX33-'Case 3 - Drawdown'!PX33)*EXP('Portfolio Return'!PX33)","v":0},{"$f":"(PY33-'Case 3 - Drawdown'!PY33)*EXP('Portfolio Return'!PY33)","v":332281.65411762561},{"$f":"(PZ33-'Case 3 - Drawdown'!PZ33)*EXP('Portfolio Return'!PZ33)","v":115098.58876610796},{"$f":"(QA33-'Case 3 - Drawdown'!QA33)*EXP('Portfolio Return'!QA33)","v":136852.59057669021},{"$f":"(QB33-'Case 3 - Drawdown'!QB33)*EXP('Portfolio Return'!QB33)","v":89909.389295309462},{"$f":"(QC33-'Case 3 - Drawdown'!QC33)*EXP('Portfolio Return'!QC33)","v":0},{"$f":"(QD33-'Case 3 - Drawdown'!QD33)*EXP('Portfolio Return'!QD33)","v":88365.031773783732},{"$f":"(QE33-'Case 3 - Drawdown'!QE33)*EXP('Portfolio Return'!QE33)","v":29123.205906120274},{"$f":"(QF33-'Case 3 - Drawdown'!QF33)*EXP('Portfolio Return'!QF33)","v":83967.419768865337},{"$f":"(QG33-'Case 3 - Drawdown'!QG33)*EXP('Portfolio Return'!QG33)","v":46810.993737935183},{"$f":"(QH33-'Case 3 - Drawdown'!QH33)*EXP('Portfolio Return'!QH33)","v":0},{"$f":"(QI33-'Case 3 - Drawdown'!QI33)*EXP('Portfolio Return'!QI33)","v":170656.92731392072},{"$f":"(QJ33-'Case 3 - Drawdown'!QJ33)*EXP('Portfolio Return'!QJ33)","v":0},{"$f":"(QK33-'Case 3 - Drawdown'!QK33)*EXP('Portfolio Return'!QK33)","v":237960.39291723887},{"$f":"(QL33-'Case 3 - Drawdown'!QL33)*EXP('Portfolio Return'!QL33)","v":284579.85949154623},{"$f":"(QM33-'Case 3 - Drawdown'!QM33)*EXP('Portfolio Return'!QM33)","v":35814.083736487752},{"$f":"(QN33-'Case 3 - Drawdown'!QN33)*EXP('Portfolio Return'!QN33)","v":95623.072114134891},{"$f":"(QO33-'Case 3 - Drawdown'!QO33)*EXP('Portfolio Return'!QO33)","v":39402.28725799331},{"$f":"(QP33-'Case 3 - Drawdown'!QP33)*EXP('Portfolio Return'!QP33)","v":118939.09981016052},{"$f":"(QQ33-'Case 3 - Drawdown'!QQ33)*EXP('Portfolio Return'!QQ33)","v":0},{"$f":"(QR33-'Case 3 - Drawdown'!QR33)*EXP('Portfolio Return'!QR33)","v":72253.311386678703},{"$f":"(QS33-'Case 3 - Drawdown'!QS33)*EXP('Portfolio Return'!QS33)","v":341256.20492920442},{"$f":"(QT33-'Case 3 - Drawdown'!QT33)*EXP('Portfolio Return'!QT33)","v":238337.29974908006},{"$f":"(QU33-'Case 3 - Drawdown'!QU33)*EXP('Portfolio Return'!QU33)","v":152096.57137166383},{"$f":"(QV33-'Case 3 - Drawdown'!QV33)*EXP('Portfolio Return'!QV33)","v":252561.93590769288},{"$f":"(QW33-'Case 3 - Drawdown'!QW33)*EXP('Portfolio Return'!QW33)","v":9971.0604685528779},{"$f":"(QX33-'Case 3 - Drawdown'!QX33)*EXP('Portfolio Return'!QX33)","v":81281.673186362183},{"$f":"(QY33-'Case 3 - Drawdown'!QY33)*EXP('Portfolio Return'!QY33)","v":0},{"$f":"(QZ33-'Case 3 - Drawdown'!QZ33)*EXP('Portfolio Return'!QZ33)","v":112944.65349111875},{"$f":"(RA33-'Case 3 - Drawdown'!RA33)*EXP('Portfolio Return'!RA33)","v":163132.5054459674},{"$f":"(RB33-'Case 3 - Drawdown'!RB33)*EXP('Portfolio Return'!RB33)","v":218921.77953831671},{"$f":"(RC33-'Case 3 - Drawdown'!RC33)*EXP('Portfolio Return'!RC33)","v":256572.30888894032},{"$f":"(RD33-'Case 3 - Drawdown'!RD33)*EXP('Portfolio Return'!RD33)","v":185590.31635818342},{"$f":"(RE33-'Case 3 - Drawdown'!RE33)*EXP('Portfolio Return'!RE33)","v":47765.200810840877},{"$f":"(RF33-'Case 3 - Drawdown'!RF33)*EXP('Portfolio Return'!RF33)","v":241193.38679541941},{"$f":"(RG33-'Case 3 - Drawdown'!RG33)*EXP('Portfolio Return'!RG33)","v":47141.889587035534},{"$f":"(RH33-'Case 3 - Drawdown'!RH33)*EXP('Portfolio Return'!RH33)","v":0},{"$f":"(RI33-'Case 3 - Drawdown'!RI33)*EXP('Portfolio Return'!RI33)","v":79030.18020228119},{"$f":"(RJ33-'Case 3 - Drawdown'!RJ33)*EXP('Portfolio Return'!RJ33)","v":139675.9760079183},{"$f":"(RK33-'Case 3 - Drawdown'!RK33)*EXP('Portfolio Return'!RK33)","v":118633.82358804795},{"$f":"(RL33-'Case 3 - Drawdown'!RL33)*EXP('Portfolio Return'!RL33)","v":0},{"$f":"(RM33-'Case 3 - Drawdown'!RM33)*EXP('Portfolio Return'!RM33)","v":150667.57455250321},{"$f":"(RN33-'Case 3 - Drawdown'!RN33)*EXP('Portfolio Return'!RN33)","v":27191.622785268457},{"$f":"(RO33-'Case 3 - Drawdown'!RO33)*EXP('Portfolio Return'!RO33)","v":300189.00679546967},{"$f":"(RP33-'Case 3 - Drawdown'!RP33)*EXP('Portfolio Return'!RP33)","v":22091.308437460102},{"$f":"(RQ33-'Case 3 - Drawdown'!RQ33)*EXP('Portfolio Return'!RQ33)","v":260582.60194661046},{"$f":"(RR33-'Case 3 - Drawdown'!RR33)*EXP('Portfolio Return'!RR33)","v":195477.80216451036},{"$f":"(RS33-'Case 3 - Drawdown'!RS33)*EXP('Portfolio Return'!RS33)","v":24366.758732831706},{"$f":"(RT33-'Case 3 - Drawdown'!RT33)*EXP('Portfolio Return'!RT33)","v":211098.4990337753},{"$f":"(RU33-'Case 3 - Drawdown'!RU33)*EXP('Portfolio Return'!RU33)","v":161089.05969265747},{"$f":"(RV33-'Case 3 - Drawdown'!RV33)*EXP('Portfolio Return'!RV33)","v":72750.787940061738},{"$f":"(RW33-'Case 3 - Drawdown'!RW33)*EXP('Portfolio Return'!RW33)","v":84064.238265300039},{"$f":"(RX33-'Case 3 - Drawdown'!RX33)*EXP('Portfolio Return'!RX33)","v":283763.41478321102},{"$f":"(RY33-'Case 3 - Drawdown'!RY33)*EXP('Portfolio Return'!RY33)","v":282218.12574331299},{"$f":"(RZ33-'Case 3 - Drawdown'!RZ33)*EXP('Portfolio Return'!RZ33)","v":113473.25938045628},{"$f":"(SA33-'Case 3 - Drawdown'!SA33)*EXP('Portfolio Return'!SA33)","v":203195.70938247332},{"$f":"(SB33-'Case 3 - Drawdown'!SB33)*EXP('Portfolio Return'!SB33)","v":0},{"$f":"(SC33-'Case 3 - Drawdown'!SC33)*EXP('Portfolio Return'!SC33)","v":147568.83203256619},{"$f":"(SD33-'Case 3 - Drawdown'!SD33)*EXP('Portfolio Return'!SD33)","v":138468.48770615697},{"$f":"(SE33-'Case 3 - Drawdown'!SE33)*EXP('Portfolio Return'!SE33)","v":119705.49610845683},{"$f":"(SF33-'Case 3 - Drawdown'!SF33)*EXP('Portfolio Return'!SF33)","v":0},{"$f":"(SG33-'Case 3 - Drawdown'!SG33)*EXP('Portfolio Return'!SG33)","v":122596.94257715589}]
[45,{"$f":"(B47-'Case 3 - Drawdown'!B47)*EXP('Portfolio Return'!B47)","v":0},{"$f":"(C47-'Case 3 - Drawdown'!C47)*EXP('Portfolio Return'!C47)","v":0},{"$f":"(D47-'Case 3 - Drawdown'!D47)*EXP('Portfolio Return'!D47)","v":0},{"$f":"(E47-'Case 3 - Drawdown'!E47)*EXP('Portfolio Return'!E47)","v":0},{"$f":"(F47-'Case 3 - Drawdown'!F47)*EXP('Portfolio Return'!F47)","v":0},{"$f":"(G47-'Case 3 - Drawdown'!G47)*EXP('Portfolio Return'!G47)","v":0},{"$f":"(H47-'Case 3 - Drawdown'!H47)*EXP('Portfolio Return'!H47)","v":281977.73666830076},{"$f":"(I47-'Case 3 - Drawdown'!I47)*EXP('Portfolio Return'!I47)","v":0},{"$f":"(J47-'Case 3 - Drawdown'!J47)*EXP('Portfolio Return'!J47)","v":0},{"$f":"(K47-'Case 3 - Drawdown'!K47)*EXP('Portfolio Return'!K47)","v":0},{"$f":"(L47-'Case 3 - Drawdown'!L47)*EXP('Portfolio Return'!L47)","v":0},{"$f":"(M47-'Case 3 - Drawdown'!M47)*EXP('Portfolio Return'!M47)","v":0},{"$f":"(N47-'Case 3 - Drawdown'!N47)*EXP('Portfolio Return'!N47)","v":108318.37113283965},{"$f":"(O47-'Case 3 - Drawdown'!O47)*EXP('Portfolio Return'!O47)","v":0},{"$f":"(P47-'Case 3 - Drawdown'!P47)*EXP('Portfolio Return'!P47)","v":0},{"$f":"(Q47-'Case 3 - Drawdown'!Q47)*EXP('Portfolio Return'!Q47)","v":0},{"$f":"(R47-'Case 3 - Drawdown'!R47)*EXP('Portfolio Return'!R47)","v":139582.42150740186},{"$f":"(S47-'Case 3 - Drawdown'!S47)*EXP('Portfolio Return'!S47)","v":0},{"$f":"(T47-'Case 3 - Drawdown'!T47)*EXP('Portfolio Return'!T47)","v":0},{"$f":"(U47-'Case 3 - Drawdown'!U47)*EXP('Portfolio Return'!U47)","v":22012.200762254663},{"$f":"(V47-'Case 3 - Drawdown'!V47)*EXP('Portfolio Return'!V47)","v":210597.05311769916},{"$f":"(W47-'Case 3 - Drawdown'!W47)*EXP('Portfolio Return'!W47)","v":52057.906963538771},{"$f":"(X47-'Case 3 - Drawdown'!X47)*EXP('Portfolio Return'!X47)","v":137780.97105460256},{"$f":"(Y47-'Case 3 - Drawdown'!Y47)*EXP('Portfolio Return'!Y47)","v":0},{"$f":"(Z47-'Case 3 - Drawdown'!Z47)*EXP('Portfolio Return'!Z47)","v":0},{"$f":"(AA47-'Case 3 - Drawdown'!AA47)*EXP('Portfolio Return'!AA47)","v":0},{"$f":"(AB47-'Case 3 - Drawdown'!AB47)*EXP('Portfolio Return'!AB47)","v":61329.829981113253},{"$f":"(AC47-'Case 3 - Drawdown'!AC47)*EXP('Portfolio Return'!AC47)","v":0},{"$f":"(AD47-'Case 3 - Drawdown'!AD47)*EXP('Portfolio Return'!AD47)","v":0},{"$f":"(AE47-'Case 3 - Drawdown'!AE47)*EXP('Portfolio Return'!AE47)","v":0},{"$f":"(AF47-'Case 3 - Drawdown'!AF47)*EXP('Portfolio Return'!AF47)","v":0},{"$f":"(AG47-'Case 3 - Drawdown'!AG47)*EXP('Portfolio Return'!AG47)","v":4462.2201100354778},{"$f":"(AH47-'Case 3 - Drawdown'!AH47)*EXP('Portfolio Return'!AH47)","v":15123.050053980694},{"$f":"(AI47-'Case 3 - Drawdown'!AI47)*EXP('Portfolio Return'!AI47)","v":36861.926097631091},{"$f":"(AJ47-'Case 3 - Drawdown'!AJ47)*EXP('Portfolio Return'!AJ47)","v":93987.158336216438},{"$f":"(AK47-'Case 3 - Drawdown'!AK47)*EXP('Portfolio Return'!AK47)","v":0},{"$f":"(AL47-'Case 3 - Drawdown'!AL47)*EXP('Portfolio Return'!AL47)","v":0},{"$f":"(AM47-'Case 3 - Drawdown'!AM47)*EXP('Portfolio Return'!AM47)","v":123010.63488513615},{"$f":"(AN47-'Case 3 - Drawdown'!AN47)*EXP('Portfolio Return'!AN47)","v":0},{"$f":"(AO47-'Case 3 - Drawdown'!AO47)*EXP('Portfolio Return'!AO47)","v":0},{"$f":"(AP47-'Case 3 - Drawdown'!AP47)*EXP('Portfolio Return'!AP47)","v":23806.867491396948},{"$f":"(AQ47-'Case 3 - Drawdown'!AQ47)*EXP('Portfolio Return'!AQ47)","v":6539.1893096632648},{"$f":"(AR47-'Case 3 - Drawdown'!AR47)*EXP('Portfolio Return'!AR47)","v":0},{"$f":"(AS47-'Case 3 - Drawdown'!AS47)*EXP('Portfolio Return'!AS47)","v":0},{"$f":"(AT47-'Case 3 - Drawdown'!AT47)*EXP('Portfolio Return'!AT47)","v":115317.69613505839},{"$f":"(AU47-'Case 3 - Drawdown'!AU47)*EXP('Portfolio Return'!AU47)","v":2669.5604532552475},{"$f":"(AV47-'Case 3 - Drawdown'!AV47)*EXP('Portfolio Return'!AV47)","v":0},{"$f":"(AW47-'Case 3 - Drawdown'!AW47)*EXP('Portfolio Return'!AW47)","v":0},{"$f":"(AX47-'Case 3 - Drawdown'!AX47)*EXP('Portfolio Return'!AX47)","v":204787.34332386684},{"$f":"(AY47-'Case 3 - Drawdown'!AY47)*EXP('Portfolio Return'!AY47)","v":0},{"$f":"(AZ47-'Case 3 - Drawdown'!AZ47)*EXP('Portfolio Return'!AZ47)","v":261660.49021267556},{"$f":"(BA47-'Case 3 - Drawdown'!BA47)*EXP('Portfolio Return'!BA47)","v":0},{"$f":"(BB47-'Case 3 - Drawdown'!BB47)*EXP('Portfolio Return'!BB47)","v":0},{"$f":"(BC47-'Case 3 - Drawdown'!BC47)*EXP('Portfolio Return'!BC47)","v":0},{"$f":"(BD47-'Case 3 - Drawdown'!BD47)*EXP('Portfolio Return'!BD47)","v":82258.811047817202},{"$f":"(BE47-'Case 3 - Drawdown'!BE47)*EXP('Portfolio Return'!BE47)","v":0},{"$f":"(BF47-'Case 3 - Drawdown'!BF47)*EXP('Portfolio Return'!BF47)","v":97823.762389141353},{"$f":"(BG47-'Case 3 - Drawdown'!BG47)*EXP('Portfolio Return'!BG47)","v":0},{"$f":"(BH47-'Case 3 - Drawdown'!BH47)*EXP('Portfolio Return'!BH47)","v":0},{"$f":"(BI47-'Case 3 - Drawdown'!BI47)*EXP('Portfolio Return'!BI47)","v":0},{"$f":"(BJ47-'Case 3 - Drawdown'!BJ47)*EXP('Portfolio Return'!BJ47)","v":0},{"$f":"(BK47-'Case 3 - Drawdown'!BK47)*EXP('Portfolio Return'!BK47)","v":84819.129007117081},{"$f":"(BL47-'Case 3 - Drawdown'!BL47)*EXP('Portfolio Return'!BL47)","v":0},{"$f":"(BM47-'Case 3 - Drawdown'!BM47)*EXP('Portfolio Return'!BM47)","v":0},{"$f":"(BN47-'Case 3 - Drawdown'!BN47)*EXP('Portfolio Return'!BN47)","v":0},{"$f":"(BO47-'Case 3 - Drawdown'!BO47)*EXP('Portfolio Return'!BO47)","v":0},{"$f":"(BP47-'Case 3 - Drawdown'!BP47)*EXP('Portfolio Return'!BP47)","v":80949.717957050845},{"$f":"(BQ47-'Case 3 - Drawdown'!BQ47)*EXP('Portfolio Return'!BQ47)","v":106316.40310662768},{"$f":"(BR47-'Case 3 - Drawdown'!BR47)*EXP('Portfolio Return'!BR47)","v":0},{"$f":"(BS47-'Case 3 - Drawdown'!BS47)*EXP('Portfolio Return'!BS47)","v":0},{"$f":"(BT47-'Case 3 - Drawdown'!BT47)*EXP('Portfolio Return'!BT47)","v":0},{"$f":"(BU47-'Case 3 - Drawdown'!BU47)*EXP('Portfolio Return'!BU47)","v":0},{"$f":"(BV47-'Case 3 - Drawdown'!BV47)*EXP('Portfolio Return'!BV47)","v":0},{"$f":"(BW47-'Case 3 - Drawdown'!BW47)*EXP('Portfolio Return'!BW47)","v":19316.163423020284},{"$f":"(BX47-'Case 3 - Drawdown'!BX47)*EXP('Portfolio Return'!BX47)","v":0},{"$f":"(BY47-'Case 3 - Drawdown'!BY47)*EXP('Portfolio Return'!BY47)","v":150016.53496562463},{"$f":"(BZ47-'Case 3 - Drawdown'!BZ47)*EXP('Portfolio Return'!BZ47)","v":108310.33078577791},{"$f":"(CA47-'Case 3 - Drawdown'!CA47)*EXP('Portfolio Return'!CA47)","v":10940.864907281488},{"$f":"(CB47-'Case 3 - Drawdown'!CB47)*EXP('Portfolio Return'!CB47)","v":0},{"$f":"(CC47-'Case 3 - Drawdown'!CC47)*EXP('Portfolio Return'!CC47)","v":0},{"$f":"(CD47-'Case 3 - Drawdown'!CD47)*EXP('Portfolio Return'!CD47)","v":241050.54090686666},{"$f":"(CE47-'Case 3 - Drawdown'!CE47)*EXP('Portfolio Return'!CE47)","v":0},{"$f":"(CF47-'Case 3 - Drawdown'!CF47)*EXP('Portfolio Return'!CF47)","v":0},{"$f":"(CG47-'Case 3 - Drawdown'!CG47)*EXP('Portfolio Return'!CG47)","v":127429.18042248167},{"$f":"(CH47-'Case 3 - Drawdown'!CH47)*EXP('Portfolio Return'!CH47)","v":103406.0355314428},{"$f":"(CI47-'Case 3 - Drawdown'!CI47)*EXP('Portfolio Return'!CI47)","v":149776.27533869652},{"$f":"(CJ47-'Case 3 - Drawdown'!CJ47)*EXP('Portfolio Return'!CJ47)","v":0},{"$f":"(CK47-'Case 3 - Drawdown'!CK47)*EXP('Portfolio Return'!CK47)","v":0},{"$f":"(CL47-'Case 3 - Drawdown'!CL47)*EXP('Portfolio Return'!CL47)","v":0},{"$f":"(CM47-'Case 3 - Drawdown'!CM47)*EXP('Portfolio Return'!CM47)","v":0},{"$f":"(CN47-'Case 3 - Drawdown'!CN47)*EXP('Portfolio Return'!CN47)","v":103703.84709780879},{"$f":"(CO47-'Case 3 - Drawdown'!CO47)*EXP('Portfolio Return'!CO47)","v":23763.214836189753},{"$f":"(CP47-'Case 3 - Drawdown'!CP47)*EXP('Portfolio Return'!CP47)","v":18931.39989986545},{"$f":"(CQ47-'Case 3 - Drawdown'!CQ47)*EXP('Portfolio Return'!CQ47)","v":0},{"$f":"(CR47-'Case 3 - Drawdown'!CR47)*EXP('Portfolio Return'!CR47)","v":41358.429940628645},{"$f":"(CS47-'Case 3 - Drawdown'!CS47)*EXP('Portfolio Return'!CS47)","v":41452.555683676379},{"$f":"(CT47-'Case 3 - Drawdown'!CT47)*EXP('Portfolio Return'!CT47)","v":152035.49394078524},{"$f":"(CU47-'Case 3 - Drawdown'!CU47)*EXP('Portfolio Return'!CU47)","v":0},{"$f":"(CV47-'Case 3 - Drawdown'!CV47)*EXP('Portfolio Return'!CV47)","v":101173.7383732579},{"$f":"(CW47-'Case 3 - Drawdown'!CW47)*EXP('Portfolio Return'!CW47)","v":301565.94681679289},{"$f":"(CX47-'Case 3 - Drawdown'!CX47)*EXP('Portfolio Return'!CX47)","v":48553.277499913289},{"$f":"(CY47-'Case 3 - Drawdown'!CY47)*EXP('Portfolio Return'!CY47)","v":98744.200526701068},{"$f":"(CZ47-'Case 3 - Drawdown'!CZ47)*EXP('Portfolio Return'!CZ47)","v":0},{"$f":"(DA47-'Case 3 - Drawdown'!DA47)*EXP('Portfolio Return'!DA47)","v":192694.33468698247},{"$f":"(DB47-'Case 3 - Drawdown'!DB47)*EXP('Portfolio Return'!DB47)","v":69111.634676687114},{"$f":"(DC47-'Case 3 - Drawdown'!DC47)*EXP('Portfolio Return'!DC47)","v":0},{"$f":"(DD47-'Case 3 - Drawdown'!DD47)*EXP('Portfolio Return'!DD47)","v":0},{"$f":"(DE47-'Case 3 - Drawdown'!DE47)*EXP('Portfolio Return'!DE47)","v":0},{"$f":"(DF47-'Case 3 - Drawdown'!DF47)*EXP('Portfolio Return'!DF47)","v":0},{"$f":"(DG47-'Case 3 - Drawdown'!DG47)*EXP('Portfolio Return'!DG47)","v":0},{"$f":"(DH47-'Case 3 - Drawdown'!DH47)*EXP('Portfolio Return'!DH47)","v":5722.5421751080448},{"$f":"(DI47-'Case 3 - Drawdown'!DI47)*EXP('Portfolio Return'!DI47)","v":0},{"$f":"(DJ47-'Case 3 - Drawdown'!DJ47)*EXP('Portfolio Return'!DJ47)","v":151063.9219134491},{"$f":"(DK47-'Case 3 - Drawdown'!DK47)*EXP('Portfolio Return'!DK47)","v":0},{"$f":"(DL47-'Case 3 - Drawdown'!DL47)*EXP('Portfolio Return'!DL47)","v":0},{"$f":"(DM47-'Case 3 - Drawdown'!DM47)*EXP('Portfolio Return'!DM47)","v":0},{"$f":"(DN47-'Case 3 - Drawdown'!DN47)*EXP('Portfolio Return'!DN47)","v":43796.659633606061},{"$f":"(DO47-'Case 3 - Drawdown'!DO47)*EXP('Portfolio Return'!DO47)","v":0},{"$f":"(DP47-'Case 3 - Drawdown'!DP47)*EXP('Portfolio Return'!DP47)","v":0},{"$f":"(DQ47-'Case 3 - Drawdown'!DQ47)*EXP('Portfolio Return'!DQ47)","v":1681783.9575934971},{"$f":"(DR47-'Case 3 - Drawdown'!DR47)*EXP('Portfolio Return'!DR47)","v":0},{"$f":"(DS47-'Case 3 - Drawdown'!DS47)*EXP('Portfolio Return'!DS47)","v":383836.63407080417},{"$f":"(DT47-'Case 3 - Drawdown'!DT47)*EXP('Portfolio Return'!DT47)","v":0},{"$f":"(DU47-'Case 3 - Drawdown'!DU47)*EXP('Portfolio Return'!DU47)","v":0},{"$f":"(DV47-'Case 3 - Drawdown'!DV47)*EXP('Portfolio Return'!DV47)","v":73511.524613071873},{"$f":"(DW47-'Case 3 - Drawdown'!DW47)*EXP('Portfolio Return'!DW47)","v":0},{"$f":"(DX47-'Case 3 - Drawdown'!DX47)*EXP('Portfolio Return'!DX47)","v":0},{"$f":"(DY47-'Case 3 - Drawdown'!DY47)*EXP('Portfolio Return'!DY47)","v":0},{"$f":"(DZ47-'Case 3 - Drawdown'!DZ47)*EXP('Portfolio Return'!DZ47)","v":0},{"$f":"(EA47-'Case 3 - Drawdown'!EA47)*EXP('Portfolio Return'!EA47)","v":59234.792788132261},{"$f":"(EB47-'Case 3 - Drawdown'!EB47)*EXP('Portfolio Return'!EB47)","v":0},{"$f":"(EC47-'Case 3 - Drawdown'!EC47)*EXP('Portfolio Return'!EC47)","v":200110.71961128691},{"$f":"(ED47-'Case 3 - Drawdown'!ED47)*EXP('Portfolio Return'!ED47)","v":0},{"$f":"(EE47-'Case 3 - Drawdown'!EE47)*EXP('Portfolio Return'!EE47)","v":0},{"$f":"(EF47-'Case 3 - Drawdown'!EF47)*EXP('Portfolio Return'!EF47)","v":61090.526210265671},{"$f":"(EG47-'Case 3 - Drawdown'!EG47)*EXP('Portfolio Return'!EG47)","v":220550.90242607682},{"$f":"(EH47-'Case 3 - Drawdown'!EH47)*EXP('Portfolio Return'!EH47)","v":0},{"$f":"(EI47-'Case 3 - Drawdown'!EI47)*EXP('Portfolio Return'!EI47)","v":0},{"$f":"(EJ47-'Case 3 - Drawdown'!EJ47)*EXP('Portfolio Return'!EJ47)","v":49798.460267824041},{"$f":"(EK47-'Case 3 - Drawdown'!EK47)*EXP('Portfolio Return'!EK47)","v":1598.5756766574348},{"$f":"(EL47-'Case 3 - Drawdown'!EL47)*EXP('Portfolio Return'!EL47)","v":0},{"$f":"(EM47-'Case 3 - Drawdown'!EM47)*EXP('Portfolio Return'!EM47)","v":0},{"$f":"(EN47-'Case 3 - Drawdown'!EN47)*EXP('Portfolio Return'!EN47)","v":0},{"$f":"(EO47-'Case 3 - Drawdown'!EO47)*EXP('Portfolio Return'!EO47)","v":411130.63979577104},{"$f":"(EP47-'Case 3 - Drawdown'!EP47)*EXP('Portfolio Return'!EP47)","v":0},{"$f":"(EQ47-'Case 3 - Drawdown'!EQ47)*EXP('Portfolio Return'!EQ47)","v":211729.1037651455},{"$f":"(ER47-'Case 3 - Drawdown'!ER47)*EXP('Portfolio Return'!ER47)","v":0},{"$f":"(ES47-'Case 3 - Drawdown'!ES47)*EXP('Portfolio Return'!ES47)","v":0},{"$f":"(ET47-'Case 3 - Drawdown'!ET47)*EXP('Portfolio Return'!ET47)","v":204865.56962888327},{"$f":"(EU47-'Case 3 - Drawdown'!EU47)*EXP('Portfolio Return'!EU47)","v":235086.99011400313},{"$f":"(EV47-'Case 3 - Drawdown'!EV47)*EXP('Portfolio Return'!EV47)","v":92115.678932290233},{"$f":"(EW47-'Case 3 - Drawdown'!EW47)*EXP('Portfolio Return'!EW47)","v":0},{"$f":"(EX47-'Case 3 - Drawdown'!EX47)*EXP('Portfolio Return'!EX47)","v":206592.55819185186},{"$f":"(EY47-'Case 3 - Drawdown'!EY47)*EXP('Portfolio Return'!EY47)","v":0},{"$f":"(EZ47-'Case 3 - Drawdown'!EZ47)*EXP('Portfolio Return'!EZ47)","v":0},{"$f":"(FA47-'Case 3 - Drawdown'!FA47)*EXP('Portfolio Return'!FA47)","v":24921.99976908883},{"$f":"(FB47-'Case 3 - Drawdown'!FB47)*EXP('Portfolio Return'!FB47)","v":0},{"$f":"(FC47-'Case 3 - Drawdown'!FC47)*EXP('Portfolio Return'!FC47)","v":0},{"$f":"(FD47-'Case 3 - Drawdown'!FD47)*EXP('Portfolio Return'!FD47)","v":0},{"$f":"(FE47-'Case 3 - Drawdown'!FE47)*EXP('Portfolio Return'!FE47)","v":0},{"$f":"(FF47-'Case 3 - Drawdown'!FF47)*EXP('Portfolio Return'!FF47)","v":4254.2999769351727},{"$f":"(FG47-'Case 3 - Drawdown'!FG47)*EXP('Portfolio Return'!FG47)","v":0},{"$f":"(FH47-'Case 3 - Drawdown'!FH47)*EXP('Portfolio Return'!FH47)","v":0},{"$f":"(FI47-'Case 3 - Drawdown'!FI47)*EXP('Portfolio Return'!FI47)","v":19077.649962257801},{"$f":"(FJ47-'Case 3 - Drawdown'!FJ47)*EXP('Portfolio Return'!FJ47)","v":0},{"$f":"(FK47-'Case 3 - Drawdown'!FK47)*EXP('Portfolio Return'!FK47)","v":0},{"$f":"(FL47-'Case 3 - Drawdown'!FL47)*EXP('Portfolio Return'!FL47)","v":0},{"$f":"(FM47-'Case 3 - Drawdown'!FM47)*EXP('Portfolio Return'!FM47)","v":244761.36654102229},{"$f":"(FN47-'Case 3 - Drawdown'!FN47)*EXP('Portfolio Return'!FN47)","v":0},{"$f":"(FO47-'Case 3 - Drawdown'!FO47)*EXP('Portfolio Return'!FO47)","v":0},{"$f":"(FP47-'Case 3 - Drawdown'!FP47)*EXP('Portfolio Return'!FP47)","v":33073.228667686184},{"$f":"(FQ47-'Case 3 - Drawdown'!FQ47)*EXP('Portfolio Return'!FQ47)","v":195600.32205536801},{"$f":"(FR47-'Case 3 - Drawdown'!FR47)*EXP('Portfolio Return'!FR47)","v":0},{"$f":"(FS47-'Case 3 - Drawdown'!FS47)*EXP('Portfolio Return'!FS47)","v":0},{"$f":"(FT47-'Case 3 - Drawdown'!FT47)*EXP('Portfolio Return'!FT47)","v":60870.538246550976},{"$f":"(FU47-'Case 3 - Drawdown'!FU47)*EXP('Portfolio Return'!FU47)","v":0},{"$f":"(FV47-'Case 3 - Drawdown'!FV47)*EXP('Portfolio Return'!FV47)","v":0},{"$f":"(FW47-'Case 3 - Drawdown'!FW47)*EXP('Portfolio Return'!FW47)","v":0},{"$f":"(FX47-'Case 3 - Drawdown'!FX47)*EXP('Portfolio Return'!FX47)","v":13814.776196946616},{"$f":"(FY47-'Case 3 - Drawdown'!FY47)*EXP('Portfolio Return'!FY47)","v":164049.71606424966},{"$f":"(FZ47-'Case 3 - Drawdown'!FZ47)*EXP('Portfolio Return'!FZ47)","v":0},{"$f":"(GA47-'Case 3 - Drawdown'!GA47)*EXP('Portfolio Return'!GA47)","v":0},{"$f":"(GB47-'Case 3 - Drawdown'!GB47)*EXP('Portfolio Return'!GB47)","v":246611.3597265108},{"$f":"(GC47-'Case 3 - Drawdown'!GC47)*EXP('Portfolio Return'!GC47)","v":0},{"$f":"(GD47-'Case 3 - Drawdown'!GD47)*EXP('Portfolio Return'!GD47)","v":314929.13461343915},{"$f":"(GE47-'Case 3 - Drawdown'!GE47)*EXP('Portfolio Return'!GE47)","v":0},{"$f":"(GF47-'Case 3 - Drawdown'!GF47)*EXP('Portfolio Return'!GF47)","v":0},{"$f":"(GG47-'Case 3 - Drawdown'!GG47)*EXP('Portfolio Return'!GG47)","v":52335.731929548558},{"$f":"(GH47-'Case 3 - Drawdown'!GH47)*EXP('Portfolio Return'!GH47)","v":0},{"$f":"(GI47-'Case 3 - Drawdown'!GI47)*EXP('Portfolio Return'!GI47)","v":0},{"$f":"(GJ47-'Case 3 - Drawdown'!GJ47)*EXP('Portfolio Return'!GJ47)","v":23707.437127285153},{"$f":"(GK47-'Case 3 - Drawdown'!GK47)*EXP('Portfolio Return'!GK47)","v":0},{"$f":"(GL47-'Case 3 - Drawdown'!GL47)*EXP('Portfolio Return'!GL47)","v":34481.023412739043},{"$f":"(GM47-'Case 3 - Drawdown'!GM47)*EXP('Portfolio Return'!GM47)","v":108293.50000507261},{"$f":"(GN47-'Case 3 - Drawdown'!GN47)*EXP('Portfolio Return'!GN47)","v":0},{"$f":"(GO47-'Case 3 - Drawdown'!GO47)*EXP('Portfolio Return'!GO47)","v":100482.13613550944},{"$f":"(GP47-'Case 3 - Drawdown'!GP47)*EXP('Portfolio Return'!GP47)","v":190130.98004486211},{"$f":"(GQ47-'Case 3 - Drawdown'!GQ47)*EXP('Portfolio Return'!GQ47)","v":0},{"$f":"(GR47-'Case 3 - Drawdown'!GR47)*EXP('Portfolio Return'!GR47)","v":0},{"$f":"(GS47-'Case 3 - Drawdown'!GS47)*EXP('Portfolio Return'!GS47)","v":69991.155646552332},{"$f":"(GT47-'Case 3 - Drawdown'!GT47)*EXP('Portfolio Return'!GT47)","v":0},{"$f":"(GU47-'Case 3 - Drawdown'!GU47)*EXP('Portfolio Return'!GU47)","v":0},{"$f":"(GV47-'Case 3 - Drawdown'!GV47)*EXP('Portfolio Return'!GV47)","v":0},{"$f":"(GW47-'Case 3 - Drawdown'!GW47)*EXP('Portfolio Return'!GW47)","v":17292.875760344239},{"$f":"(GX47-'Case 3 - Drawdown'!GX47)*EXP('Portfolio Return'!GX47)","v":222333.56148414258},{"$f":"(GY47-'Case 3 - Drawdown'!GY47)*EXP('Portfolio Return'!GY47)","v":1939.4671187202464},{"$f":"(GZ47-'Case 3 - Drawdown'!GZ47)*EXP('Portfolio Return'!GZ47)","v":314791.31378868676},{"$f":"(HA47-'Case 3 - Drawdown'!HA47)*EXP('Portfolio Return'!HA47)","v":102837.41014319012},{"$f":"(HB47-'Case 3 - Drawdown'!HB47)*EXP('Portfolio Return'!HB47)","v":3958.9509397205038},{"$f":"(HC47-'Case 3 - Drawdown'!HC47)*EXP('Portfolio Return'!HC47)","v":0},{"$f":"(HD47-'Case 3 - Drawdown'!HD47)*EXP('Portfolio Return'!HD47)","v":0},{"$f":"(HE47-'Case 3 - Drawdown'!HE47)*EXP('Portfolio Return'!HE47)","v":50077.711466732741},{"$f":"(HF47-'Case 3 - Drawdown'!HF47)*EXP('Portfolio Return'!HF47)","v":35737.007760981636},{"$f":"(HG47-'Case 3 - Drawdown'!HG47)*EXP('Portfolio Return'!HG47)","v":0},{"$f":"(HH47-'Case 3 - Drawdown'!HH47)*EXP('Portfolio Return'!HH47)","v":0},{"$f":"(HI47-'Case 3 - Drawdown'!HI47)*EXP('Portfolio Return'!HI47)","v":0},{"$f":"(HJ47-'Case 3 - Drawdown'!HJ47)*EXP('Portfolio Return'!HJ47)","v":281150.90215372713},{"$f":"(HK47-'Case 3 - Drawdown'!HK47)*EXP('Portfolio Return'!HK47)","v":195533.93723440534},{"$f":"(HL47-'Case 3 - Drawdown'!HL47)*EXP('Portfolio Return'!HL47)","v":0},{"$f":"(HM47-'Case 3 - Drawdown'!HM47)*EXP('Portfolio Return'!HM47)","v":86050.096448363256},{"$f":"(HN47-'Case 3 - Drawdown'!HN47)*EXP('Portfolio Return'!HN47)","v":0},{"$f":"(HO47-'Case 3 - Drawdown'!HO47)*EXP('Portfolio Return'!HO47)","v":0},{"$f":"(HP47-'Case 3 - Drawdown'!HP47)*EXP('Portfolio Return'!HP47)","v":87509.3451720663},{"$f":"(HQ47-'Case 3 - Drawdown'!HQ47)*EXP('Portfolio Return'!HQ47)","v":0},{"$f":"(HR47-'Case 3 - Drawdown'!HR47)*EXP('Portfolio Return'!HR47)","v":38656.209889067519},{"$f":"(HS47-'Case 3 - Drawdown'!HS47)*EXP('Portfolio Return'!HS47)","v":0},{"$f":"(HT47-'Case 3 - Drawdown'!HT47)*EXP('Portfolio Return'!HT47)","v":0},{"$f":"(HU47-'Case 3 - Drawdown'!HU47)*EXP('Portfolio Return'!HU47)","v":0},{"$f":"(HV47-'Case 3 - Drawdown'!HV47)*EXP('Portfolio Return'!HV47)","v":0},{"$f":"(HW47-'Case 3 - Drawdown'!HW47)*EXP('Portfolio Return'!HW47)","v":0},{"$f":"(HX47-'Case 3 - Drawdown'!HX47)*EXP('Portfolio Return'!HX47)","v":44870.267832290207},{"$f":"(HY47-'Case 3 - Drawdown'!HY47)*EXP('Portfolio Return'!HY47)","v":101344.34640416448},{"$f":"(HZ47-'Case 3 - Drawdown'!HZ47)*EXP('Portfolio Return'!HZ47)","v":265296.6015326865},{"$f":"(IA47-'Case 3 - Drawdown'!IA47)*EXP('Portfolio Return'!IA47)","v":0},{"$f":"(IB47-'Case 3 - Drawdown'!IB47)*EXP('Portfolio Return'!IB47)","v":69806.220312854799},{"$f":"(IC47-'Case 3 - Drawdown'!IC47)*EXP('Portfolio Return'!IC47)","v":30670.987878448184},{"$f":"(ID47-'Case 3 - Drawdown'!ID47)*EXP('Portfolio Return'!ID47)","v":0},{"$f":"(IE47-'Case 3 - Drawdown'!IE47)*EXP('Portfolio Return'!IE47)","v":0},{"$f":"(IF47-'Case 3 - Drawdown'!IF47)*EXP('Portfolio Return'!IF47)","v":0},{"$f":"(IG47-'Case 3 - Drawdown'!IG47)*EXP('Portfolio Return'!IG47)","v":271630.81965717021},{"$f":"(IH47-'Case 3 - Drawdown'!IH47)*EXP('Portfolio Return'!IH47)","v":145611.34567058776},{"$f":"(II47-'Case 3 - Drawdown'!II47)*EXP('Portfolio Return'!II47)","v":0},{"$f":"(IJ47-'Case 3 - Drawdown'!IJ47)*EXP('Portfolio Return'!IJ47)","v":0},{"$f":"(IK47-'Case 3 - Drawdown'!IK47)*EXP('Portfolio Return'!IK47)","v":0},{"$f":"(IL47-'Case 3 - Drawdown'!IL47)*EXP('Portfolio Return'!IL47)","v":0},{"$f":"(IM47-'Case 3 - Drawdown'!IM47)*EXP('Portfolio Return'!IM47)","v":0},{"$f":"(IN47-'Case 3 - Drawdown'!IN47)*EXP('Portfolio Return'!IN47)","v":0},{"$f":"(IO47-'Case 3 - Drawdown'!IO47)*EXP('Portfolio Return'!IO47)","v":0},{"$f":"(IP47-'Case 3 - Drawdown'!IP47)*EXP('Portfolio Return'!IP47)","v":87288.13705113066},{"$f":"(IQ47-'Case 3 - Drawdown'!IQ47)*EXP('Portfolio Return'!IQ47)","v":0},{"$f":"(IR47-'Case 3 - Drawdown'!IR47)*EXP('Portfolio Return'!IR47)","v":32220.301774209482},{"$f":"(IS47-'Case 3 - Drawdown'!IS47)*EXP('Portfolio Return'!IS47)","v":125758.80003674437},{"$f":"(IT47-'Case 3 - Drawdown'!IT47)*EXP('Portfolio Return'!IT47)","v":231479.16018862367},{"$f":"(IU47-'Case 3 - Drawdown'!IU47)*EXP('Portfolio Return'!IU47)","v":108278.19972787585},{"$f":"(IV47-'Case 3 - Drawdown'!IV47)*EXP('Portfolio Return'!IV47)","v":0},{"$f":"(IW47-'Case 3 - Drawdown'!IW47)*EXP('Portfolio Return'!IW47)","v":0},{"$f":"(IX47-'Case 3 - Drawdown'!IX47)*EXP('Portfolio Return'!IX47)","v":74935.072154306778},{"$f":"(IY47-'Case 3 - Drawdown'!IY47)*EXP('Portfolio Return'!IY47)","v":0},{"$f":"(IZ47-'Case 3 - Drawdown'!IZ47)*EXP('Portfolio Return'!IZ47)","v":0},{"$f":"(JA47-'Case 3 - Drawdown'!JA47)*EXP('Portfolio Return'!JA47)","v":0},{"$f":"(JB47-'Case 3 - Drawdown'!JB47)*EXP('Portfolio Return'!JB47)","v":0},{"$f":"(JC47-'Case 3 - Drawdown'!JC47)*EXP('Portfolio Return'!JC47)","v":0},{"$f":"(JD47-'Case 3 - Drawdown'!JD47)*EXP('Portfolio Return'!JD47)","v":0},{"$f":"(JE47-'Case 3 - Drawdown'!JE47)*EXP('Portfolio Return'!JE47)","v":0},{"$f":"(JF47-'Case 3 - Drawdown'!JF47)*EXP('Portfolio Return'!JF47)","v":0},{"$f":"(JG47-'Case 3 - Drawdown'!JG47)*EXP('Portfolio Return'!JG47)","v":70028.277903935712},{"$f":"(JH47-'Case 3 - Drawdown'!JH47)*EXP('Portfolio Return'!JH47)","v":0},{"$f":"(JI47-'Case 3 - Drawdown'!JI47)*EXP('Portfolio Return'!JI47)","v":60765.590905232195},{"$f":"(JJ47-'Case 3 - Drawdown'!JJ47)*EXP('Portfolio Return'!JJ47)","v":253518.87721436151},{"$f":"(JK47-'Case 3 - Drawdown'!JK47)*EXP('Portfolio Return'!JK47)","v":0},{"$f":"(JL47-'Case 3 - Drawdown'!JL47)*EXP('Portfolio Return'!JL47)","v":0},{"$f":"(JM47-'Case 3 - Drawdown'!JM47)*EXP('Portfolio Return'!JM47)","v":0},{"$f":"(JN47-'Case 3 - Drawdown'!JN47)*EXP('Portfolio Return'!JN47)","v":44210.597337967418},{"$f":"(JO47-'Case 3 - Drawdown'!JO47)*EXP('Portfolio Return'!JO47)","v":35457.437777400446},{"$f":"(JP47-'Case 3 - Drawdown'!JP47)*EXP('Portfolio Return'!JP47)","v":66812.199418112257},{"$f":"(JQ47-'Case 3 - Drawdown'!JQ47)*EXP('Portfolio Return'!JQ47)","v":0},{"$f":"(JR47-'Case 3 - Drawdown'!JR47)*EXP('Portfolio Return'!JR47)","v":0},{"$f":"(JS47-'Case 3 - Drawdown'!JS47)*EXP('Portfolio Return'!JS47)","v":12009.23757878222},{"$f":"(JT47-'Case 3 - Drawdown'!JT47)*EXP('Portfolio Return'!JT47)","v":0},{"$f":"(JU47-'Case 3 - Drawdown'!JU47)*EXP('Portfolio Return'!JU47)","v":0},{"$f":"(JV47-'Case 3 - Drawdown'!JV47)*EXP('Portfolio Return'!JV47)","v":0},{"$f":"(JW47-'Case 3 - Drawdown'!JW47)*EXP('Portfolio Return'!JW47)","v":0},{"$f":"(JX47-'Case 3 - Drawdown'!JX47)*EXP('Portfolio Return'!JX47)","v":0},{"$f":"(JY47-'Case 3 - Drawdown'!JY47)*EXP('Portfolio Return'!JY47)","v":27692.352600643237},{"$f":"(JZ47-'Case 3 - Drawdown'!JZ47)*EXP('Portfolio Return'!JZ47)","v":36452.56647762216},{"$f":"(KA47-'Case 3 - Drawdown'!KA47)*EXP('Portfolio Return'!KA47)","v":0},{"$f":"(KB47-'Case 3 - Drawdown'!KB47)*EXP('Portfolio Return'!KB47)","v":0},{"$f":"(KC47-'Case 3 - Drawdown'!KC47)*EXP('Portfolio Return'!KC47)","v":126612.82339571614},{"$f":"(KD47-'Case 3 - Drawdown'!KD47)*EXP('Portfolio Return'!KD47)","v":86530.964404531434},{"$f":"(KE47-'Case 3 - Drawdown'!KE47)*EXP('Portfolio Return'!KE47)","v":0},{"$f":"(KF47-'Case 3 - Drawdown'!KF47)*EXP('Portfolio Return'!KF47)","v":0},{"$f":"(KG47-'Case 3 - Drawdown'!KG47)*EXP('Portfolio Return'!KG47)","v":261612.49996231881},{"$f":"(KH47-'Case 3 - Drawdown'!KH47)*EXP('Portfolio Return'!KH47)","v":91230.978486369},{"$f":"(KI47-'Case 3 - Drawdown'!KI47)*EXP('Portfolio Return'!KI47)","v":0},{"$f":"(KJ47-'Case 3 - Drawdown'!KJ47)*EXP('Portfolio Return'!KJ47)","v":0},{"$f":"(KK47-'Case 3 - Drawdown'!KK47)*EXP('Portfolio Return'!KK47)","v":0},{"$f":"(KL47-'Case 3 - Drawdown'!KL47)*EXP('Portfolio Return'!KL47)","v":264349.84175514249},{"$f":"(KM47-'Case 3 - Drawdown'!KM47)*EXP('Portfolio Return'!KM47)","v":0},{"$f":"(KN47-'Case 3 - Drawdown'!KN47)*EXP('Portfolio Return'!KN47)","v":0},{"$f":"(KO47-'Case 3 - Drawdown'!KO47)*EXP('Portfolio Return'!KO47)","v":0},{"$f":"(KP47-'Case 3 - Drawdown'!KP47)*EXP('Portfolio Return'!KP47)","v":227420.26980524493},{"$f":"(KQ47-'Case 3 - Drawdown'!KQ47)*EXP('Portfolio Return'!KQ47)","v":0},{"$f":"(KR47-'Case 3 - Drawdown'!KR47)*EXP('Portfolio Return'!KR47)","v":0},{"$f":"(KS47-'Case 3 - Drawdown'!KS47)*EXP('Portfolio Return'!KS47)","v":0},{"$f":"(KT47-'Case 3 - Drawdown'!KT47)*EXP('Portfolio Return'!KT47)","v":0},{"$f":"(KU47-'Case 3 - Drawdown'!KU47)*EXP('Portfolio Return'!KU47)","v":0},{"$f":"(KV47-'Case 3 - Drawdown'!KV47)*EXP('Portfolio Return'!KV47)","v":0},{"$f":"(KW47-'Case 3 - Drawdown'!KW47)*EXP('Portfolio Return'!KW47)","v":0},{"$f":"(KX47-'Case 3 - Drawdown'!KX47)*EXP('Portfolio Return'!KX47)","v":0},{"$f":"(KY47-'Case 3 - Drawdown'!KY47)*EXP('Portfolio Return'!KY47)","v":207343.17940604078},{"$f":"(KZ47-'Case 3 - Drawdown'!KZ47)*EXP('Portfolio Return'!KZ47)","v":103157.88054324769},{"$f":"(LA47-'Case 3 - Drawdown'!LA47)*EXP('Portfolio Return'!LA47)","v":0},{"$f":"(LB47-'Case 3 - Drawdown'!LB47)*EXP('Portfolio Return'!LB47)","v":0},{"$f":"(LC47-'Case 3 - Drawdown'!LC47)*EXP('Portfolio Return'!LC47)","v":0},{"$f":"(LD47-'Case 3 - Drawdown'!LD47)*EXP('Portfolio Return'!LD47)","v":223204.35094173549},{"$f":"(LE47-'Case 3 - Drawdown'!LE47)*EXP('Portfolio Return'!LE47)","v":0},{"$f":"(LF47-'Case 3 - Drawdown'!LF47)*EXP('Portfolio Return'!LF47)","v":93531.626083268406},{"$f":"(LG47-'Case 3 - Drawdown'!LG47)*EXP('Portfolio Return'!LG47)","v":1940.1516690288565},{"$f":"(LH47-'Case 3 - Drawdown'!LH47)*EXP('Portfolio Return'!LH47)","v":0},{"$f":"(LI47-'Case 3 - Drawdown'!LI47)*EXP('Portfolio Return'!LI47)","v":0},{"$f":"(LJ47-'Case 3 - Drawdown'!LJ47)*EXP('Portfolio Return'!LJ47)","v":0},{"$f":"(LK47-'Case 3 - Drawdown'!LK47)*EXP('Portfolio Return'!LK47)","v":0},{"$f":"(LL47-'Case 3 - Drawdown'!LL47)*EXP('Portfolio Return'!LL47)","v":0},{"$f":"(LM47-'Case 3 - Drawdown'!LM47)*EXP('Portfolio Return'!LM47)","v":133895.14446805921},{"$f":"(LN47-'Case 3 - Drawdown'!LN47)*EXP('Portfolio Return'!LN47)","v":0},{"$f":"(LO47-'Case 3 - Drawdown'!LO47)*EXP('Portfolio Return'!LO47)","v":0},{"$f":"(LP47-'Case 3 - Drawdown'!LP47)*EXP('Portfolio Return'!LP47)","v":0},{"$f":"(LQ47-'Case 3 - Drawdown'!LQ47)*EXP('Portfolio Return'!LQ47)","v":0},{"$f":"(LR47-'Case 3 - Drawdown'!LR47)*EXP('Portfolio Return'!LR47)","v":59328.599168754736},{"$f":"(LS47-'Case 3 - Drawdown'!LS47)*EXP('Portfolio Return'!LS47)","v":37649.291317295472},{"$f":"(LT47-'Case 3 - Drawdown'!LT47)*EXP('Portfolio Return'!LT47)","v":151057.99288495921},{"$f":"(LU47-'Case 3 - Drawdown'!LU47)*EXP('Portfolio Return'!LU47)","v":0},{"$f":"(LV47-'Case 3 - Drawdown'!LV47)*EXP('Portfolio Return'!LV47)","v":17089.469567441894},{"$f":"(LW47-'Case 3 - Drawdown'!LW47)*EXP('Portfolio Return'!LW47)","v":1010.8627207625784},{"$f":"(LX47-'Case 3 - Drawdown'!LX47)*EXP('Portfolio Return'!LX47)","v":204011.02918087822},{"$f":"(LY47-'Case 3 - Drawdown'!LY47)*EXP('Portfolio Return'!LY47)","v":78184.287750979362},{"$f":"(LZ47-'Case 3 - Drawdown'!LZ47)*EXP('Portfolio Return'!LZ47)","v":0},{"$f":"(MA47-'Case 3 - Drawdown'!MA47)*EXP('Portfolio Return'!MA47)","v":99023.781359051136},{"$f":"(MB47-'Case 3 - Drawdown'!MB47)*EXP('Portfolio Return'!MB47)","v":0},{"$f":"(MC47-'Case 3 - Drawdown'!MC47)*EXP('Portfolio Return'!MC47)","v":0},{"$f":"(MD47-'Case 3 - Drawdown'!MD47)*EXP('Portfolio Return'!MD47)","v":0},{"$f":"(ME47-'Case 3 - Drawdown'!ME47)*EXP('Portfolio Return'!ME47)","v":194559.26524541926},{"$f":"(MF47-'Case 3 - Drawdown'!MF47)*EXP('Portfolio Return'!MF47)","v":83562.371575254045},{"$f":"(MG47-'Case 3 - Drawdown'!MG47)*EXP('Portfolio Return'!MG47)","v":0},{"$f":"(MH47-'Case 3 - Drawdown'!MH47)*EXP('Portfolio Return'!MH47)","v":28783.03958783596},{"$f":"(MI47-'Case 3 - Drawdown'!MI47)*EXP('Portfolio Return'!MI47)","v":0},{"$f":"(MJ47-'Case 3 - Drawdown'!MJ47)*EXP('Portfolio Return'!MJ47)","v":0},{"$f":"(MK47-'Case 3 - Drawdown'!MK47)*EXP('Portfolio Return'!MK47)","v":0},{"$f":"(ML47-'Case 3 - Drawdown'!ML47)*EXP('Portfolio Return'!ML47)","v":0},{"$f":"(MM47-'Case 3 - Drawdown'!MM47)*EXP('Portfolio Return'!MM47)","v":0},{"$f":"(MN47-'Case 3 - Drawdown'!MN47)*EXP('Portfolio Return'!MN47)","v":60754.521390917267},{"$f":"(MO47-'Case 3 - Drawdown'!MO47)*EXP('Portfolio Return'!MO47)","v":120683.27751154063},{"$f":"(MP47-'Case 3 - Drawdown'!MP47)*EXP('Portfolio Return'!MP47)","v":120452.699329485},{"$f":"(MQ47-'Case 3 - Drawdown'!MQ47)*EXP('Portfolio Return'!MQ47)","v":0},{"$f":"(MR47-'Case 3 - Drawdown'!MR47)*EXP('Portfolio Return'!MR47)","v":108435.89150821611},{"$f":"(MS47-'Case 3 - Drawdown'!MS47)*EXP('Portfolio Return'!MS47)","v":0},{"$f":"(MT47-'Case 3 - Drawdown'!MT47)*EXP('Portfolio Return'!MT47)","v":0},{"$f":"(MU47-'Case 3 - Drawdown'!MU47)*EXP('Portfolio Return'!MU47)","v":225064.61978623644},{"$f":"(MV47-'Case 3 - Drawdown'!MV47)*EXP('Portfolio Return'!MV47)","v":0},{"$f":"(MW47-'Case 3 - Drawdown'!MW47)*EXP('Portfolio Return'!MW47)","v":0},{"$f":"(MX47-'Case 3 - Drawdown'!MX47)*EXP('Portfolio Return'!MX47)","v":29251.075928019793},{"$f":"(MY47-'Case 3 - Drawdown'!MY47)*EXP('Portfolio Return'!MY47)","v":0},{"$f":"(MZ47-'Case 3 - Drawdown'!MZ47)*EXP('Portfolio Return'!MZ47)","v":17254.222280542373},{"$f":"(NA47-'Case 3 - Drawdown'!NA47)*EXP('Portfolio Return'!NA47)","v":152555.19085854146},{"$f":"(NB47-'Case 3 - Drawdown'!NB47)*EXP('Portfolio Return'!NB47)","v":69498.978518011427},{"$f":"(NC47-'Case 3 - Drawdown'!NC47)*EXP('Portfolio Return'!NC47)","v":20260.689512959776},{"$f":"(ND47-'Case 3 - Drawdown'!ND47)*EXP('Portfolio Return'!ND47)","v":157149.87067362951},{"$f":"(NE47-'Case 3 - Drawdown'!NE47)*EXP('Portfolio Return'!NE47)","v":12202.777127428481},{"$f":"(NF47-'Case 3 - Drawdown'!NF47)*EXP('Portfolio Return'!NF47)","v":0},{"$f":"(NG47-'Case 3 - Drawdown'!NG47)*EXP('Portfolio Return'!NG47)","v":0},{"$f":"(NH47-'Case 3 - Drawdown'!NH47)*EXP('Portfolio Return'!NH47)","v":0},{"$f":"(NI47-'Case 3 - Drawdown'!NI47)*EXP('Portfolio Return'!NI47)","v":0},{"$f":"(NJ47-'Case 3 - Drawdown'!NJ47)*EXP('Portfolio Return'!NJ47)","v":68582.139390352371},{"$f":"(NK47-'Case 3 - Drawdown'!NK47)*EXP('Portfolio Return'!NK47)","v":33159.402642492489},{"$f":"(NL47-'Case 3 - Drawdown'!NL47)*EXP('Portfolio Return'!NL47)","v":0},{"$f":"(NM47-'Case 3 - Drawdown'!NM47)*EXP('Portfolio Return'!NM47)","v":171068.74265725553},{"$f":"(NN47-'Case 3 - Drawdown'!NN47)*EXP('Portfolio Return'!NN47)","v":0},{"$f":"(NO47-'Case 3 - Drawdown'!NO47)*EXP('Portfolio Return'!NO47)","v":0},{"$f":"(NP47-'Case 3 - Drawdown'!NP47)*EXP('Portfolio Return'!NP47)","v":0},{"$f":"(NQ47-'Case 3 - Drawdown'!NQ47)*EXP('Portfolio Return'!NQ47)","v":0},{"$f":"(NR47-'Case 3 - Drawdown'!NR47)*EXP('Portfolio Return'!NR47)","v":0},{"$f":"(NS47-'Case 3 - Drawdown'!NS47)*EXP('Portfolio Return'!NS47)","v":147161.70284771099},{"$f":"(NT47-'Case 3 - Drawdown'!NT47)*EXP('Portfolio Return'!NT47)","v":5954.4741171023225},{"$f":"(NU47-'Case 3 - Drawdown'!NU47)*EXP('Portfolio Return'!NU47)","v":0},{"$f":"(NV47-'Case 3 - Drawdown'!NV47)*EXP('Portfolio Return'!NV47)","v":19217.700809062451},{"$f":"(NW47-'Case 3 - Drawdown'!NW47)*EXP('Portfolio Return'!NW47)","v":0},{"$f":"(NX47-'Case 3 - Drawdown'!NX47)*EXP('Portfolio Return'!NX47)","v":0},{"$f":"(NY47-'Case 3 - Drawdown'!NY47)*EXP('Portfolio Return'!NY47)","v":88787.938968585877},{"$f":"(NZ47-'Case 3 - Drawdown'!NZ47)*EXP('Portfolio Return'!NZ47)","v":0},{"$f":"(OA47-'Case 3 - Drawdown'!OA47)*EXP('Portfolio Return'!OA47)","v":0},{"$f":"(OB47-'Case 3 - Drawdown'!OB47)*EXP('Portfolio Return'!OB47)","v":0},{"$f":"(OC47-'Case 3 - Drawdown'!OC47)*EXP('Portfolio Return'!OC47)","v":0},{"$f":"(OD47-'Case 3 - Drawdown'!OD47)*EXP('Portfolio Return'!OD47)","v":0},{"$f":"(OE47-'Case 3 - Drawdown'!OE47)*EXP('Portfolio Return'!OE47)","v":0},{"$f":"(OF47-'Case 3 - Drawdown'!OF47)*EXP('Portfolio Return'!OF47)","v":193943.82523553359},{"$f":"(OG47-'Case 3 - Drawdown'!OG47)*EXP('Portfolio Return'!OG47)","v":0},{"$f":"(OH47-'Case 3 - Drawdown'!OH47)*EXP('Portfolio Return'!OH47)","v":0},{"$f":"(OI47-'Case 3 - Drawdown'!OI47)*EXP('Portfolio Return'!OI47)","v":0},{"$f":"(OJ47-'Case 3 - Drawdown'!OJ47)*EXP('Portfolio Return'!OJ47)","v":24992.945857905914},{"$f":"(OK47-'Case 3 - Drawdown'!OK47)*EXP('Portfolio Return'!OK47)","v":0},{"$f":"(OL47-'Case 3 - Drawdown'!OL47)*EXP('Portfolio Return'!OL47)","v":0},{"$f":"(OM47-'Case 3 - Drawdown'!OM47)*EXP('Portfolio Return'!OM47)","v":0},{"$f":"(ON47-'Case 3 - Drawdown'!ON47)*EXP('Portfolio Return'!ON47)","v":0},{"$f":"(OO47-'Case 3 - Drawdown'!OO47)*EXP('Portfolio Return'!OO47)","v":0},{"$f":"(OP47-'Case 3 - Drawdown'!OP47)*EXP('Portfolio Return'!OP47)","v":25752.223573185194},{"$f":"(OQ47-'Case 3 - Drawdown'!OQ47)*EXP('Portfolio Return'!OQ47)","v":0},{"$f":"(OR47-'Case 3 - Drawdown'!OR47)*EXP('Portfolio Return'!OR47)","v":0},{"$f":"(OS47-'Case 3 - Drawdown'!OS47)*EXP('Portfolio Return'!OS47)","v":0},{"$f":"(OT47-'Case 3 - Drawdown'!OT47)*EXP('Portfolio Return'!OT47)","v":15710.803423786272},{"$f":"(OU47-'Case 3 - Drawdown'!OU47)*EXP('Portfolio Return'!OU47)","v":0},{"$f":"(OV47-'Case 3 - Drawdown'!OV47)*EXP('Portfolio Return'!OV47)","v":0},{"$f":"(OW47-'Case 3 - Drawdown'!OW47)*EXP('Portfolio Return'!OW47)","v":0},{"$f":"(OX47-'Case 3 - Drawdown'!OX47)*EXP('Portfolio Return'!OX47)","v":25663.257613358877},{"$f":"(OY47-'Case 3 - Drawdown'!OY47)*EXP('Portfolio Return'!OY47)","v":16663.950603529793},{"$f":"(OZ47-'Case 3 - Drawdown'!OZ47)*EXP('Portfolio Return'!OZ47)","v":132872.48917251083},{"$f":"(PA47-'Case 3 - Drawdown'!PA47)*EXP('Portfolio Return'!PA47)","v":0},{"$f":"(PB47-'Case 3 - Drawdown'!PB47)*EXP('Portfolio Return'!PB47)","v":0},{"$f":"(PC47-'Case 3 - Drawdown'!PC47)*EXP('Portfolio Return'!PC47)","v":82034.715350160346},{"$f":"(PD47-'Case 3 - Drawdown'!PD47)*EXP('Portfolio Return'!PD47)","v":306058.25311372877},{"$f":"(PE47-'Case 3 - Drawdown'!PE47)*EXP('Portfolio Return'!PE47)","v":0},{"$f":"(PF47-'Case 3 - Drawdown'!PF47)*EXP('Portfolio Return'!PF47)","v":21894.120531569035},{"$f":"(PG47-'Case 3 - Drawdown'!PG47)*EXP('Portfolio Return'!PG47)","v":0},{"$f":"(PH47-'Case 3 - Drawdown'!PH47)*EXP('Portfolio Return'!PH47)","v":0},{"$f":"(PI47-'Case 3 - Drawdown'!PI47)*EXP('Portfolio Return'!PI47)","v":177988.9865412369},{"$f":"(PJ47-'Case 3 - Drawdown'!PJ47)*EXP('Portfolio Return'!PJ47)","v":98969.520990838311},{"$f":"(PK47-'Case 3 - Drawdown'!PK47)*EXP('Portfolio Return'!PK47)","v":0},{"$f":"(PL47-'Case 3 - Drawdown'!PL47)*EXP('Portfolio Return'!PL47)","v":97975.319339571157},{"$f":"(PM47-'Case 3 - Drawdown'!PM47)*EXP('Portfolio Return'!PM47)","v":0},{"$f":"(PN47-'Case 3 - Drawdown'!PN47)*EXP('Portfolio Return'!PN47)","v":0},{"$f":"(PO47-'Case 3 - Drawdown'!PO47)*EXP('Portfolio Return'!PO47)","v":174333.66520279684},{"$f":"(PP47-'Case 3 - Drawdown'!PP47)*EXP('Portfolio Return'!PP47)","v":137934.62359095813},{"$f":"(PQ47-'Case 3 - Drawdown'!PQ47)*EXP('Portfolio Return'!PQ47)","v":176441.34638639164},{"$f":"(PR47-'Case 3 - Drawdown'!PR47)*EXP('Portfolio Return'!PR47)","v":0},{"$f":"(PS47-'Case 3 - Drawdown'!PS47)*EXP('Portfolio Return'!PS47)","v":122228.96384410295},{"$f":"(PT47-'Case 3 - Drawdown'!PT47)*EXP('Portfolio Return'!PT47)","v":33922.347085062611},{"$f":"(PU47-'Case 3 - Drawdown'!PU47)*EXP('Portfolio Return'!PU47)","v":0},{"$f":"(PV47-'Case 3 - Drawdown'!PV47)*EXP('Portfolio Return'!PV47)","v":114319.05956825793},{"$f":"(PW47-'Case 3 - Drawdown'!PW47)*EXP('Portfolio Return'!PW47)","v":0},{"$f":"(PX47-'Case 3 - Drawdown'!PX47)*EXP('Portfolio Return'!PX47)","v":0},{"$f":"(PY47-'Case 3 - Drawdown'!PY47)*EXP('Portfolio Return'!PY47)","v":170154.10618458301},{"$f":"(PZ47-'Case 3 - Drawdown'!PZ47)*EXP('Portfolio Return'!PZ47)","v":0},{"$f":"(QA47-'Case 3 - Drawdown'!QA47)*EXP('Portfolio Return'!QA47)","v":0},{"$f":"(QB47-'Case 3 - Drawdown'!QB47)*EXP('Portfolio Return'!QB47)","v":0},{"$f":"(QC47-'Case 3 - Drawdown'!QC47)*EXP('Portfolio Return'!QC47)","v":0},{"$f":"(QD47-'Case 3 - Drawdown'!QD47)*EXP('Portfolio Return'!QD47)","v":0},{"$f":"(QE47-'Case 3 - Drawdown'!QE47)*EXP('Portfolio Return'!QE47)","v":0},{"$f":"(QF47-'Case 3 - Drawdown'!QF47)*EXP('Portfolio Return'!QF47)","v":0},{"$f":"(QG47-'Case 3 - Drawdown'!QG47)*EXP('Portfolio Return'!QG47)","v":0},{"$f":"(QH47-'Case 3 - Drawdown'!QH47)*EXP('Portfolio Return'!QH47)","v":0},{"$f":"(QI47-'Case 3 - Drawdown'!QI47)*EXP('Portfolio Return'!QI47)","v":10823.916262941066},{"$f":"(QJ47-'Case 3 - Drawdown'!QJ47)*EXP('Portfolio Return'!QJ47)","v":0},{"$f":"(QK47-'Case 3 - Drawdown'!QK47)*EXP('Portfolio Return'!QK47)","v":23570.005445488998},{"$f":"(QL47-'Case 3 - Drawdown'!QL47)*EXP('Portfolio Return'!QL47)","v":198275.48937200123},{"$f":"(QM47-'Case 3 - Drawdown'!QM47)*EXP('Portfolio Return'!QM47)","v":0},{"$f":"(QN47-'Case 3 - Drawdown'!QN47)*EXP('Portfolio Return'!QN47)","v":0},{"$f":"(QO47-'Case 3 - Drawdown'!QO47)*EXP('Portfolio Return'!QO47)","v":0},{"$f":"(QP47-'Case 3 - Drawdown'!QP47)*EXP('Portfolio Return'!QP47)","v":0},{"$f":"(QQ47-'Case 3 - Drawdown'!QQ47)*EXP('Portfolio Return'!QQ47)","v":0},{"$f":"(QR47-'Case 3 - Drawdown'!QR47)*EXP('Portfolio Return'!QR47)","v":0},{"$f":"(QS47-'Case 3 - Drawdown'!QS47)*EXP('Portfolio Return'!QS47)","v":160172.62405672466},{"$f":"(QT47-'Case 3 - Drawdown'!QT47)*EXP('Portfolio Return'!QT47)","v":53464.133476795949},{"$f":"(QU47-'Case 3 - Drawdown'!QU47)*EXP('Portfolio Return'!QU47)","v":0},{"$f":"(QV47-'Case 3 - Drawdown'!QV47)*EXP('Portfolio Return'!QV47)","v":117115.43181148678},{"$f":"(QW47-'Case 3 - Drawdown'!QW47)*EXP('Portfolio Return'!QW47)","v":0},{"$f":"(QX47-'Case 3 - Drawdown'!QX47)*EXP('Portfolio Return'!QX47)","v":0},{"$f":"(QY47-'Case 3 - Drawdown'!QY47)*EXP('Portfolio Return'!QY47)","v":0},{"$f":"(QZ47-'Case 3 - Drawdown'!QZ47)*EXP('Portfolio Return'!QZ47)","v":0},{"$f":"(RA47-'Case 3 - Drawdown'!RA47)*EXP('Portfolio Return'!RA47)","v":45632.804606894242},{"$f":"(RB47-'Case 3 - Drawdown'!RB47)*EXP('Portfolio Return'!RB47)","v":34537.597460817255},{"$f":"(RC47-'Case 3 - Drawdown'!RC47)*EXP('Portfolio Return'!RC47)","v":42625.319680232438},{"$f":"(RD47-'Case 3 - Drawdown'!RD47)*EXP('Portfolio Return'!RD47)","v":125500.24788836257},{"$f":"(RE47-'Case 3 - Drawdown'!RE47)*EXP('Portfolio Return'!RE47)","v":0},{"$f":"(RF47-'Case 3 - Drawdown'!RF47)*EXP('Portfolio Return'!RF47)","v":64158.911081301369},{"$f":"(RG47-'Case 3 - Drawdown'!RG47)*EXP('Portfolio Return'!RG47)","v":0},{"$f":"(RH47-'Case 3 - Drawdown'!RH47)*EXP('Portfolio Return'!RH47)","v":0},{"$f":"(RI47-'Case 3 - Drawdown'!RI47)*EXP('Portfolio Return'!RI47)","v":0},{"$f":"(RJ47-'Case 3 - Drawdown'!RJ47)*EXP('Portfolio Return'!RJ47)","v":0},{"$f":"(RK47-'Case 3 - Drawdown'!RK47)*EXP('Portfolio Return'!RK47)","v":0},{"$f":"(RL47-'Case 3 - Drawdown'!RL47)*EXP('Portfolio Return'!RL47)","v":0},{"$f":"(RM47-'Case 3 - Drawdown'!RM47)*EXP('Portfolio Return'!RM47)","v":3919.5556954716876},{"$f":"(RN47-'Case 3 - Drawdown'!RN47)*EXP('Portfolio Return'!RN47)","v":0},{"$f":"(RO47-'Case 3 - Drawdown'!RO47)*EXP('Portfolio Return'!RO47)","v":226155.77851143727},{"$f":"(RP47-'Case 3 - Drawdown'!RP47)*EXP('Portfolio Return'!RP47)","v":0},{"$f":"(RQ47-'Case 3 - Drawdown'!RQ47)*EXP('Portfolio Return'!RQ47)","v":188063.30661928674},{"$f":"(RR47-'Case 3 - Drawdown'!RR47)*EXP('Portfolio Return'!RR47)","v":31561.311294941115},{"$f":"(RS47-'Case 3 - Drawdown'!RS47)*EXP('Portfolio Return'!RS47)","v":0},{"$f":"(RT47-'Case 3 - Drawdown'!RT47)*EXP('Portfolio Return'!RT47)","v":80391.324002993031},{"$f":"(RU47-'Case 3 - Drawdown'!RU47)*EXP('Portfolio Return'!RU47)","v":0},{"$f":"(RV47-'Case 3 - Drawdown'!RV47)*EXP('Portfolio Return'!RV47)","v":0},{"$f":"(RW47-'Case 3 - Drawdown'!RW47)*EXP('Portfolio Return'!RW47)","v":0},{"$f":"(RX47-'Case 3 - Drawdown'!RX47)*EXP('Portfolio Return'!RX47)","v":272485.28010077047},{"$f":"(RY47-'Case 3 - Drawdown'!RY47)*EXP('Portfolio Return'!RY47)","v":147827.93366103258},{"$f":"(RZ47-'Case 3 - Drawdown'!RZ47)*EXP('Portfolio Return'!RZ47)","v":0},{"$f":"(SA47-'Case 3 - Drawdown'!SA47)*EXP('Portfolio Return'!SA47)","v":148.39257030837052},{"$f":"(SB47-'Case 3 - Drawdown'!SB47)*EXP('Portfolio Return'!SB47)","v":0},{"$f":"(SC47-'Case 3 - Drawdown'!SC47)*EXP('Portfolio Return'!SC47)","v":19178.673276076981},{"$f":"(SD47-'Case 3 - Drawdown'!SD47)*EXP('Portfolio Return'!SD47)","v":0},{"$f":"(SE47-'Case 3 - Drawdown'!SE47)*EXP('Portfolio Return'!SE47)","v":0},{"$f":"(SF47-'Case 3 - Drawdown'!SF47)*EXP('Portfolio Return'!SF47)","v":0},{"$f":"(SG47-'Case 3 - Drawdown'!SG47)*EXP('Portfolio Return'!SG47)","v":0}]

{"sheet":"Case 3 - Drawdown","index":13,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Drawdown"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!B3,0),'Case 3 - Residual Benefit'!B3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!C3,0),'Case 3 - Residual Benefit'!C3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!D3,0),'Case 3 - Residual Benefit'!D3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!E3,0),'Case 3 - Residual Benefit'!E3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!F3,0),'Case 3 - Residual Benefit'!F3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!G3,0),'Case 3 - Residual Benefit'!G3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!H3,0),'Case 3 - Residual Benefit'!H3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!I3,0),'Case 3 - Residual Benefit'!I3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!J3,0),'Case 3 - Residual Benefit'!J3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!K3,0),'Case 3 - Residual Benefit'!K3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!L3,0),'Case 3 - Residual Benefit'!L3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!M3,0),'Case 3 - Residual Benefit'!M3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!N3,0),'Case 3 - Residual Benefit'!N3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!O3,0),'Case 3 - Residual Benefit'!O3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!P3,0),'Case 3 - Residual Benefit'!P3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Q3,0),'Case 3 - Residual Benefit'!Q3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!R3,0),'Case 3 - Residual Benefit'!R3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!S3,0),'Case 3 - Residual Benefit'!S3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!T3,0),'Case 3 - Residual Benefit'!T3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!U3,0),'Case 3 - Residual Benefit'!U3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!V3,0),'Case 3 - Residual Benefit'!V3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!W3,0),'Case 3 - Residual Benefit'!W3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!X3,0),'Case 3 - Residual Benefit'!X3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Y3,0),'Case 3 - Residual Benefit'!Y3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Z3,0),'Case 3 - Residual Benefit'!Z3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AA3,0),'Case 3 - Residual Benefit'!AA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AB3,0),'Case 3 - Residual Benefit'!AB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AC3,0),'Case 3 - Residual Benefit'!AC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AD3,0),'Case 3 - Residual Benefit'!AD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AE3,0),'Case 3 - Residual Benefit'!AE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AF3,0),'Case 3 - Residual Benefit'!AF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AG3,0),'Case 3 - Residual Benefit'!AG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AH3,0),'Case 3 - Residual Benefit'!AH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AI3,0),'Case 3 - Residual Benefit'!AI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AJ3,0),'Case 3 - Residual Benefit'!AJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AK3,0),'Case 3 - Residual Benefit'!AK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AL3,0),'Case 3 - Residual Benefit'!AL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AM3,0),'Case 3 - Residual Benefit'!AM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AN3,0),'Case 3 - Residual Benefit'!AN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AO3,0),'Case 3 - Residual Benefit'!AO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AP3,0),'Case 3 - Residual Benefit'!AP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AQ3,0),'Case 3 - Residual Benefit'!AQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AR3,0),'Case 3 - Residual Benefit'!AR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AS3,0),'Case 3 - Residual Benefit'!AS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AT3,0),'Case 3 - Residual Benefit'!AT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AU3,0),'Case 3 - Residual Benefit'!AU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AV3,0),'Case 3 - Residual Benefit'!AV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AW3,0),'Case 3 - Residual Benefit'!AW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AX3,0),'Case 3 - Residual Benefit'!AX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AY3,0),'Case 3 - Residual Benefit'!AY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AZ3,0),'Case 3 - Residual Benefit'!AZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BA3,0),'Case 3 - Residual Benefit'!BA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BB3,0),'Case 3 - Residual Benefit'!BB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BC3,0),'Case 3 - Residual Benefit'!BC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BD3,0),'Case 3 - Residual Benefit'!BD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BE3,0),'Case 3 - Residual Benefit'!BE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BF3,0),'Case 3 - Residual Benefit'!BF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BG3,0),'Case 3 - Residual Benefit'!BG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BH3,0),'Case 3 - Residual Benefit'!BH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BI3,0),'Case 3 - Residual Benefit'!BI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BJ3,0),'Case 3 - Residual Benefit'!BJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BK3,0),'Case 3 - Residual Benefit'!BK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BL3,0),'Case 3 - Residual Benefit'!BL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BM3,0),'Case 3 - Residual Benefit'!BM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BN3,0),'Case 3 - Residual Benefit'!BN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BO3,0),'Case 3 - Residual Benefit'!BO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BP3,0),'Case 3 - Residual Benefit'!BP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BQ3,0),'Case 3 - Residual Benefit'!BQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BR3,0),'Case 3 - Residual Benefit'!BR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BS3,0),'Case 3 - Residual Benefit'!BS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BT3,0),'Case 3 - Residual Benefit'!BT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BU3,0),'Case 3 - Residual Benefit'!BU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BV3,0),'Case 3 - Residual Benefit'!BV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BW3,0),'Case 3 - Residual Benefit'!BW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BX3,0),'Case 3 - Residual Benefit'!BX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BY3,0),'Case 3 - Residual Benefit'!BY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BZ3,0),'Case 3 - Residual Benefit'!BZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CA3,0),'Case 3 - Residual Benefit'!CA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CB3,0),'Case 3 - Residual Benefit'!CB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CC3,0),'Case 3 - Residual Benefit'!CC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CD3,0),'Case 3 - Residual Benefit'!CD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CE3,0),'Case 3 - Residual Benefit'!CE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CF3,0),'Case 3 - Residual Benefit'!CF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CG3,0),'Case 3 - Residual Benefit'!CG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CH3,0),'Case 3 - Residual Benefit'!CH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CI3,0),'Case 3 - Residual Benefit'!CI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CJ3,0),'Case 3 - Residual Benefit'!CJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CK3,0),'Case 3 - Residual Benefit'!CK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CL3,0),'Case 3 - Residual Benefit'!CL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CM3,0),'Case 3 - Residual Benefit'!CM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CN3,0),'Case 3 - Residual Benefit'!CN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CO3,0),'Case 3 - Residual Benefit'!CO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CP3,0),'Case 3 - Residual Benefit'!CP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CQ3,0),'Case 3 - Residual Benefit'!CQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CR3,0),'Case 3 - Residual Benefit'!CR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CS3,0),'Case 3 - Residual Benefit'!CS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CT3,0),'Case 3 - Residual Benefit'!CT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CU3,0),'Case 3 - Residual Benefit'!CU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CV3,0),'Case 3 - Residual Benefit'!CV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CW3,0),'Case 3 - Residual Benefit'!CW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CX3,0),'Case 3 - Residual Benefit'!CX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CY3,0),'Case 3 - Residual Benefit'!CY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CZ3,0),'Case 3 - Residual Benefit'!CZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DA3,0),'Case 3 - Residual Benefit'!DA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DB3,0),'Case 3 - Residual Benefit'!DB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DC3,0),'Case 3 - Residual Benefit'!DC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DD3,0),'Case 3 - Residual Benefit'!DD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DE3,0),'Case 3 - Residual Benefit'!DE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DF3,0),'Case 3 - Residual Benefit'!DF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DG3,0),'Case 3 - Residual Benefit'!DG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DH3,0),'Case 3 - Residual Benefit'!DH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DI3,0),'Case 3 - Residual Benefit'!DI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DJ3,0),'Case 3 - Residual Benefit'!DJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DK3,0),'Case 3 - Residual Benefit'!DK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DL3,0),'Case 3 - Residual Benefit'!DL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DM3,0),'Case 3 - Residual Benefit'!DM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DN3,0),'Case 3 - Residual Benefit'!DN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DO3,0),'Case 3 - Residual Benefit'!DO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DP3,0),'Case 3 - Residual Benefit'!DP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DQ3,0),'Case 3 - Residual Benefit'!DQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DR3,0),'Case 3 - Residual Benefit'!DR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DS3,0),'Case 3 - Residual Benefit'!DS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DT3,0),'Case 3 - Residual Benefit'!DT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DU3,0),'Case 3 - Residual Benefit'!DU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DV3,0),'Case 3 - Residual Benefit'!DV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DW3,0),'Case 3 - Residual Benefit'!DW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DX3,0),'Case 3 - Residual Benefit'!DX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DY3,0),'Case 3 - Residual Benefit'!DY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DZ3,0),'Case 3 - Residual Benefit'!DZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EA3,0),'Case 3 - Residual Benefit'!EA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EB3,0),'Case 3 - Residual Benefit'!EB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EC3,0),'Case 3 - Residual Benefit'!EC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ED3,0),'Case 3 - Residual Benefit'!ED3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EE3,0),'Case 3 - Residual Benefit'!EE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EF3,0),'Case 3 - Residual Benefit'!EF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EG3,0),'Case 3 - Residual Benefit'!EG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EH3,0),'Case 3 - Residual Benefit'!EH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EI3,0),'Case 3 - Residual Benefit'!EI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EJ3,0),'Case 3 - Residual Benefit'!EJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EK3,0),'Case 3 - Residual Benefit'!EK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EL3,0),'Case 3 - Residual Benefit'!EL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EM3,0),'Case 3 - Residual Benefit'!EM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EN3,0),'Case 3 - Residual Benefit'!EN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EO3,0),'Case 3 - Residual Benefit'!EO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EP3,0),'Case 3 - Residual Benefit'!EP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EQ3,0),'Case 3 - Residual Benefit'!EQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ER3,0),'Case 3 - Residual Benefit'!ER3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ES3,0),'Case 3 - Residual Benefit'!ES3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ET3,0),'Case 3 - Residual Benefit'!ET3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EU3,0),'Case 3 - Residual Benefit'!EU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EV3,0),'Case 3 - Residual Benefit'!EV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EW3,0),'Case 3 - Residual Benefit'!EW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EX3,0),'Case 3 - Residual Benefit'!EX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EY3,0),'Case 3 - Residual Benefit'!EY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EZ3,0),'Case 3 - Residual Benefit'!EZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FA3,0),'Case 3 - Residual Benefit'!FA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FB3,0),'Case 3 - Residual Benefit'!FB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FC3,0),'Case 3 - Residual Benefit'!FC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FD3,0),'Case 3 - Residual Benefit'!FD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FE3,0),'Case 3 - Residual Benefit'!FE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FF3,0),'Case 3 - Residual Benefit'!FF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FG3,0),'Case 3 - Residual Benefit'!FG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FH3,0),'Case 3 - Residual Benefit'!FH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FI3,0),'Case 3 - Residual Benefit'!FI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FJ3,0),'Case 3 - Residual Benefit'!FJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FK3,0),'Case 3 - Residual Benefit'!FK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FL3,0),'Case 3 - Residual Benefit'!FL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FM3,0),'Case 3 - Residual Benefit'!FM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FN3,0),'Case 3 - Residual Benefit'!FN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FO3,0),'Case 3 - Residual Benefit'!FO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FP3,0),'Case 3 - Residual Benefit'!FP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FQ3,0),'Case 3 - Residual Benefit'!FQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FR3,0),'Case 3 - Residual Benefit'!FR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FS3,0),'Case 3 - Residual Benefit'!FS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FT3,0),'Case 3 - Residual Benefit'!FT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FU3,0),'Case 3 - Residual Benefit'!FU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FV3,0),'Case 3 - Residual Benefit'!FV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FW3,0),'Case 3 - Residual Benefit'!FW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FX3,0),'Case 3 - Residual Benefit'!FX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FY3,0),'Case 3 - Residual Benefit'!FY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FZ3,0),'Case 3 - Residual Benefit'!FZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GA3,0),'Case 3 - Residual Benefit'!GA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GB3,0),'Case 3 - Residual Benefit'!GB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GC3,0),'Case 3 - Residual Benefit'!GC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GD3,0),'Case 3 - Residual Benefit'!GD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GE3,0),'Case 3 - Residual Benefit'!GE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GF3,0),'Case 3 - Residual Benefit'!GF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GG3,0),'Case 3 - Residual Benefit'!GG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GH3,0),'Case 3 - Residual Benefit'!GH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GI3,0),'Case 3 - Residual Benefit'!GI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GJ3,0),'Case 3 - Residual Benefit'!GJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GK3,0),'Case 3 - Residual Benefit'!GK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GL3,0),'Case 3 - Residual Benefit'!GL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GM3,0),'Case 3 - Residual Benefit'!GM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GN3,0),'Case 3 - Residual Benefit'!GN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GO3,0),'Case 3 - Residual Benefit'!GO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GP3,0),'Case 3 - Residual Benefit'!GP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GQ3,0),'Case 3 - Residual Benefit'!GQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GR3,0),'Case 3 - Residual Benefit'!GR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GS3,0),'Case 3 - Residual Benefit'!GS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GT3,0),'Case 3 - Residual Benefit'!GT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GU3,0),'Case 3 - Residual Benefit'!GU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GV3,0),'Case 3 - Residual Benefit'!GV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GW3,0),'Case 3 - Residual Benefit'!GW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GX3,0),'Case 3 - Residual Benefit'!GX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GY3,0),'Case 3 - Residual Benefit'!GY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GZ3,0),'Case 3 - Residual Benefit'!GZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HA3,0),'Case 3 - Residual Benefit'!HA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HB3,0),'Case 3 - Residual Benefit'!HB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HC3,0),'Case 3 - Residual Benefit'!HC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HD3,0),'Case 3 - Residual Benefit'!HD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HE3,0),'Case 3 - Residual Benefit'!HE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HF3,0),'Case 3 - Residual Benefit'!HF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HG3,0),'Case 3 - Residual Benefit'!HG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HH3,0),'Case 3 - Residual Benefit'!HH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HI3,0),'Case 3 - Residual Benefit'!HI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HJ3,0),'Case 3 - Residual Benefit'!HJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HK3,0),'Case 3 - Residual Benefit'!HK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HL3,0),'Case 3 - Residual Benefit'!HL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HM3,0),'Case 3 - Residual Benefit'!HM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HN3,0),'Case 3 - Residual Benefit'!HN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HO3,0),'Case 3 - Residual Benefit'!HO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HP3,0),'Case 3 - Residual Benefit'!HP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HQ3,0),'Case 3 - Residual Benefit'!HQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HR3,0),'Case 3 - Residual Benefit'!HR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HS3,0),'Case 3 - Residual Benefit'!HS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HT3,0),'Case 3 - Residual Benefit'!HT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HU3,0),'Case 3 - Residual Benefit'!HU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HV3,0),'Case 3 - Residual Benefit'!HV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HW3,0),'Case 3 - Residual Benefit'!HW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HX3,0),'Case 3 - Residual Benefit'!HX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HY3,0),'Case 3 - Residual Benefit'!HY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HZ3,0),'Case 3 - Residual Benefit'!HZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IA3,0),'Case 3 - Residual Benefit'!IA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IB3,0),'Case 3 - Residual Benefit'!IB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IC3,0),'Case 3 - Residual Benefit'!IC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ID3,0),'Case 3 - Residual Benefit'!ID3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IE3,0),'Case 3 - Residual Benefit'!IE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IF3,0),'Case 3 - Residual Benefit'!IF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IG3,0),'Case 3 - Residual Benefit'!IG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IH3,0),'Case 3 - Residual Benefit'!IH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!II3,0),'Case 3 - Residual Benefit'!II3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IJ3,0),'Case 3 - Residual Benefit'!IJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IK3,0),'Case 3 - Residual Benefit'!IK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IL3,0),'Case 3 - Residual Benefit'!IL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IM3,0),'Case 3 - Residual Benefit'!IM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IN3,0),'Case 3 - Residual Benefit'!IN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IO3,0),'Case 3 - Residual Benefit'!IO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IP3,0),'Case 3 - Residual Benefit'!IP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IQ3,0),'Case 3 - Residual Benefit'!IQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IR3,0),'Case 3 - Residual Benefit'!IR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IS3,0),'Case 3 - Residual Benefit'!IS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IT3,0),'Case 3 - Residual Benefit'!IT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IU3,0),'Case 3 - Residual Benefit'!IU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IV3,0),'Case 3 - Residual Benefit'!IV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IW3,0),'Case 3 - Residual Benefit'!IW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IX3,0),'Case 3 - Residual Benefit'!IX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IY3,0),'Case 3 - Residual Benefit'!IY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IZ3,0),'Case 3 - Residual Benefit'!IZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JA3,0),'Case 3 - Residual Benefit'!JA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JB3,0),'Case 3 - Residual Benefit'!JB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JC3,0),'Case 3 - Residual Benefit'!JC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JD3,0),'Case 3 - Residual Benefit'!JD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JE3,0),'Case 3 - Residual Benefit'!JE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JF3,0),'Case 3 - Residual Benefit'!JF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JG3,0),'Case 3 - Residual Benefit'!JG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JH3,0),'Case 3 - Residual Benefit'!JH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JI3,0),'Case 3 - Residual Benefit'!JI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JJ3,0),'Case 3 - Residual Benefit'!JJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JK3,0),'Case 3 - Residual Benefit'!JK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JL3,0),'Case 3 - Residual Benefit'!JL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JM3,0),'Case 3 - Residual Benefit'!JM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JN3,0),'Case 3 - Residual Benefit'!JN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JO3,0),'Case 3 - Residual Benefit'!JO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JP3,0),'Case 3 - Residual Benefit'!JP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JQ3,0),'Case 3 - Residual Benefit'!JQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JR3,0),'Case 3 - Residual Benefit'!JR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JS3,0),'Case 3 - Residual Benefit'!JS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JT3,0),'Case 3 - Residual Benefit'!JT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JU3,0),'Case 3 - Residual Benefit'!JU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JV3,0),'Case 3 - Residual Benefit'!JV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JW3,0),'Case 3 - Residual Benefit'!JW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JX3,0),'Case 3 - Residual Benefit'!JX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JY3,0),'Case 3 - Residual Benefit'!JY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JZ3,0),'Case 3 - Residual Benefit'!JZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KA3,0),'Case 3 - Residual Benefit'!KA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KB3,0),'Case 3 - Residual Benefit'!KB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KC3,0),'Case 3 - Residual Benefit'!KC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KD3,0),'Case 3 - Residual Benefit'!KD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KE3,0),'Case 3 - Residual Benefit'!KE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KF3,0),'Case 3 - Residual Benefit'!KF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KG3,0),'Case 3 - Residual Benefit'!KG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KH3,0),'Case 3 - Residual Benefit'!KH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KI3,0),'Case 3 - Residual Benefit'!KI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KJ3,0),'Case 3 - Residual Benefit'!KJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KK3,0),'Case 3 - Residual Benefit'!KK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KL3,0),'Case 3 - Residual Benefit'!KL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KM3,0),'Case 3 - Residual Benefit'!KM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KN3,0),'Case 3 - Residual Benefit'!KN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KO3,0),'Case 3 - Residual Benefit'!KO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KP3,0),'Case 3 - Residual Benefit'!KP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KQ3,0),'Case 3 - Residual Benefit'!KQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KR3,0),'Case 3 - Residual Benefit'!KR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KS3,0),'Case 3 - Residual Benefit'!KS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KT3,0),'Case 3 - Residual Benefit'!KT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KU3,0),'Case 3 - Residual Benefit'!KU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KV3,0),'Case 3 - Residual Benefit'!KV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KW3,0),'Case 3 - Residual Benefit'!KW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KX3,0),'Case 3 - Residual Benefit'!KX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KY3,0),'Case 3 - Residual Benefit'!KY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KZ3,0),'Case 3 - Residual Benefit'!KZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LA3,0),'Case 3 - Residual Benefit'!LA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LB3,0),'Case 3 - Residual Benefit'!LB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LC3,0),'Case 3 - Residual Benefit'!LC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LD3,0),'Case 3 - Residual Benefit'!LD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LE3,0),'Case 3 - Residual Benefit'!LE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LF3,0),'Case 3 - Residual Benefit'!LF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LG3,0),'Case 3 - Residual Benefit'!LG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LH3,0),'Case 3 - Residual Benefit'!LH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LI3,0),'Case 3 - Residual Benefit'!LI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LJ3,0),'Case 3 - Residual Benefit'!LJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LK3,0),'Case 3 - Residual Benefit'!LK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LL3,0),'Case 3 - Residual Benefit'!LL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LM3,0),'Case 3 - Residual Benefit'!LM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LN3,0),'Case 3 - Residual Benefit'!LN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LO3,0),'Case 3 - Residual Benefit'!LO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LP3,0),'Case 3 - Residual Benefit'!LP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LQ3,0),'Case 3 - Residual Benefit'!LQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LR3,0),'Case 3 - Residual Benefit'!LR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LS3,0),'Case 3 - Residual Benefit'!LS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LT3,0),'Case 3 - Residual Benefit'!LT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LU3,0),'Case 3 - Residual Benefit'!LU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LV3,0),'Case 3 - Residual Benefit'!LV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LW3,0),'Case 3 - Residual Benefit'!LW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LX3,0),'Case 3 - Residual Benefit'!LX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LY3,0),'Case 3 - Residual Benefit'!LY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LZ3,0),'Case 3 - Residual Benefit'!LZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MA3,0),'Case 3 - Residual Benefit'!MA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MB3,0),'Case 3 - Residual Benefit'!MB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MC3,0),'Case 3 - Residual Benefit'!MC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MD3,0),'Case 3 - Residual Benefit'!MD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ME3,0),'Case 3 - Residual Benefit'!ME3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MF3,0),'Case 3 - Residual Benefit'!MF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MG3,0),'Case 3 - Residual Benefit'!MG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MH3,0),'Case 3 - Residual Benefit'!MH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MI3,0),'Case 3 - Residual Benefit'!MI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MJ3,0),'Case 3 - Residual Benefit'!MJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MK3,0),'Case 3 - Residual Benefit'!MK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ML3,0),'Case 3 - Residual Benefit'!ML3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MM3,0),'Case 3 - Residual Benefit'!MM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MN3,0),'Case 3 - Residual Benefit'!MN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MO3,0),'Case 3 - Residual Benefit'!MO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MP3,0),'Case 3 - Residual Benefit'!MP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MQ3,0),'Case 3 - Residual Benefit'!MQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MR3,0),'Case 3 - Residual Benefit'!MR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MS3,0),'Case 3 - Residual Benefit'!MS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MT3,0),'Case 3 - Residual Benefit'!MT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MU3,0),'Case 3 - Residual Benefit'!MU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MV3,0),'Case 3 - Residual Benefit'!MV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MW3,0),'Case 3 - Residual Benefit'!MW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MX3,0),'Case 3 - Residual Benefit'!MX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MY3,0),'Case 3 - Residual Benefit'!MY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MZ3,0),'Case 3 - Residual Benefit'!MZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NA3,0),'Case 3 - Residual Benefit'!NA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NB3,0),'Case 3 - Residual Benefit'!NB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NC3,0),'Case 3 - Residual Benefit'!NC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ND3,0),'Case 3 - Residual Benefit'!ND3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NE3,0),'Case 3 - Residual Benefit'!NE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NF3,0),'Case 3 - Residual Benefit'!NF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NG3,0),'Case 3 - Residual Benefit'!NG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NH3,0),'Case 3 - Residual Benefit'!NH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NI3,0),'Case 3 - Residual Benefit'!NI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NJ3,0),'Case 3 - Residual Benefit'!NJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NK3,0),'Case 3 - Residual Benefit'!NK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NL3,0),'Case 3 - Residual Benefit'!NL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NM3,0),'Case 3 - Residual Benefit'!NM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NN3,0),'Case 3 - Residual Benefit'!NN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NO3,0),'Case 3 - Residual Benefit'!NO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NP3,0),'Case 3 - Residual Benefit'!NP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NQ3,0),'Case 3 - Residual Benefit'!NQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NR3,0),'Case 3 - Residual Benefit'!NR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NS3,0),'Case 3 - Residual Benefit'!NS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NT3,0),'Case 3 - Residual Benefit'!NT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NU3,0),'Case 3 - Residual Benefit'!NU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NV3,0),'Case 3 - Residual Benefit'!NV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NW3,0),'Case 3 - Residual Benefit'!NW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NX3,0),'Case 3 - Residual Benefit'!NX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NY3,0),'Case 3 - Residual Benefit'!NY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NZ3,0),'Case 3 - Residual Benefit'!NZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OA3,0),'Case 3 - Residual Benefit'!OA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OB3,0),'Case 3 - Residual Benefit'!OB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OC3,0),'Case 3 - Residual Benefit'!OC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OD3,0),'Case 3 - Residual Benefit'!OD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OE3,0),'Case 3 - Residual Benefit'!OE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OF3,0),'Case 3 - Residual Benefit'!OF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OG3,0),'Case 3 - Residual Benefit'!OG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OH3,0),'Case 3 - Residual Benefit'!OH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OI3,0),'Case 3 - Residual Benefit'!OI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OJ3,0),'Case 3 - Residual Benefit'!OJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OK3,0),'Case 3 - Residual Benefit'!OK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OL3,0),'Case 3 - Residual Benefit'!OL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OM3,0),'Case 3 - Residual Benefit'!OM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ON3,0),'Case 3 - Residual Benefit'!ON3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OO3,0),'Case 3 - Residual Benefit'!OO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OP3,0),'Case 3 - Residual Benefit'!OP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OQ3,0),'Case 3 - Residual Benefit'!OQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OR3,0),'Case 3 - Residual Benefit'!OR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OS3,0),'Case 3 - Residual Benefit'!OS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OT3,0),'Case 3 - Residual Benefit'!OT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OU3,0),'Case 3 - Residual Benefit'!OU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OV3,0),'Case 3 - Residual Benefit'!OV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OW3,0),'Case 3 - Residual Benefit'!OW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OX3,0),'Case 3 - Residual Benefit'!OX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OY3,0),'Case 3 - Residual Benefit'!OY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OZ3,0),'Case 3 - Residual Benefit'!OZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PA3,0),'Case 3 - Residual Benefit'!PA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PB3,0),'Case 3 - Residual Benefit'!PB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PC3,0),'Case 3 - Residual Benefit'!PC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PD3,0),'Case 3 - Residual Benefit'!PD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PE3,0),'Case 3 - Residual Benefit'!PE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PF3,0),'Case 3 - Residual Benefit'!PF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PG3,0),'Case 3 - Residual Benefit'!PG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PH3,0),'Case 3 - Residual Benefit'!PH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PI3,0),'Case 3 - Residual Benefit'!PI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PJ3,0),'Case 3 - Residual Benefit'!PJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PK3,0),'Case 3 - Residual Benefit'!PK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PL3,0),'Case 3 - Residual Benefit'!PL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PM3,0),'Case 3 - Residual Benefit'!PM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PN3,0),'Case 3 - Residual Benefit'!PN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PO3,0),'Case 3 - Residual Benefit'!PO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PP3,0),'Case 3 - Residual Benefit'!PP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PQ3,0),'Case 3 - Residual Benefit'!PQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PR3,0),'Case 3 - Residual Benefit'!PR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PS3,0),'Case 3 - Residual Benefit'!PS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PT3,0),'Case 3 - Residual Benefit'!PT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PU3,0),'Case 3 - Residual Benefit'!PU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PV3,0),'Case 3 - Residual Benefit'!PV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PW3,0),'Case 3 - Residual Benefit'!PW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PX3,0),'Case 3 - Residual Benefit'!PX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PY3,0),'Case 3 - Residual Benefit'!PY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PZ3,0),'Case 3 - Residual Benefit'!PZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QA3,0),'Case 3 - Residual Benefit'!QA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QB3,0),'Case 3 - Residual Benefit'!QB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QC3,0),'Case 3 - Residual Benefit'!QC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QD3,0),'Case 3 - Residual Benefit'!QD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QE3,0),'Case 3 - Residual Benefit'!QE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QF3,0),'Case 3 - Residual Benefit'!QF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QG3,0),'Case 3 - Residual Benefit'!QG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QH3,0),'Case 3 - Residual Benefit'!QH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QI3,0),'Case 3 - Residual Benefit'!QI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QJ3,0),'Case 3 - Residual Benefit'!QJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QK3,0),'Case 3 - Residual Benefit'!QK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QL3,0),'Case 3 - Residual Benefit'!QL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QM3,0),'Case 3 - Residual Benefit'!QM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QN3,0),'Case 3 - Residual Benefit'!QN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QO3,0),'Case 3 - Residual Benefit'!QO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QP3,0),'Case 3 - Residual Benefit'!QP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QQ3,0),'Case 3 - Residual Benefit'!QQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QR3,0),'Case 3 - Residual Benefit'!QR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QS3,0),'Case 3 - Residual Benefit'!QS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QT3,0),'Case 3 - Residual Benefit'!QT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QU3,0),'Case 3 - Residual Benefit'!QU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QV3,0),'Case 3 - Residual Benefit'!QV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QW3,0),'Case 3 - Residual Benefit'!QW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QX3,0),'Case 3 - Residual Benefit'!QX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QY3,0),'Case 3 - Residual Benefit'!QY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QZ3,0),'Case 3 - Residual Benefit'!QZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RA3,0),'Case 3 - Residual Benefit'!RA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RB3,0),'Case 3 - Residual Benefit'!RB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RC3,0),'Case 3 - Residual Benefit'!RC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RD3,0),'Case 3 - Residual Benefit'!RD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RE3,0),'Case 3 - Residual Benefit'!RE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RF3,0),'Case 3 - Residual Benefit'!RF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RG3,0),'Case 3 - Residual Benefit'!RG3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RH3,0),'Case 3 - Residual Benefit'!RH3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RI3,0),'Case 3 - Residual Benefit'!RI3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RJ3,0),'Case 3 - Residual Benefit'!RJ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RK3,0),'Case 3 - Residual Benefit'!RK3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RL3,0),'Case 3 - Residual Benefit'!RL3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RM3,0),'Case 3 - Residual Benefit'!RM3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RN3,0),'Case 3 - Residual Benefit'!RN3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RO3,0),'Case 3 - Residual Benefit'!RO3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RP3,0),'Case 3 - Residual Benefit'!RP3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RQ3,0),'Case 3 - Residual Benefit'!RQ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RR3,0),'Case 3 - Residual Benefit'!RR3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RS3,0),'Case 3 - Residual Benefit'!RS3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RT3,0),'Case 3 - Residual Benefit'!RT3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RU3,0),'Case 3 - Residual Benefit'!RU3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RV3,0),'Case 3 - Residual Benefit'!RV3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RW3,0),'Case 3 - Residual Benefit'!RW3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RX3,0),'Case 3 - Residual Benefit'!RX3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RY3,0),'Case 3 - Residual Benefit'!RY3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RZ3,0),'Case 3 - Residual Benefit'!RZ3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SA3,0),'Case 3 - Residual Benefit'!SA3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SB3,0),'Case 3 - Residual Benefit'!SB3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SC3,0),'Case 3 - Residual Benefit'!SC3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SD3,0),'Case 3 - Residual Benefit'!SD3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SE3,0),'Case 3 - Residual Benefit'!SE3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SF3,0),'Case 3 - Residual Benefit'!SF3)","v":32013.200000000001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SG3,0),'Case 3 - Residual Benefit'!SG3)","v":32013.200000000001}]
[12,{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!B15,0),'Case 3 - Residual Benefit'!B15)","v":17582.07000893051},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!C15,0),'Case 3 - Residual Benefit'!C15)","v":16553.684391181145},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!D15,0),'Case 3 - Residual Benefit'!D15)","v":17418.497692637877},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!E15,0),'Case 3 - Residual Benefit'!E15)","v":14476.117418817463},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!F15,0),'Case 3 - Residual Benefit'!F15)","v":24592.979184207274},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!G15,0),'Case 3 - Residual Benefit'!G15)","v":26005.180766454709},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!H15,0),'Case 3 - Residual Benefit'!H15)","v":22410.128094730077},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!I15,0),'Case 3 - Residual Benefit'!I15)","v":14562.639522857145},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!J15,0),'Case 3 - Residual Benefit'!J15)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!K15,0),'Case 3 - Residual Benefit'!K15)","v":22592.198732179699},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!L15,0),'Case 3 - Residual Benefit'!L15)","v":14541.71393854589},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!M15,0),'Case 3 - Residual Benefit'!M15)","v":20280.291174994869},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!N15,0),'Case 3 - Residual Benefit'!N15)","v":14972.934201695269},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!O15,0),'Case 3 - Residual Benefit'!O15)","v":15240.159755117071},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!P15,0),'Case 3 - Residual Benefit'!P15)","v":14190.821163081648},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Q15,0),'Case 3 - Residual Benefit'!Q15)","v":25602.860363336418},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!R15,0),'Case 3 - Residual Benefit'!R15)","v":26369.217534626405},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!S15,0),'Case 3 - Residual Benefit'!S15)","v":16327.959283659842},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!T15,0),'Case 3 - Residual Benefit'!T15)","v":18245.324018153075},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!U15,0),'Case 3 - Residual Benefit'!U15)","v":19607.43573858637},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!V15,0),'Case 3 - Residual Benefit'!V15)","v":18339.216484678189},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!W15,0),'Case 3 - Residual Benefit'!W15)","v":14446.754628612834},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!X15,0),'Case 3 - Residual Benefit'!X15)","v":30888.414534863045},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Y15,0),'Case 3 - Residual Benefit'!Y15)","v":14615.996948105305},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Z15,0),'Case 3 - Residual Benefit'!Z15)","v":17608.763692471453},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AA15,0),'Case 3 - Residual Benefit'!AA15)","v":17946.697011101005},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AB15,0),'Case 3 - Residual Benefit'!AB15)","v":19354.256826938217},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AC15,0),'Case 3 - Residual Benefit'!AC15)","v":14299.528517812527},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AD15,0),'Case 3 - Residual Benefit'!AD15)","v":14886.733367396839},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AE15,0),'Case 3 - Residual Benefit'!AE15)","v":16106.150381123458},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AF15,0),'Case 3 - Residual Benefit'!AF15)","v":15480.476731371953},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AG15,0),'Case 3 - Residual Benefit'!AG15)","v":14619.094776606114},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AH15,0),'Case 3 - Residual Benefit'!AH15)","v":15022.849200437533},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AI15,0),'Case 3 - Residual Benefit'!AI15)","v":17672.390505247888},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AJ15,0),'Case 3 - Residual Benefit'!AJ15)","v":14705.794974655244},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AK15,0),'Case 3 - Residual Benefit'!AK15)","v":14389.10088606731},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AL15,0),'Case 3 - Residual Benefit'!AL15)","v":18031.782810148154},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AM15,0),'Case 3 - Residual Benefit'!AM15)","v":26974.222845240274},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AN15,0),'Case 3 - Residual Benefit'!AN15)","v":18475.113104589876},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AO15,0),'Case 3 - Residual Benefit'!AO15)","v":14899.353491720987},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AP15,0),'Case 3 - Residual Benefit'!AP15)","v":25373.907953402908},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AQ15,0),'Case 3 - Residual Benefit'!AQ15)","v":24820.489945247478},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AR15,0),'Case 3 - Residual Benefit'!AR15)","v":19716.920272906675},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AS15,0),'Case 3 - Residual Benefit'!AS15)","v":18835.798970225631},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AT15,0),'Case 3 - Residual Benefit'!AT15)","v":23765.230565021011},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AU15,0),'Case 3 - Residual Benefit'!AU15)","v":14394.923801047822},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AV15,0),'Case 3 - Residual Benefit'!AV15)","v":15147.782645361171},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AW15,0),'Case 3 - Residual Benefit'!AW15)","v":14107.813867483099},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AX15,0),'Case 3 - Residual Benefit'!AX15)","v":23010.146494586977},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AY15,0),'Case 3 - Residual Benefit'!AY15)","v":14621.663410746358},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AZ15,0),'Case 3 - Residual Benefit'!AZ15)","v":23885.483589547992},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BA15,0),'Case 3 - Residual Benefit'!BA15)","v":14927.679308116807},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BB15,0),'Case 3 - Residual Benefit'!BB15)","v":13360.769339578248},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BC15,0),'Case 3 - Residual Benefit'!BC15)","v":20849.08760431785},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BD15,0),'Case 3 - Residual Benefit'!BD15)","v":20585.207417791178},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BE15,0),'Case 3 - Residual Benefit'!BE15)","v":14155.792522401167},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BF15,0),'Case 3 - Residual Benefit'!BF15)","v":22361.067186813845},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BG15,0),'Case 3 - Residual Benefit'!BG15)","v":15112.462977112642},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BH15,0),'Case 3 - Residual Benefit'!BH15)","v":13895.985811238068},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BI15,0),'Case 3 - Residual Benefit'!BI15)","v":15122.232945386353},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BJ15,0),'Case 3 - Residual Benefit'!BJ15)","v":14254.094809713893},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BK15,0),'Case 3 - Residual Benefit'!BK15)","v":24851.744158838548},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BL15,0),'Case 3 - Residual Benefit'!BL15)","v":14372.707068944597},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BM15,0),'Case 3 - Residual Benefit'!BM15)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BN15,0),'Case 3 - Residual Benefit'!BN15)","v":21617.772852920527},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BO15,0),'Case 3 - Residual Benefit'!BO15)","v":14434.000076814227},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BP15,0),'Case 3 - Residual Benefit'!BP15)","v":24601.699700603698},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BQ15,0),'Case 3 - Residual Benefit'!BQ15)","v":21478.372864286026},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BR15,0),'Case 3 - Residual Benefit'!BR15)","v":25887.52805121438},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BS15,0),'Case 3 - Residual Benefit'!BS15)","v":15134.984345464814},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BT15,0),'Case 3 - Residual Benefit'!BT15)","v":17359.435566111872},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BU15,0),'Case 3 - Residual Benefit'!BU15)","v":14578.064513259535},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BV15,0),'Case 3 - Residual Benefit'!BV15)","v":14672.949679797228},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BW15,0),'Case 3 - Residual Benefit'!BW15)","v":14482.893424443351},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BX15,0),'Case 3 - Residual Benefit'!BX15)","v":16251.202798943545},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BY15,0),'Case 3 - Residual Benefit'!BY15)","v":24863.513883719592},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BZ15,0),'Case 3 - Residual Benefit'!BZ15)","v":18251.477820091823},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CA15,0),'Case 3 - Residual Benefit'!CA15)","v":18719.931406110947},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CB15,0),'Case 3 - Residual Benefit'!CB15)","v":25197.054947665667},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CC15,0),'Case 3 - Residual Benefit'!CC15)","v":17981.42220812622},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CD15,0),'Case 3 - Residual Benefit'!CD15)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CE15,0),'Case 3 - Residual Benefit'!CE15)","v":15075.602409206986},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CF15,0),'Case 3 - Residual Benefit'!CF15)","v":24316.700105261181},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CG15,0),'Case 3 - Residual Benefit'!CG15)","v":23317.823817433113},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CH15,0),'Case 3 - Residual Benefit'!CH15)","v":22782.497203194882},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CI15,0),'Case 3 - Residual Benefit'!CI15)","v":22101.073023588338},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CJ15,0),'Case 3 - Residual Benefit'!CJ15)","v":27339.409065650383},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CK15,0),'Case 3 - Residual Benefit'!CK15)","v":21046.839986668012},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CL15,0),'Case 3 - Residual Benefit'!CL15)","v":26391.272570247726},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CM15,0),'Case 3 - Residual Benefit'!CM15)","v":14146.639533983398},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CN15,0),'Case 3 - Residual Benefit'!CN15)","v":19008.935616005088},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CO15,0),'Case 3 - Residual Benefit'!CO15)","v":24050.734505335437},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CP15,0),'Case 3 - Residual Benefit'!CP15)","v":34370.942267640145},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CQ15,0),'Case 3 - Residual Benefit'!CQ15)","v":13877.158757339956},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CR15,0),'Case 3 - Residual Benefit'!CR15)","v":22670.284892485004},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CS15,0),'Case 3 - Residual Benefit'!CS15)","v":19192.916370388699},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CT15,0),'Case 3 - Residual Benefit'!CT15)","v":25178.238852528477},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CU15,0),'Case 3 - Residual Benefit'!CU15)","v":15086.128543617349},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CV15,0),'Case 3 - Residual Benefit'!CV15)","v":30705.261652427809},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CW15,0),'Case 3 - Residual Benefit'!CW15)","v":31174.567357064469},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CX15,0),'Case 3 - Residual Benefit'!CX15)","v":15073.201241538907},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CY15,0),'Case 3 - Residual Benefit'!CY15)","v":32255.575852321654},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CZ15,0),'Case 3 - Residual Benefit'!CZ15)","v":13912.929509550871},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DA15,0),'Case 3 - Residual Benefit'!DA15)","v":21227.286903872446},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DB15,0),'Case 3 - Residual Benefit'!DB15)","v":22702.839486307017},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DC15,0),'Case 3 - Residual Benefit'!DC15)","v":20552.230921608236},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DD15,0),'Case 3 - Residual Benefit'!DD15)","v":14820.715981312977},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DE15,0),'Case 3 - Residual Benefit'!DE15)","v":15955.815582693787},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DF15,0),'Case 3 - Residual Benefit'!DF15)","v":13956.153483704449},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DG15,0),'Case 3 - Residual Benefit'!DG15)","v":14768.08873150342},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DH15,0),'Case 3 - Residual Benefit'!DH15)","v":18364.394975729992},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DI15,0),'Case 3 - Residual Benefit'!DI15)","v":26068.451452503956},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DJ15,0),'Case 3 - Residual Benefit'!DJ15)","v":17946.412137539566},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DK15,0),'Case 3 - Residual Benefit'!DK15)","v":16993.137023607582},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DL15,0),'Case 3 - Residual Benefit'!DL15)","v":17910.830083047986},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DM15,0),'Case 3 - Residual Benefit'!DM15)","v":20935.319573143384},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DN15,0),'Case 3 - Residual Benefit'!DN15)","v":29708.317420179133},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DO15,0),'Case 3 - Residual Benefit'!DO15)","v":19905.107559285236},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DP15,0),'Case 3 - Residual Benefit'!DP15)","v":17547.463383948481},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DQ15,0),'Case 3 - Residual Benefit'!DQ15)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DR15,0),'Case 3 - Residual Benefit'!DR15)","v":18056.206706615969},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DS15,0),'Case 3 - Residual Benefit'!DS15)","v":31371.689239450014},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DT15,0),'Case 3 - Residual Benefit'!DT15)","v":20166.580271915365},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DU15,0),'Case 3 - Residual Benefit'!DU15)","v":15151.234096300286},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DV15,0),'Case 3 - Residual Benefit'!DV15)","v":19445.993162305596},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DW15,0),'Case 3 - Residual Benefit'!DW15)","v":21066.824581566329},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DX15,0),'Case 3 - Residual Benefit'!DX15)","v":26533.282607367444},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DY15,0),'Case 3 - Residual Benefit'!DY15)","v":15098.502466716804},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DZ15,0),'Case 3 - Residual Benefit'!DZ15)","v":22387.640747800808},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EA15,0),'Case 3 - Residual Benefit'!EA15)","v":18714.508018134282},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EB15,0),'Case 3 - Residual Benefit'!EB15)","v":14786.893873191289},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EC15,0),'Case 3 - Residual Benefit'!EC15)","v":15226.362145229781},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ED15,0),'Case 3 - Residual Benefit'!ED15)","v":16823.719410657934},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EE15,0),'Case 3 - Residual Benefit'!EE15)","v":20631.118500156492},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EF15,0),'Case 3 - Residual Benefit'!EF15)","v":17020.319563117428},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EG15,0),'Case 3 - Residual Benefit'!EG15)","v":24307.420296094402},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EH15,0),'Case 3 - Residual Benefit'!EH15)","v":17968.436353574045},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EI15,0),'Case 3 - Residual Benefit'!EI15)","v":13932.83961778825},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EJ15,0),'Case 3 - Residual Benefit'!EJ15)","v":20316.261788493401},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EK15,0),'Case 3 - Residual Benefit'!EK15)","v":17331.027077582741},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EL15,0),'Case 3 - Residual Benefit'!EL15)","v":14191.168196895229},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EM15,0),'Case 3 - Residual Benefit'!EM15)","v":25435.86420556646},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EN15,0),'Case 3 - Residual Benefit'!EN15)","v":31565.619479531822},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EO15,0),'Case 3 - Residual Benefit'!EO15)","v":33975.028828638526},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EP15,0),'Case 3 - Residual Benefit'!EP15)","v":14811.515080474775},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EQ15,0),'Case 3 - Residual Benefit'!EQ15)","v":14658.951190119576},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ER15,0),'Case 3 - Residual Benefit'!ER15)","v":20579.846346002367},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ES15,0),'Case 3 - Residual Benefit'!ES15)","v":17868.994197571432},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ET15,0),'Case 3 - Residual Benefit'!ET15)","v":17614.116388414801},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EU15,0),'Case 3 - Residual Benefit'!EU15)","v":19026.56770555094},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EV15,0),'Case 3 - Residual Benefit'!EV15)","v":24687.668465157258},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EW15,0),'Case 3 - Residual Benefit'!EW15)","v":15565.041443228467},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EX15,0),'Case 3 - Residual Benefit'!EX15)","v":21608.540716961055},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EY15,0),'Case 3 - Residual Benefit'!EY15)","v":14623.329587861579},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EZ15,0),'Case 3 - Residual Benefit'!EZ15)","v":14458.518597927461},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FA15,0),'Case 3 - Residual Benefit'!FA15)","v":32315.191662288271},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FB15,0),'Case 3 - Residual Benefit'!FB15)","v":25144.545693989512},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FC15,0),'Case 3 - Residual Benefit'!FC15)","v":15672.465350952752},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FD15,0),'Case 3 - Residual Benefit'!FD15)","v":23596.836205551132},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FE15,0),'Case 3 - Residual Benefit'!FE15)","v":19177.465308415933},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FF15,0),'Case 3 - Residual Benefit'!FF15)","v":16973.603088422518},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FG15,0),'Case 3 - Residual Benefit'!FG15)","v":14486.482143632089},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FH15,0),'Case 3 - Residual Benefit'!FH15)","v":14458.265270630734},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FI15,0),'Case 3 - Residual Benefit'!FI15)","v":23833.405739165515},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FJ15,0),'Case 3 - Residual Benefit'!FJ15)","v":19412.716200000388},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FK15,0),'Case 3 - Residual Benefit'!FK15)","v":26634.820745675839},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FL15,0),'Case 3 - Residual Benefit'!FL15)","v":20721.834476197349},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FM15,0),'Case 3 - Residual Benefit'!FM15)","v":24714.538408379965},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FN15,0),'Case 3 - Residual Benefit'!FN15)","v":14729.730178327842},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FO15,0),'Case 3 - Residual Benefit'!FO15)","v":15165.991671165069},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FP15,0),'Case 3 - Residual Benefit'!FP15)","v":19174.9010680028},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FQ15,0),'Case 3 - Residual Benefit'!FQ15)","v":26849.117003697625},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FR15,0),'Case 3 - Residual Benefit'!FR15)","v":14284.222057993891},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FS15,0),'Case 3 - Residual Benefit'!FS15)","v":17978.159369754536},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FT15,0),'Case 3 - Residual Benefit'!FT15)","v":19613.841271790734},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FU15,0),'Case 3 - Residual Benefit'!FU15)","v":16052.645925815908},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FV15,0),'Case 3 - Residual Benefit'!FV15)","v":13276.548372485373},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FW15,0),'Case 3 - Residual Benefit'!FW15)","v":23374.253491247669},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FX15,0),'Case 3 - Residual Benefit'!FX15)","v":28586.127458132763},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FY15,0),'Case 3 - Residual Benefit'!FY15)","v":22590.668784919795},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FZ15,0),'Case 3 - Residual Benefit'!FZ15)","v":14693.76221012621},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GA15,0),'Case 3 - Residual Benefit'!GA15)","v":15752.885653706766},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GB15,0),'Case 3 - Residual Benefit'!GB15)","v":27179.784768454992},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GC15,0),'Case 3 - Residual Benefit'!GC15)","v":13888.624468411163},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GD15,0),'Case 3 - Residual Benefit'!GD15)","v":23837.569597313355},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GE15,0),'Case 3 - Residual Benefit'!GE15)","v":15684.200664940618},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GF15,0),'Case 3 - Residual Benefit'!GF15)","v":15039.709454907286},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GG15,0),'Case 3 - Residual Benefit'!GG15)","v":19167.997262266224},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GH15,0),'Case 3 - Residual Benefit'!GH15)","v":14794.759500511253},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GI15,0),'Case 3 - Residual Benefit'!GI15)","v":16237.029583758558},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GJ15,0),'Case 3 - Residual Benefit'!GJ15)","v":14618.278365440867},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GK15,0),'Case 3 - Residual Benefit'!GK15)","v":21413.791418519984},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GL15,0),'Case 3 - Residual Benefit'!GL15)","v":21988.306724921098},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GM15,0),'Case 3 - Residual Benefit'!GM15)","v":22197.825992310016},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GN15,0),'Case 3 - Residual Benefit'!GN15)","v":25208.564305096865},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GO15,0),'Case 3 - Residual Benefit'!GO15)","v":25076.231072163573},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GP15,0),'Case 3 - Residual Benefit'!GP15)","v":24441.224210108056},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GQ15,0),'Case 3 - Residual Benefit'!GQ15)","v":15656.569011271142},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GR15,0),'Case 3 - Residual Benefit'!GR15)","v":17622.363881836391},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GS15,0),'Case 3 - Residual Benefit'!GS15)","v":25688.482391345206},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GT15,0),'Case 3 - Residual Benefit'!GT15)","v":13981.068728442955},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GU15,0),'Case 3 - Residual Benefit'!GU15)","v":20082.290822921837},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GV15,0),'Case 3 - Residual Benefit'!GV15)","v":18512.35756584847},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GW15,0),'Case 3 - Residual Benefit'!GW15)","v":14846.72910529736},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GX15,0),'Case 3 - Residual Benefit'!GX15)","v":34021.052780292201},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GY15,0),'Case 3 - Residual Benefit'!GY15)","v":17048.20907940613},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GZ15,0),'Case 3 - Residual Benefit'!GZ15)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HA15,0),'Case 3 - Residual Benefit'!HA15)","v":22372.420894194875},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HB15,0),'Case 3 - Residual Benefit'!HB15)","v":18492.891924278105},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HC15,0),'Case 3 - Residual Benefit'!HC15)","v":20930.761471541144},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HD15,0),'Case 3 - Residual Benefit'!HD15)","v":19975.655394714729},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HE15,0),'Case 3 - Residual Benefit'!HE15)","v":26374.452494951816},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HF15,0),'Case 3 - Residual Benefit'!HF15)","v":17400.30804557911},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HG15,0),'Case 3 - Residual Benefit'!HG15)","v":14224.319499316487},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HH15,0),'Case 3 - Residual Benefit'!HH15)","v":14508.964251226404},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HI15,0),'Case 3 - Residual Benefit'!HI15)","v":16544.569774719686},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HJ15,0),'Case 3 - Residual Benefit'!HJ15)","v":26204.312756625965},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HK15,0),'Case 3 - Residual Benefit'!HK15)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HL15,0),'Case 3 - Residual Benefit'!HL15)","v":25547.877693503575},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HM15,0),'Case 3 - Residual Benefit'!HM15)","v":17763.453967908325},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HN15,0),'Case 3 - Residual Benefit'!HN15)","v":14225.346362757988},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HO15,0),'Case 3 - Residual Benefit'!HO15)","v":15138.793028069249},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HP15,0),'Case 3 - Residual Benefit'!HP15)","v":19700.651110464671},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HQ15,0),'Case 3 - Residual Benefit'!HQ15)","v":14621.118002491316},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HR15,0),'Case 3 - Residual Benefit'!HR15)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HS15,0),'Case 3 - Residual Benefit'!HS15)","v":14760.299718841601},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HT15,0),'Case 3 - Residual Benefit'!HT15)","v":25743.85105108354},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HU15,0),'Case 3 - Residual Benefit'!HU15)","v":14609.306423504022},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HV15,0),'Case 3 - Residual Benefit'!HV15)","v":20779.698513600739},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HW15,0),'Case 3 - Residual Benefit'!HW15)","v":19145.874589886716},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HX15,0),'Case 3 - Residual Benefit'!HX15)","v":23531.360296474486},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HY15,0),'Case 3 - Residual Benefit'!HY15)","v":21797.987175594873},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HZ15,0),'Case 3 - Residual Benefit'!HZ15)","v":21937.67213321555},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IA15,0),'Case 3 - Residual Benefit'!IA15)","v":24960.175744267515},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IB15,0),'Case 3 - Residual Benefit'!IB15)","v":16131.095973510215},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IC15,0),'Case 3 - Residual Benefit'!IC15)","v":29531.824599878139},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ID15,0),'Case 3 - Residual Benefit'!ID15)","v":14521.280336090771},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IE15,0),'Case 3 - Residual Benefit'!IE15)","v":19007.953995190946},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IF15,0),'Case 3 - Residual Benefit'!IF15)","v":14431.733300974593},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IG15,0),'Case 3 - Residual Benefit'!IG15)","v":18199.99233760835},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IH15,0),'Case 3 - Residual Benefit'!IH15)","v":20180.947371937051},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!II15,0),'Case 3 - Residual Benefit'!II15)","v":14841.112243321502},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IJ15,0),'Case 3 - Residual Benefit'!IJ15)","v":25127.045829108087},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IK15,0),'Case 3 - Residual Benefit'!IK15)","v":14100.475835437555},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IL15,0),'Case 3 - Residual Benefit'!IL15)","v":13829.110036400885},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IM15,0),'Case 3 - Residual Benefit'!IM15)","v":16795.184416599321},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IN15,0),'Case 3 - Residual Benefit'!IN15)","v":18205.873783972183},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IO15,0),'Case 3 - Residual Benefit'!IO15)","v":18661.053906468318},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IP15,0),'Case 3 - Residual Benefit'!IP15)","v":18531.856283981491},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IQ15,0),'Case 3 - Residual Benefit'!IQ15)","v":16226.29720224805},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IR15,0),'Case 3 - Residual Benefit'!IR15)","v":16134.176355674157},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IS15,0),'Case 3 - Residual Benefit'!IS15)","v":14919.715833140079},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IT15,0),'Case 3 - Residual Benefit'!IT15)","v":17117.21502449115},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IU15,0),'Case 3 - Residual Benefit'!IU15)","v":27508.533308934999},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IV15,0),'Case 3 - Residual Benefit'!IV15)","v":19013.249628164995},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IW15,0),'Case 3 - Residual Benefit'!IW15)","v":28727.114591606944},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IX15,0),'Case 3 - Residual Benefit'!IX15)","v":18473.143947819262},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IY15,0),'Case 3 - Residual Benefit'!IY15)","v":14578.385510245102},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IZ15,0),'Case 3 - Residual Benefit'!IZ15)","v":14082.971120891609},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JA15,0),'Case 3 - Residual Benefit'!JA15)","v":14582.218538374123},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JB15,0),'Case 3 - Residual Benefit'!JB15)","v":14649.254570992598},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JC15,0),'Case 3 - Residual Benefit'!JC15)","v":21432.909271946555},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JD15,0),'Case 3 - Residual Benefit'!JD15)","v":17316.000949333626},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JE15,0),'Case 3 - Residual Benefit'!JE15)","v":14158.218825261833},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JF15,0),'Case 3 - Residual Benefit'!JF15)","v":15762.955881218928},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JG15,0),'Case 3 - Residual Benefit'!JG15)","v":18054.927146850059},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JH15,0),'Case 3 - Residual Benefit'!JH15)","v":20966.854612793686},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JI15,0),'Case 3 - Residual Benefit'!JI15)","v":18394.949498706854},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JJ15,0),'Case 3 - Residual Benefit'!JJ15)","v":29858.006526215231},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JK15,0),'Case 3 - Residual Benefit'!JK15)","v":15021.043466005769},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JL15,0),'Case 3 - Residual Benefit'!JL15)","v":14603.597555922766},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JM15,0),'Case 3 - Residual Benefit'!JM15)","v":15138.371727065623},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JN15,0),'Case 3 - Residual Benefit'!JN15)","v":19173.110155262173},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JO15,0),'Case 3 - Residual Benefit'!JO15)","v":17378.052960165518},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JP15,0),'Case 3 - Residual Benefit'!JP15)","v":23404.675058065761},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JQ15,0),'Case 3 - Residual Benefit'!JQ15)","v":14067.365090252337},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JR15,0),'Case 3 - Residual Benefit'!JR15)","v":31547.101318227058},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JS15,0),'Case 3 - Residual Benefit'!JS15)","v":25048.72127279835},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JT15,0),'Case 3 - Residual Benefit'!JT15)","v":15015.059145657313},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JU15,0),'Case 3 - Residual Benefit'!JU15)","v":14451.465570838202},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JV15,0),'Case 3 - Residual Benefit'!JV15)","v":17196.363683069383},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JW15,0),'Case 3 - Residual Benefit'!JW15)","v":14939.833707161655},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JX15,0),'Case 3 - Residual Benefit'!JX15)","v":13347.072112890346},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JY15,0),'Case 3 - Residual Benefit'!JY15)","v":15986.179760370396},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JZ15,0),'Case 3 - Residual Benefit'!JZ15)","v":21099.278451518305},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KA15,0),'Case 3 - Residual Benefit'!KA15)","v":17173.913900163741},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KB15,0),'Case 3 - Residual Benefit'!KB15)","v":16867.660624501121},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KC15,0),'Case 3 - Residual Benefit'!KC15)","v":23990.140439986877},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KD15,0),'Case 3 - Residual Benefit'!KD15)","v":26008.92908103911},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KE15,0),'Case 3 - Residual Benefit'!KE15)","v":13944.306139527034},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KF15,0),'Case 3 - Residual Benefit'!KF15)","v":18351.204446609685},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KG15,0),'Case 3 - Residual Benefit'!KG15)","v":25286.306639091083},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KH15,0),'Case 3 - Residual Benefit'!KH15)","v":20381.664999787539},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KI15,0),'Case 3 - Residual Benefit'!KI15)","v":17143.291785510213},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KJ15,0),'Case 3 - Residual Benefit'!KJ15)","v":16587.219583747188},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KK15,0),'Case 3 - Residual Benefit'!KK15)","v":14682.791587981024},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KL15,0),'Case 3 - Residual Benefit'!KL15)","v":23867.257937779184},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KM15,0),'Case 3 - Residual Benefit'!KM15)","v":18761.812340073666},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KN15,0),'Case 3 - Residual Benefit'!KN15)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KO15,0),'Case 3 - Residual Benefit'!KO15)","v":18077.339777976384},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KP15,0),'Case 3 - Residual Benefit'!KP15)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KQ15,0),'Case 3 - Residual Benefit'!KQ15)","v":14819.644284275761},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KR15,0),'Case 3 - Residual Benefit'!KR15)","v":13701.520018247727},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KS15,0),'Case 3 - Residual Benefit'!KS15)","v":21219.928708862462},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KT15,0),'Case 3 - Residual Benefit'!KT15)","v":19637.419471893329},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KU15,0),'Case 3 - Residual Benefit'!KU15)","v":14628.984359341201},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KV15,0),'Case 3 - Residual Benefit'!KV15)","v":15744.999025947269},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KW15,0),'Case 3 - Residual Benefit'!KW15)","v":14469.852857860496},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KX15,0),'Case 3 - Residual Benefit'!KX15)","v":29879.908649289846},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KY15,0),'Case 3 - Residual Benefit'!KY15)","v":23165.069489368638},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KZ15,0),'Case 3 - Residual Benefit'!KZ15)","v":27913.395242566588},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LA15,0),'Case 3 - Residual Benefit'!LA15)","v":20904.609702116515},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LB15,0),'Case 3 - Residual Benefit'!LB15)","v":14119.348168091696},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LC15,0),'Case 3 - Residual Benefit'!LC15)","v":24635.83466750064},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LD15,0),'Case 3 - Residual Benefit'!LD15)","v":15022.518744307214},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LE15,0),'Case 3 - Residual Benefit'!LE15)","v":19482.47190590066},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LF15,0),'Case 3 - Residual Benefit'!LF15)","v":17445.339298991683},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LG15,0),'Case 3 - Residual Benefit'!LG15)","v":15118.754995427051},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LH15,0),'Case 3 - Residual Benefit'!LH15)","v":14633.250052239975},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LI15,0),'Case 3 - Residual Benefit'!LI15)","v":25469.795979582006},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LJ15,0),'Case 3 - Residual Benefit'!LJ15)","v":16919.123518955872},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LK15,0),'Case 3 - Residual Benefit'!LK15)","v":14485.389382876579},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LL15,0),'Case 3 - Residual Benefit'!LL15)","v":20812.408995275167},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LM15,0),'Case 3 - Residual Benefit'!LM15)","v":23119.274071444648},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LN15,0),'Case 3 - Residual Benefit'!LN15)","v":16118.081139232832},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LO15,0),'Case 3 - Residual Benefit'!LO15)","v":14574.73354404651},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LP15,0),'Case 3 - Residual Benefit'!LP15)","v":15010.272704100458},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LQ15,0),'Case 3 - Residual Benefit'!LQ15)","v":17769.874154937377},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LR15,0),'Case 3 - Residual Benefit'!LR15)","v":21762.8861773838},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LS15,0),'Case 3 - Residual Benefit'!LS15)","v":22257.960055018932},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LT15,0),'Case 3 - Residual Benefit'!LT15)","v":23687.531514510567},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LU15,0),'Case 3 - Residual Benefit'!LU15)","v":15191.663045116846},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LV15,0),'Case 3 - Residual Benefit'!LV15)","v":17638.529476323762},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LW15,0),'Case 3 - Residual Benefit'!LW15)","v":23983.013436674581},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LX15,0),'Case 3 - Residual Benefit'!LX15)","v":24345.631988095742},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LY15,0),'Case 3 - Residual Benefit'!LY15)","v":20041.783334444022},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LZ15,0),'Case 3 - Residual Benefit'!LZ15)","v":14549.98523398918},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MA15,0),'Case 3 - Residual Benefit'!MA15)","v":17226.136533517842},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MB15,0),'Case 3 - Residual Benefit'!MB15)","v":15807.204806307265},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MC15,0),'Case 3 - Residual Benefit'!MC15)","v":19306.361520286777},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MD15,0),'Case 3 - Residual Benefit'!MD15)","v":17286.847550920644},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ME15,0),'Case 3 - Residual Benefit'!ME15)","v":29225.441732097803},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MF15,0),'Case 3 - Residual Benefit'!MF15)","v":23584.97963455104},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MG15,0),'Case 3 - Residual Benefit'!MG15)","v":14376.692861225594},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MH15,0),'Case 3 - Residual Benefit'!MH15)","v":16575.603192402363},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MI15,0),'Case 3 - Residual Benefit'!MI15)","v":20896.472566172695},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MJ15,0),'Case 3 - Residual Benefit'!MJ15)","v":14429.709655948078},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MK15,0),'Case 3 - Residual Benefit'!MK15)","v":17615.177348774523},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ML15,0),'Case 3 - Residual Benefit'!ML15)","v":14628.996755273525},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MM15,0),'Case 3 - Residual Benefit'!MM15)","v":14983.150721419977},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MN15,0),'Case 3 - Residual Benefit'!MN15)","v":25016.075528961552},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MO15,0),'Case 3 - Residual Benefit'!MO15)","v":15127.012889918344},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MP15,0),'Case 3 - Residual Benefit'!MP15)","v":26131.128680233272},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MQ15,0),'Case 3 - Residual Benefit'!MQ15)","v":17580.779549078725},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MR15,0),'Case 3 - Residual Benefit'!MR15)","v":22880.467463318593},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MS15,0),'Case 3 - Residual Benefit'!MS15)","v":15154.98863190414},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MT15,0),'Case 3 - Residual Benefit'!MT15)","v":16939.097199233638},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MU15,0),'Case 3 - Residual Benefit'!MU15)","v":20055.915672934167},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MV15,0),'Case 3 - Residual Benefit'!MV15)","v":14880.06739228217},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MW15,0),'Case 3 - Residual Benefit'!MW15)","v":17418.790560854788},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MX15,0),'Case 3 - Residual Benefit'!MX15)","v":21990.304180843588},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MY15,0),'Case 3 - Residual Benefit'!MY15)","v":20942.733598894723},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MZ15,0),'Case 3 - Residual Benefit'!MZ15)","v":14747.75780524013},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NA15,0),'Case 3 - Residual Benefit'!NA15)","v":20646.145261026086},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NB15,0),'Case 3 - Residual Benefit'!NB15)","v":21481.179015731319},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NC15,0),'Case 3 - Residual Benefit'!NC15)","v":18605.210065401436},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ND15,0),'Case 3 - Residual Benefit'!ND15)","v":32299.249972082867},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NE15,0),'Case 3 - Residual Benefit'!NE15)","v":22968.820283035013},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NF15,0),'Case 3 - Residual Benefit'!NF15)","v":21349.914824767915},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NG15,0),'Case 3 - Residual Benefit'!NG15)","v":18900.065354096991},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NH15,0),'Case 3 - Residual Benefit'!NH15)","v":16814.456871173603},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NI15,0),'Case 3 - Residual Benefit'!NI15)","v":19309.416513752927},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NJ15,0),'Case 3 - Residual Benefit'!NJ15)","v":20656.706690521467},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NK15,0),'Case 3 - Residual Benefit'!NK15)","v":18726.250066674562},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NL15,0),'Case 3 - Residual Benefit'!NL15)","v":14674.971770741722},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NM15,0),'Case 3 - Residual Benefit'!NM15)","v":17537.305981253841},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NN15,0),'Case 3 - Residual Benefit'!NN15)","v":14735.002536384003},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NO15,0),'Case 3 - Residual Benefit'!NO15)","v":16466.310784749468},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NP15,0),'Case 3 - Residual Benefit'!NP15)","v":34811.66728515592},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NQ15,0),'Case 3 - Residual Benefit'!NQ15)","v":21238.48662217056},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NR15,0),'Case 3 - Residual Benefit'!NR15)","v":15052.423765065498},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NS15,0),'Case 3 - Residual Benefit'!NS15)","v":25333.468640631214},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NT15,0),'Case 3 - Residual Benefit'!NT15)","v":18399.197304461304},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NU15,0),'Case 3 - Residual Benefit'!NU15)","v":27240.560803663357},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NV15,0),'Case 3 - Residual Benefit'!NV15)","v":14988.977395036927},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NW15,0),'Case 3 - Residual Benefit'!NW15)","v":14471.381328746276},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NX15,0),'Case 3 - Residual Benefit'!NX15)","v":14179.461438813596},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NY15,0),'Case 3 - Residual Benefit'!NY15)","v":19801.887212839345},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NZ15,0),'Case 3 - Residual Benefit'!NZ15)","v":14524.078080856263},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OA15,0),'Case 3 - Residual Benefit'!OA15)","v":21290.728251648274},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OB15,0),'Case 3 - Residual Benefit'!OB15)","v":13976.011949414347},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OC15,0),'Case 3 - Residual Benefit'!OC15)","v":17411.211094123984},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OD15,0),'Case 3 - Residual Benefit'!OD15)","v":14801.644384520772},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OE15,0),'Case 3 - Residual Benefit'!OE15)","v":22190.447398916232},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OF15,0),'Case 3 - Residual Benefit'!OF15)","v":19261.614395174012},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OG15,0),'Case 3 - Residual Benefit'!OG15)","v":14756.68685356768},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OH15,0),'Case 3 - Residual Benefit'!OH15)","v":15338.287972965161},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OI15,0),'Case 3 - Residual Benefit'!OI15)","v":14599.449368408885},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OJ15,0),'Case 3 - Residual Benefit'!OJ15)","v":21707.693778852845},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OK15,0),'Case 3 - Residual Benefit'!OK15)","v":14909.820145206642},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OL15,0),'Case 3 - Residual Benefit'!OL15)","v":13428.253103701834},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OM15,0),'Case 3 - Residual Benefit'!OM15)","v":15652.036226839598},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ON15,0),'Case 3 - Residual Benefit'!ON15)","v":21251.113927453625},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OO15,0),'Case 3 - Residual Benefit'!OO15)","v":14636.412582251214},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OP15,0),'Case 3 - Residual Benefit'!OP15)","v":22104.177312952492},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OQ15,0),'Case 3 - Residual Benefit'!OQ15)","v":14410.565251892433},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OR15,0),'Case 3 - Residual Benefit'!OR15)","v":23740.253898547897},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OS15,0),'Case 3 - Residual Benefit'!OS15)","v":20101.712428185274},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OT15,0),'Case 3 - Residual Benefit'!OT15)","v":19335.803719483352},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OU15,0),'Case 3 - Residual Benefit'!OU15)","v":15684.294210625176},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OV15,0),'Case 3 - Residual Benefit'!OV15)","v":16480.071134179776},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OW15,0),'Case 3 - Residual Benefit'!OW15)","v":15279.930606386031},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OX15,0),'Case 3 - Residual Benefit'!OX15)","v":17600.518350283164},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OY15,0),'Case 3 - Residual Benefit'!OY15)","v":29560.007127986901},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OZ15,0),'Case 3 - Residual Benefit'!OZ15)","v":19395.592743841091},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PA15,0),'Case 3 - Residual Benefit'!PA15)","v":14860.085050778296},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PB15,0),'Case 3 - Residual Benefit'!PB15)","v":13934.841171402069},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PC15,0),'Case 3 - Residual Benefit'!PC15)","v":15111.88435339705},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PD15,0),'Case 3 - Residual Benefit'!PD15)","v":25373.412211300201},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PE15,0),'Case 3 - Residual Benefit'!PE15)","v":25666.590375821273},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PF15,0),'Case 3 - Residual Benefit'!PF15)","v":23310.007954244436},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PG15,0),'Case 3 - Residual Benefit'!PG15)","v":14915.385759040018},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PH15,0),'Case 3 - Residual Benefit'!PH15)","v":13759.773871353842},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PI15,0),'Case 3 - Residual Benefit'!PI15)","v":19617.885156442484},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PJ15,0),'Case 3 - Residual Benefit'!PJ15)","v":35415.229040434191},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PK15,0),'Case 3 - Residual Benefit'!PK15)","v":18298.028797907922},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PL15,0),'Case 3 - Residual Benefit'!PL15)","v":20795.451591196819},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PM15,0),'Case 3 - Residual Benefit'!PM15)","v":17308.048965344682},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PN15,0),'Case 3 - Residual Benefit'!PN15)","v":23572.512185512489},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PO15,0),'Case 3 - Residual Benefit'!PO15)","v":23308.270961193251},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PP15,0),'Case 3 - Residual Benefit'!PP15)","v":16336.185677074678},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PQ15,0),'Case 3 - Residual Benefit'!PQ15)","v":20199.345405901942},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PR15,0),'Case 3 - Residual Benefit'!PR15)","v":17646.3705501558},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PS15,0),'Case 3 - Residual Benefit'!PS15)","v":23673.217726710016},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PT15,0),'Case 3 - Residual Benefit'!PT15)","v":21521.053118511729},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PU15,0),'Case 3 - Residual Benefit'!PU15)","v":14999.250660232108},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PV15,0),'Case 3 - Residual Benefit'!PV15)","v":23482.60151644759},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PW15,0),'Case 3 - Residual Benefit'!PW15)","v":14427.630087168298},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PX15,0),'Case 3 - Residual Benefit'!PX15)","v":14090.778468155557},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PY15,0),'Case 3 - Residual Benefit'!PY15)","v":21068.846246465197},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PZ15,0),'Case 3 - Residual Benefit'!PZ15)","v":25754.151827484406},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QA15,0),'Case 3 - Residual Benefit'!QA15)","v":14771.962868013641},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QB15,0),'Case 3 - Residual Benefit'!QB15)","v":16731.229388837946},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QC15,0),'Case 3 - Residual Benefit'!QC15)","v":13815.639457476991},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QD15,0),'Case 3 - Residual Benefit'!QD15)","v":21121.252552184407},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QE15,0),'Case 3 - Residual Benefit'!QE15)","v":15854.827850153419},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QF15,0),'Case 3 - Residual Benefit'!QF15)","v":18771.351707928552},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QG15,0),'Case 3 - Residual Benefit'!QG15)","v":15075.250171175983},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QH15,0),'Case 3 - Residual Benefit'!QH15)","v":15954.036118127726},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QI15,0),'Case 3 - Residual Benefit'!QI15)","v":18775.818392871923},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QJ15,0),'Case 3 - Residual Benefit'!QJ15)","v":13310.797897733308},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QK15,0),'Case 3 - Residual Benefit'!QK15)","v":23546.702287140539},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QL15,0),'Case 3 - Residual Benefit'!QL15)","v":15088.953891075838},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QM15,0),'Case 3 - Residual Benefit'!QM15)","v":14342.704465913972},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QN15,0),'Case 3 - Residual Benefit'!QN15)","v":15783.681456744693},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QO15,0),'Case 3 - Residual Benefit'!QO15)","v":14300.945955515825},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QP15,0),'Case 3 - Residual Benefit'!QP15)","v":17543.920654706362},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QQ15,0),'Case 3 - Residual Benefit'!QQ15)","v":14470.29664358322},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QR15,0),'Case 3 - Residual Benefit'!QR15)","v":19655.509382020868},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QS15,0),'Case 3 - Residual Benefit'!QS15)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QT15,0),'Case 3 - Residual Benefit'!QT15)","v":17128.437981003124},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QU15,0),'Case 3 - Residual Benefit'!QU15)","v":24942.852891834336},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QV15,0),'Case 3 - Residual Benefit'!QV15)","v":20897.138272056858},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QW15,0),'Case 3 - Residual Benefit'!QW15)","v":14190.436302533642},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QX15,0),'Case 3 - Residual Benefit'!QX15)","v":14974.616079689076},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QY15,0),'Case 3 - Residual Benefit'!QY15)","v":14423.203122792162},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QZ15,0),'Case 3 - Residual Benefit'!QZ15)","v":16224.744759956913},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RA15,0),'Case 3 - Residual Benefit'!RA15)","v":14776.410679396206},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RB15,0),'Case 3 - Residual Benefit'!RB15)","v":28613.32545938998},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RC15,0),'Case 3 - Residual Benefit'!RC15)","v":36928.390782599898},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RD15,0),'Case 3 - Residual Benefit'!RD15)","v":19282.453107919755},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RE15,0),'Case 3 - Residual Benefit'!RE15)","v":15061.770827402215},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RF15,0),'Case 3 - Residual Benefit'!RF15)","v":21389.91842216369},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RG15,0),'Case 3 - Residual Benefit'!RG15)","v":14817.989804962548},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RH15,0),'Case 3 - Residual Benefit'!RH15)","v":13447.218418329241},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RI15,0),'Case 3 - Residual Benefit'!RI15)","v":22217.765084445571},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RJ15,0),'Case 3 - Residual Benefit'!RJ15)","v":21233.226448637575},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RK15,0),'Case 3 - Residual Benefit'!RK15)","v":20327.208474321709},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RL15,0),'Case 3 - Residual Benefit'!RL15)","v":14141.069842462432},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RM15,0),'Case 3 - Residual Benefit'!RM15)","v":14842.119722861145},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RN15,0),'Case 3 - Residual Benefit'!RN15)","v":15083.602418629536},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RO15,0),'Case 3 - Residual Benefit'!RO15)","v":27110.184195305017},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RP15,0),'Case 3 - Residual Benefit'!RP15)","v":14667.115745819243},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RQ15,0),'Case 3 - Residual Benefit'!RQ15)","v":18780.496705980833},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RR15,0),'Case 3 - Residual Benefit'!RR15)","v":15883.225102935103},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RS15,0),'Case 3 - Residual Benefit'!RS15)","v":14604.134843120373},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RT15,0),'Case 3 - Residual Benefit'!RT15)","v":15011.939560107316},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RU15,0),'Case 3 - Residual Benefit'!RU15)","v":18555.484737604696},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RV15,0),'Case 3 - Residual Benefit'!RV15)","v":15489.022775565449},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RW15,0),'Case 3 - Residual Benefit'!RW15)","v":21767.393288974141},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RX15,0),'Case 3 - Residual Benefit'!RX15)","v":20576.94821577772},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RY15,0),'Case 3 - Residual Benefit'!RY15)","v":21335.571043026375},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RZ15,0),'Case 3 - Residual Benefit'!RZ15)","v":20412.340910910159},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SA15,0),'Case 3 - Residual Benefit'!SA15)","v":15555.845415847525},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SB15,0),'Case 3 - Residual Benefit'!SB15)","v":13375.790356266916},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SC15,0),'Case 3 - Residual Benefit'!SC15)","v":24544.664697590339},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SD15,0),'Case 3 - Residual Benefit'!SD15)","v":15099.607061413204},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SE15,0),'Case 3 - Residual Benefit'!SE15)","v":14988.418641043674},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SF15,0),'Case 3 - Residual Benefit'!SF15)","v":13896.413172402172},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SG15,0),'Case 3 - Residual Benefit'!SG15)","v":19703.147285990519}]
[16,{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!B19,0),'Case 3 - Residual Benefit'!B19)","v":14763.083769767192},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!C19,0),'Case 3 - Residual Benefit'!C19)","v":14246.747158398459},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!D19,0),'Case 3 - Residual Benefit'!D19)","v":15121.738219353225},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!E19,0),'Case 3 - Residual Benefit'!E19)","v":15141.56462205905},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!F19,0),'Case 3 - Residual Benefit'!F19)","v":18536.26711068202},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!G19,0),'Case 3 - Residual Benefit'!G19)","v":16889.723498408937},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!H19,0),'Case 3 - Residual Benefit'!H19)","v":25061.052903951982},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!I19,0),'Case 3 - Residual Benefit'!I19)","v":14193.821565746992},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!J19,0),'Case 3 - Residual Benefit'!J19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!K19,0),'Case 3 - Residual Benefit'!K19)","v":14558.477861967753},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!L19,0),'Case 3 - Residual Benefit'!L19)","v":14458.789347108301},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!M19,0),'Case 3 - Residual Benefit'!M19)","v":14124.951584589166},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!N19,0),'Case 3 - Residual Benefit'!N19)","v":16355.281943291851},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!O19,0),'Case 3 - Residual Benefit'!O19)","v":14412.685761042088},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!P19,0),'Case 3 - Residual Benefit'!P19)","v":13490.039535313317},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Q19,0),'Case 3 - Residual Benefit'!Q19)","v":23382.886306661203},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!R19,0),'Case 3 - Residual Benefit'!R19)","v":18279.187650769807},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!S19,0),'Case 3 - Residual Benefit'!S19)","v":14317.522857849457},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!T19,0),'Case 3 - Residual Benefit'!T19)","v":14978.487029023188},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!U19,0),'Case 3 - Residual Benefit'!U19)","v":15746.839612666976},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!V19,0),'Case 3 - Residual Benefit'!V19)","v":22078.714399966964},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!W19,0),'Case 3 - Residual Benefit'!W19)","v":14088.131331518194},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!X19,0),'Case 3 - Residual Benefit'!X19)","v":24937.800418665407},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Y19,0),'Case 3 - Residual Benefit'!Y19)","v":13784.766486203436},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Z19,0),'Case 3 - Residual Benefit'!Z19)","v":15519.211084610179},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AA19,0),'Case 3 - Residual Benefit'!AA19)","v":15035.389548331164},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AB19,0),'Case 3 - Residual Benefit'!AB19)","v":21897.446849835374},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AC19,0),'Case 3 - Residual Benefit'!AC19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AD19,0),'Case 3 - Residual Benefit'!AD19)","v":13864.914055217203},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AE19,0),'Case 3 - Residual Benefit'!AE19)","v":14472.78172588527},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AF19,0),'Case 3 - Residual Benefit'!AF19)","v":15132.613661360327},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AG19,0),'Case 3 - Residual Benefit'!AG19)","v":13940.906971338049},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AH19,0),'Case 3 - Residual Benefit'!AH19)","v":14283.188936822156},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AI19,0),'Case 3 - Residual Benefit'!AI19)","v":14966.829075181166},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AJ19,0),'Case 3 - Residual Benefit'!AJ19)","v":14206.2249942214},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AK19,0),'Case 3 - Residual Benefit'!AK19)","v":13583.783540894143},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AL19,0),'Case 3 - Residual Benefit'!AL19)","v":14720.159453910972},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AM19,0),'Case 3 - Residual Benefit'!AM19)","v":21149.109638632915},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AN19,0),'Case 3 - Residual Benefit'!AN19)","v":19946.369410627602},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AO19,0),'Case 3 - Residual Benefit'!AO19)","v":13797.546785774146},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AP19,0),'Case 3 - Residual Benefit'!AP19)","v":18467.665376239071},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AQ19,0),'Case 3 - Residual Benefit'!AQ19)","v":17922.976446253517},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AR19,0),'Case 3 - Residual Benefit'!AR19)","v":18273.890260756063},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AS19,0),'Case 3 - Residual Benefit'!AS19)","v":15352.483891913031},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AT19,0),'Case 3 - Residual Benefit'!AT19)","v":25685.539966122058},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AU19,0),'Case 3 - Residual Benefit'!AU19)","v":14648.384889900924},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AV19,0),'Case 3 - Residual Benefit'!AV19)","v":14058.503872061512},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AW19,0),'Case 3 - Residual Benefit'!AW19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AX19,0),'Case 3 - Residual Benefit'!AX19)","v":18656.203730458481},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AY19,0),'Case 3 - Residual Benefit'!AY19)","v":13551.016371778707},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AZ19,0),'Case 3 - Residual Benefit'!AZ19)","v":24943.793609462271},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BA19,0),'Case 3 - Residual Benefit'!BA19)","v":16815.012394873687},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BB19,0),'Case 3 - Residual Benefit'!BB19)","v":13464.294876724955},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BC19,0),'Case 3 - Residual Benefit'!BC19)","v":18272.234575039198},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BD19,0),'Case 3 - Residual Benefit'!BD19)","v":20826.160272141195},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BE19,0),'Case 3 - Residual Benefit'!BE19)","v":13673.733758183262},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BF19,0),'Case 3 - Residual Benefit'!BF19)","v":21093.821311044121},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BG19,0),'Case 3 - Residual Benefit'!BG19)","v":14637.787057915841},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BH19,0),'Case 3 - Residual Benefit'!BH19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BI19,0),'Case 3 - Residual Benefit'!BI19)","v":14240.855197038429},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BJ19,0),'Case 3 - Residual Benefit'!BJ19)","v":13634.986534813648},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BK19,0),'Case 3 - Residual Benefit'!BK19)","v":23426.144857318686},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BL19,0),'Case 3 - Residual Benefit'!BL19)","v":14171.848973893528},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BM19,0),'Case 3 - Residual Benefit'!BM19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BN19,0),'Case 3 - Residual Benefit'!BN19)","v":22255.30040239403},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BO19,0),'Case 3 - Residual Benefit'!BO19)","v":14696.37268312187},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BP19,0),'Case 3 - Residual Benefit'!BP19)","v":21439.385299620888},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BQ19,0),'Case 3 - Residual Benefit'!BQ19)","v":15005.657618870773},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BR19,0),'Case 3 - Residual Benefit'!BR19)","v":21988.29270325882},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BS19,0),'Case 3 - Residual Benefit'!BS19)","v":13252.885129724891},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BT19,0),'Case 3 - Residual Benefit'!BT19)","v":18130.84483250873},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BU19,0),'Case 3 - Residual Benefit'!BU19)","v":13960.455277684858},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BV19,0),'Case 3 - Residual Benefit'!BV19)","v":13767.842680801707},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BW19,0),'Case 3 - Residual Benefit'!BW19)","v":14461.876136159484},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BX19,0),'Case 3 - Residual Benefit'!BX19)","v":15102.063649965912},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BY19,0),'Case 3 - Residual Benefit'!BY19)","v":27875.540925661975},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BZ19,0),'Case 3 - Residual Benefit'!BZ19)","v":18622.220986976048},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CA19,0),'Case 3 - Residual Benefit'!CA19)","v":16026.349358559324},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CB19,0),'Case 3 - Residual Benefit'!CB19)","v":15053.631535844866},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CC19,0),'Case 3 - Residual Benefit'!CC19)","v":16587.150065102847},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CD19,0),'Case 3 - Residual Benefit'!CD19)","v":36578.687364396596},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CE19,0),'Case 3 - Residual Benefit'!CE19)","v":14640.796313376282},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CF19,0),'Case 3 - Residual Benefit'!CF19)","v":18798.432295478491},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CG19,0),'Case 3 - Residual Benefit'!CG19)","v":19855.624087673274},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CH19,0),'Case 3 - Residual Benefit'!CH19)","v":18615.637108368268},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CI19,0),'Case 3 - Residual Benefit'!CI19)","v":21500.756732044483},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CJ19,0),'Case 3 - Residual Benefit'!CJ19)","v":16459.794710722155},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CK19,0),'Case 3 - Residual Benefit'!CK19)","v":18681.760896226573},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CL19,0),'Case 3 - Residual Benefit'!CL19)","v":20146.177528258253},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CM19,0),'Case 3 - Residual Benefit'!CM19)","v":14022.975178860812},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CN19,0),'Case 3 - Residual Benefit'!CN19)","v":14640.374442514585},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CO19,0),'Case 3 - Residual Benefit'!CO19)","v":21076.021354973524},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CP19,0),'Case 3 - Residual Benefit'!CP19)","v":24233.82726764468},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CQ19,0),'Case 3 - Residual Benefit'!CQ19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CR19,0),'Case 3 - Residual Benefit'!CR19)","v":15163.533584448152},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CS19,0),'Case 3 - Residual Benefit'!CS19)","v":14493.574596405655},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CT19,0),'Case 3 - Residual Benefit'!CT19)","v":15285.651594616011},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CU19,0),'Case 3 - Residual Benefit'!CU19)","v":14512.856870168085},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CV19,0),'Case 3 - Residual Benefit'!CV19)","v":20808.051340855411},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CW19,0),'Case 3 - Residual Benefit'!CW19)","v":21424.625345670196},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CX19,0),'Case 3 - Residual Benefit'!CX19)","v":16132.227013691445},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CY19,0),'Case 3 - Residual Benefit'!CY19)","v":25413.501417679014},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CZ19,0),'Case 3 - Residual Benefit'!CZ19)","v":13586.803497405395},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DA19,0),'Case 3 - Residual Benefit'!DA19)","v":22385.723485228518},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DB19,0),'Case 3 - Residual Benefit'!DB19)","v":24692.114093619239},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DC19,0),'Case 3 - Residual Benefit'!DC19)","v":17747.149219689309},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DD19,0),'Case 3 - Residual Benefit'!DD19)","v":13631.448190342555},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DE19,0),'Case 3 - Residual Benefit'!DE19)","v":14892.686417761382},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DF19,0),'Case 3 - Residual Benefit'!DF19)","v":13923.654704615048},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DG19,0),'Case 3 - Residual Benefit'!DG19)","v":13943.195853646928},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DH19,0),'Case 3 - Residual Benefit'!DH19)","v":14793.512059837736},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DI19,0),'Case 3 - Residual Benefit'!DI19)","v":25494.730067127617},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DJ19,0),'Case 3 - Residual Benefit'!DJ19)","v":17541.205730495403},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DK19,0),'Case 3 - Residual Benefit'!DK19)","v":17963.080326431194},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DL19,0),'Case 3 - Residual Benefit'!DL19)","v":18664.082608233039},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DM19,0),'Case 3 - Residual Benefit'!DM19)","v":14971.390913127656},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DN19,0),'Case 3 - Residual Benefit'!DN19)","v":29515.236355963818},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DO19,0),'Case 3 - Residual Benefit'!DO19)","v":16708.901872596907},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DP19,0),'Case 3 - Residual Benefit'!DP19)","v":14318.933326766572},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DQ19,0),'Case 3 - Residual Benefit'!DQ19)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DR19,0),'Case 3 - Residual Benefit'!DR19)","v":14377.533921653423},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DS19,0),'Case 3 - Residual Benefit'!DS19)","v":26376.197454703113},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DT19,0),'Case 3 - Residual Benefit'!DT19)","v":15089.249966431027},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DU19,0),'Case 3 - Residual Benefit'!DU19)","v":14715.339422926827},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DV19,0),'Case 3 - Residual Benefit'!DV19)","v":16439.776143766754},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DW19,0),'Case 3 - Residual Benefit'!DW19)","v":21385.104410429485},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DX19,0),'Case 3 - Residual Benefit'!DX19)","v":14768.905925443891},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DY19,0),'Case 3 - Residual Benefit'!DY19)","v":14113.352245637871},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DZ19,0),'Case 3 - Residual Benefit'!DZ19)","v":14942.56075597895},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EA19,0),'Case 3 - Residual Benefit'!EA19)","v":14652.88302903558},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EB19,0),'Case 3 - Residual Benefit'!EB19)","v":14276.444070028065},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EC19,0),'Case 3 - Residual Benefit'!EC19)","v":16952.209690371277},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ED19,0),'Case 3 - Residual Benefit'!ED19)","v":14541.394271271187},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EE19,0),'Case 3 - Residual Benefit'!EE19)","v":20593.717294287857},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EF19,0),'Case 3 - Residual Benefit'!EF19)","v":18061.091330912343},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EG19,0),'Case 3 - Residual Benefit'!EG19)","v":18353.051689877233},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EH19,0),'Case 3 - Residual Benefit'!EH19)","v":14390.855928004006},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EI19,0),'Case 3 - Residual Benefit'!EI19)","v":13878.947818655419},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EJ19,0),'Case 3 - Residual Benefit'!EJ19)","v":18189.204081803615},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EK19,0),'Case 3 - Residual Benefit'!EK19)","v":18509.087981145065},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EL19,0),'Case 3 - Residual Benefit'!EL19)","v":13358.069504792889},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EM19,0),'Case 3 - Residual Benefit'!EM19)","v":16736.725661381242},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EN19,0),'Case 3 - Residual Benefit'!EN19)","v":23612.844707891079},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EO19,0),'Case 3 - Residual Benefit'!EO19)","v":25889.304132711655},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EP19,0),'Case 3 - Residual Benefit'!EP19)","v":14556.008078522798},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EQ19,0),'Case 3 - Residual Benefit'!EQ19)","v":14782.984221130377},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ER19,0),'Case 3 - Residual Benefit'!ER19)","v":14432.875693794354},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ES19,0),'Case 3 - Residual Benefit'!ES19)","v":14286.480625094275},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ET19,0),'Case 3 - Residual Benefit'!ET19)","v":20431.570003454861},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EU19,0),'Case 3 - Residual Benefit'!EU19)","v":19126.023202993918},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EV19,0),'Case 3 - Residual Benefit'!EV19)","v":25199.947465947582},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EW19,0),'Case 3 - Residual Benefit'!EW19)","v":14098.561978666083},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EX19,0),'Case 3 - Residual Benefit'!EX19)","v":18394.31527952521},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EY19,0),'Case 3 - Residual Benefit'!EY19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EZ19,0),'Case 3 - Residual Benefit'!EZ19)","v":14228.990533794189},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FA19,0),'Case 3 - Residual Benefit'!FA19)","v":22999.118690928284},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FB19,0),'Case 3 - Residual Benefit'!FB19)","v":19314.120066702591},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FC19,0),'Case 3 - Residual Benefit'!FC19)","v":15052.467252985731},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FD19,0),'Case 3 - Residual Benefit'!FD19)","v":20164.065838127259},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FE19,0),'Case 3 - Residual Benefit'!FE19)","v":15088.355360438585},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FF19,0),'Case 3 - Residual Benefit'!FF19)","v":15036.583210802255},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FG19,0),'Case 3 - Residual Benefit'!FG19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FH19,0),'Case 3 - Residual Benefit'!FH19)","v":13928.18642596795},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FI19,0),'Case 3 - Residual Benefit'!FI19)","v":18825.709851766347},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FJ19,0),'Case 3 - Residual Benefit'!FJ19)","v":21161.065484288865},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FK19,0),'Case 3 - Residual Benefit'!FK19)","v":21870.85986036541},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FL19,0),'Case 3 - Residual Benefit'!FL19)","v":14740.117977623613},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FM19,0),'Case 3 - Residual Benefit'!FM19)","v":25839.437938674819},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FN19,0),'Case 3 - Residual Benefit'!FN19)","v":14267.702392032046},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FO19,0),'Case 3 - Residual Benefit'!FO19)","v":13917.88174359874},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FP19,0),'Case 3 - Residual Benefit'!FP19)","v":14287.842775718742},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FQ19,0),'Case 3 - Residual Benefit'!FQ19)","v":31086.429167683862},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FR19,0),'Case 3 - Residual Benefit'!FR19)","v":13831.325231611994},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FS19,0),'Case 3 - Residual Benefit'!FS19)","v":16854.81204499802},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FT19,0),'Case 3 - Residual Benefit'!FT19)","v":21829.147644166511},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FU19,0),'Case 3 - Residual Benefit'!FU19)","v":17021.879940839764},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FV19,0),'Case 3 - Residual Benefit'!FV19)","v":13552.119155891563},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FW19,0),'Case 3 - Residual Benefit'!FW19)","v":14452.402685144232},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FX19,0),'Case 3 - Residual Benefit'!FX19)","v":18740.87912340631},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FY19,0),'Case 3 - Residual Benefit'!FY19)","v":19170.304179961771},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FZ19,0),'Case 3 - Residual Benefit'!FZ19)","v":14565.049151320247},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GA19,0),'Case 3 - Residual Benefit'!GA19)","v":13972.436555629909},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GB19,0),'Case 3 - Residual Benefit'!GB19)","v":33252.333647841959},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GC19,0),'Case 3 - Residual Benefit'!GC19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GD19,0),'Case 3 - Residual Benefit'!GD19)","v":20764.300949936292},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GE19,0),'Case 3 - Residual Benefit'!GE19)","v":15103.157345945925},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GF19,0),'Case 3 - Residual Benefit'!GF19)","v":15093.370213348688},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GG19,0),'Case 3 - Residual Benefit'!GG19)","v":18228.802439265855},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GH19,0),'Case 3 - Residual Benefit'!GH19)","v":14615.116296501335},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GI19,0),'Case 3 - Residual Benefit'!GI19)","v":14250.216175282978},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GJ19,0),'Case 3 - Residual Benefit'!GJ19)","v":14805.488442688013},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GK19,0),'Case 3 - Residual Benefit'!GK19)","v":21797.007992412873},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GL19,0),'Case 3 - Residual Benefit'!GL19)","v":18768.404795737231},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GM19,0),'Case 3 - Residual Benefit'!GM19)","v":21289.352442210722},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GN19,0),'Case 3 - Residual Benefit'!GN19)","v":18059.574024363621},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GO19,0),'Case 3 - Residual Benefit'!GO19)","v":21489.23158810207},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GP19,0),'Case 3 - Residual Benefit'!GP19)","v":24861.721331563465},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GQ19,0),'Case 3 - Residual Benefit'!GQ19)","v":14168.099565401688},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GR19,0),'Case 3 - Residual Benefit'!GR19)","v":14896.935449475164},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GS19,0),'Case 3 - Residual Benefit'!GS19)","v":17179.490492061068},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GT19,0),'Case 3 - Residual Benefit'!GT19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GU19,0),'Case 3 - Residual Benefit'!GU19)","v":15818.785306462469},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GV19,0),'Case 3 - Residual Benefit'!GV19)","v":14821.455838434518},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GW19,0),'Case 3 - Residual Benefit'!GW19)","v":14693.39622084397},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GX19,0),'Case 3 - Residual Benefit'!GX19)","v":20701.437472694768},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GY19,0),'Case 3 - Residual Benefit'!GY19)","v":15116.694687910262},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GZ19,0),'Case 3 - Residual Benefit'!GZ19)","v":34878.702281371196},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HA19,0),'Case 3 - Residual Benefit'!HA19)","v":19686.393667615524},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HB19,0),'Case 3 - Residual Benefit'!HB19)","v":14621.118222272224},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HC19,0),'Case 3 - Residual Benefit'!HC19)","v":14792.580831398584},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HD19,0),'Case 3 - Residual Benefit'!HD19)","v":17837.452380024588},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HE19,0),'Case 3 - Residual Benefit'!HE19)","v":25116.415594410872},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HF19,0),'Case 3 - Residual Benefit'!HF19)","v":15413.043763242051},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HG19,0),'Case 3 - Residual Benefit'!HG19)","v":13731.482632908719},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HH19,0),'Case 3 - Residual Benefit'!HH19)","v":14395.647943099899},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HI19,0),'Case 3 - Residual Benefit'!HI19)","v":13884.031759623904},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HJ19,0),'Case 3 - Residual Benefit'!HJ19)","v":19751.135182592603},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HK19,0),'Case 3 - Residual Benefit'!HK19)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HL19,0),'Case 3 - Residual Benefit'!HL19)","v":27097.467580824516},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HM19,0),'Case 3 - Residual Benefit'!HM19)","v":17812.152252266565},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HN19,0),'Case 3 - Residual Benefit'!HN19)","v":13225.313399759725},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HO19,0),'Case 3 - Residual Benefit'!HO19)","v":14663.446676720043},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HP19,0),'Case 3 - Residual Benefit'!HP19)","v":19798.132408489862},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HQ19,0),'Case 3 - Residual Benefit'!HQ19)","v":14965.105090287729},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HR19,0),'Case 3 - Residual Benefit'!HR19)","v":26556.690751643386},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HS19,0),'Case 3 - Residual Benefit'!HS19)","v":14221.234156451581},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HT19,0),'Case 3 - Residual Benefit'!HT19)","v":16592.008466127376},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HU19,0),'Case 3 - Residual Benefit'!HU19)","v":13356.0874070229},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HV19,0),'Case 3 - Residual Benefit'!HV19)","v":17925.823381035159},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HW19,0),'Case 3 - Residual Benefit'!HW19)","v":15751.344402367995},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HX19,0),'Case 3 - Residual Benefit'!HX19)","v":23344.107187196591},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HY19,0),'Case 3 - Residual Benefit'!HY19)","v":15098.884567304827},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HZ19,0),'Case 3 - Residual Benefit'!HZ19)","v":31820.214869037856},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IA19,0),'Case 3 - Residual Benefit'!IA19)","v":21155.225635019138},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IB19,0),'Case 3 - Residual Benefit'!IB19)","v":15132.472491428482},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IC19,0),'Case 3 - Residual Benefit'!IC19)","v":20834.238041217541},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ID19,0),'Case 3 - Residual Benefit'!ID19)","v":18121.57834155719},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IE19,0),'Case 3 - Residual Benefit'!IE19)","v":14981.937736167831},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IF19,0),'Case 3 - Residual Benefit'!IF19)","v":14242.154898726785},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IG19,0),'Case 3 - Residual Benefit'!IG19)","v":15251.142099054559},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IH19,0),'Case 3 - Residual Benefit'!IH19)","v":18790.579084015364},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!II19,0),'Case 3 - Residual Benefit'!II19)","v":14064.697034299617},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IJ19,0),'Case 3 - Residual Benefit'!IJ19)","v":20414.745344724441},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IK19,0),'Case 3 - Residual Benefit'!IK19)","v":13337.206764010909},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IL19,0),'Case 3 - Residual Benefit'!IL19)","v":13629.96786671982},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IM19,0),'Case 3 - Residual Benefit'!IM19)","v":14818.120953255639},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IN19,0),'Case 3 - Residual Benefit'!IN19)","v":17535.082563332722},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IO19,0),'Case 3 - Residual Benefit'!IO19)","v":14878.077005369643},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IP19,0),'Case 3 - Residual Benefit'!IP19)","v":14984.606573680514},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IQ19,0),'Case 3 - Residual Benefit'!IQ19)","v":14355.413160553555},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IR19,0),'Case 3 - Residual Benefit'!IR19)","v":14821.798635021201},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IS19,0),'Case 3 - Residual Benefit'!IS19)","v":17518.451965838249},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IT19,0),'Case 3 - Residual Benefit'!IT19)","v":17208.763051106427},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IU19,0),'Case 3 - Residual Benefit'!IU19)","v":22699.621334255011},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IV19,0),'Case 3 - Residual Benefit'!IV19)","v":14673.628822692001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IW19,0),'Case 3 - Residual Benefit'!IW19)","v":22835.599597922715},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IX19,0),'Case 3 - Residual Benefit'!IX19)","v":19756.663043521581},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IY19,0),'Case 3 - Residual Benefit'!IY19)","v":13449.681563248418},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IZ19,0),'Case 3 - Residual Benefit'!IZ19)","v":13581.003420138208},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JA19,0),'Case 3 - Residual Benefit'!JA19)","v":13808.712537812153},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JB19,0),'Case 3 - Residual Benefit'!JB19)","v":14245.661005464121},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JC19,0),'Case 3 - Residual Benefit'!JC19)","v":17656.252898592214},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JD19,0),'Case 3 - Residual Benefit'!JD19)","v":18553.705310002497},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JE19,0),'Case 3 - Residual Benefit'!JE19)","v":13207.624714336773},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JF19,0),'Case 3 - Residual Benefit'!JF19)","v":14051.763350539473},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JG19,0),'Case 3 - Residual Benefit'!JG19)","v":17197.322568251904},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JH19,0),'Case 3 - Residual Benefit'!JH19)","v":15740.677203660824},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JI19,0),'Case 3 - Residual Benefit'!JI19)","v":14973.414972242907},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JJ19,0),'Case 3 - Residual Benefit'!JJ19)","v":21799.36571977839},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JK19,0),'Case 3 - Residual Benefit'!JK19)","v":15610.672547945484},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JL19,0),'Case 3 - Residual Benefit'!JL19)","v":13850.041760799297},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JM19,0),'Case 3 - Residual Benefit'!JM19)","v":15040.837821577144},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JN19,0),'Case 3 - Residual Benefit'!JN19)","v":15157.567001474345},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JO19,0),'Case 3 - Residual Benefit'!JO19)","v":19239.264520169734},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JP19,0),'Case 3 - Residual Benefit'!JP19)","v":18827.532796082927},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JQ19,0),'Case 3 - Residual Benefit'!JQ19)","v":13957.74587183302},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JR19,0),'Case 3 - Residual Benefit'!JR19)","v":22694.231627311852},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JS19,0),'Case 3 - Residual Benefit'!JS19)","v":18496.777688544276},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JT19,0),'Case 3 - Residual Benefit'!JT19)","v":14415.828378508872},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JU19,0),'Case 3 - Residual Benefit'!JU19)","v":13568.122758504207},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JV19,0),'Case 3 - Residual Benefit'!JV19)","v":13725.259458478911},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JW19,0),'Case 3 - Residual Benefit'!JW19)","v":14769.81467765128},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JX19,0),'Case 3 - Residual Benefit'!JX19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JY19,0),'Case 3 - Residual Benefit'!JY19)","v":16369.168765329308},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JZ19,0),'Case 3 - Residual Benefit'!JZ19)","v":19004.167922207187},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KA19,0),'Case 3 - Residual Benefit'!KA19)","v":14950.742728768513},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KB19,0),'Case 3 - Residual Benefit'!KB19)","v":14520.97332034479},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KC19,0),'Case 3 - Residual Benefit'!KC19)","v":22915.8300194931},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KD19,0),'Case 3 - Residual Benefit'!KD19)","v":20079.140020212988},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KE19,0),'Case 3 - Residual Benefit'!KE19)","v":13340.046765290605},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KF19,0),'Case 3 - Residual Benefit'!KF19)","v":15098.924709370152},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KG19,0),'Case 3 - Residual Benefit'!KG19)","v":19498.481366023319},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KH19,0),'Case 3 - Residual Benefit'!KH19)","v":15480.187126897064},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KI19,0),'Case 3 - Residual Benefit'!KI19)","v":15067.706659999854},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KJ19,0),'Case 3 - Residual Benefit'!KJ19)","v":14254.77265516741},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KK19,0),'Case 3 - Residual Benefit'!KK19)","v":14139.091503329681},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KL19,0),'Case 3 - Residual Benefit'!KL19)","v":24057.577076566489},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KM19,0),'Case 3 - Residual Benefit'!KM19)","v":15011.93387574382},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KN19,0),'Case 3 - Residual Benefit'!KN19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KO19,0),'Case 3 - Residual Benefit'!KO19)","v":16357.445644097632},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KP19,0),'Case 3 - Residual Benefit'!KP19)","v":29231.601624464063},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KQ19,0),'Case 3 - Residual Benefit'!KQ19)","v":14589.792615235394},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KR19,0),'Case 3 - Residual Benefit'!KR19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KS19,0),'Case 3 - Residual Benefit'!KS19)","v":14791.533770427595},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KT19,0),'Case 3 - Residual Benefit'!KT19)","v":14824.682559697583},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KU19,0),'Case 3 - Residual Benefit'!KU19)","v":13637.321348923579},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KV19,0),'Case 3 - Residual Benefit'!KV19)","v":14493.836568160787},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KW19,0),'Case 3 - Residual Benefit'!KW19)","v":13532.612041813343},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KX19,0),'Case 3 - Residual Benefit'!KX19)","v":21388.634582107603},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KY19,0),'Case 3 - Residual Benefit'!KY19)","v":16300.80349986942},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KZ19,0),'Case 3 - Residual Benefit'!KZ19)","v":22936.921337579566},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LA19,0),'Case 3 - Residual Benefit'!LA19)","v":15253.662416589668},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LB19,0),'Case 3 - Residual Benefit'!LB19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LC19,0),'Case 3 - Residual Benefit'!LC19)","v":16027.933839565969},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LD19,0),'Case 3 - Residual Benefit'!LD19)","v":20802.1477077776},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LE19,0),'Case 3 - Residual Benefit'!LE19)","v":14441.913804979886},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LF19,0),'Case 3 - Residual Benefit'!LF19)","v":14862.741900723853},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LG19,0),'Case 3 - Residual Benefit'!LG19)","v":14570.718738704752},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LH19,0),'Case 3 - Residual Benefit'!LH19)","v":13632.686509768791},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LI19,0),'Case 3 - Residual Benefit'!LI19)","v":16875.056362518557},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LJ19,0),'Case 3 - Residual Benefit'!LJ19)","v":14785.162473211181},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LK19,0),'Case 3 - Residual Benefit'!LK19)","v":13270.103130630778},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LL19,0),'Case 3 - Residual Benefit'!LL19)","v":14786.65238539689},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LM19,0),'Case 3 - Residual Benefit'!LM19)","v":20111.706492993759},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LN19,0),'Case 3 - Residual Benefit'!LN19)","v":13678.424123925917},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LO19,0),'Case 3 - Residual Benefit'!LO19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LP19,0),'Case 3 - Residual Benefit'!LP19)","v":13797.678270141809},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LQ19,0),'Case 3 - Residual Benefit'!LQ19)","v":15167.014492502727},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LR19,0),'Case 3 - Residual Benefit'!LR19)","v":22964.352198495282},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LS19,0),'Case 3 - Residual Benefit'!LS19)","v":18326.74699991243},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LT19,0),'Case 3 - Residual Benefit'!LT19)","v":21833.91753132335},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LU19,0),'Case 3 - Residual Benefit'!LU19)","v":14433.445837376159},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LV19,0),'Case 3 - Residual Benefit'!LV19)","v":14335.577001228539},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LW19,0),'Case 3 - Residual Benefit'!LW19)","v":15711.545176403251},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LX19,0),'Case 3 - Residual Benefit'!LX19)","v":23993.426517082575},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LY19,0),'Case 3 - Residual Benefit'!LY19)","v":24494.529219472541},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LZ19,0),'Case 3 - Residual Benefit'!LZ19)","v":13685.189359923912},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MA19,0),'Case 3 - Residual Benefit'!MA19)","v":17086.785104111208},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MB19,0),'Case 3 - Residual Benefit'!MB19)","v":15812.03255374336},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MC19,0),'Case 3 - Residual Benefit'!MC19)","v":15109.38594644122},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MD19,0),'Case 3 - Residual Benefit'!MD19)","v":14715.084285035995},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ME19,0),'Case 3 - Residual Benefit'!ME19)","v":33404.316873659642},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MF19,0),'Case 3 - Residual Benefit'!MF19)","v":31263.190447344805},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MG19,0),'Case 3 - Residual Benefit'!MG19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MH19,0),'Case 3 - Residual Benefit'!MH19)","v":14731.185362962322},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MI19,0),'Case 3 - Residual Benefit'!MI19)","v":16760.882294552663},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MJ19,0),'Case 3 - Residual Benefit'!MJ19)","v":13870.892792759947},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MK19,0),'Case 3 - Residual Benefit'!MK19)","v":14873.34244044435},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ML19,0),'Case 3 - Residual Benefit'!ML19)","v":13648.414573665152},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MM19,0),'Case 3 - Residual Benefit'!MM19)","v":13535.424085979565},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MN19,0),'Case 3 - Residual Benefit'!MN19)","v":18644.293479762331},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MO19,0),'Case 3 - Residual Benefit'!MO19)","v":14352.305968275778},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MP19,0),'Case 3 - Residual Benefit'!MP19)","v":19943.999583705383},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MQ19,0),'Case 3 - Residual Benefit'!MQ19)","v":14942.108574050751},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MR19,0),'Case 3 - Residual Benefit'!MR19)","v":25357.705118828453},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MS19,0),'Case 3 - Residual Benefit'!MS19)","v":15039.209210195855},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MT19,0),'Case 3 - Residual Benefit'!MT19)","v":14962.593833319079},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MU19,0),'Case 3 - Residual Benefit'!MU19)","v":15673.226687716116},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MV19,0),'Case 3 - Residual Benefit'!MV19)","v":14317.850888070767},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MW19,0),'Case 3 - Residual Benefit'!MW19)","v":14643.616867058383},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MX19,0),'Case 3 - Residual Benefit'!MX19)","v":20612.459123371256},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MY19,0),'Case 3 - Residual Benefit'!MY19)","v":14320.226148260688},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MZ19,0),'Case 3 - Residual Benefit'!MZ19)","v":14810.317502124231},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NA19,0),'Case 3 - Residual Benefit'!NA19)","v":15078.761766844098},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NB19,0),'Case 3 - Residual Benefit'!NB19)","v":20842.445379315188},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NC19,0),'Case 3 - Residual Benefit'!NC19)","v":16639.559571040667},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ND19,0),'Case 3 - Residual Benefit'!ND19)","v":28929.510590230613},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NE19,0),'Case 3 - Residual Benefit'!NE19)","v":21062.152867382974},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NF19,0),'Case 3 - Residual Benefit'!NF19)","v":16513.876903309672},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NG19,0),'Case 3 - Residual Benefit'!NG19)","v":15925.883663713572},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NH19,0),'Case 3 - Residual Benefit'!NH19)","v":14282.513503049715},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NI19,0),'Case 3 - Residual Benefit'!NI19)","v":15024.860233562955},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NJ19,0),'Case 3 - Residual Benefit'!NJ19)","v":15070.613572016307},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NK19,0),'Case 3 - Residual Benefit'!NK19)","v":17718.514542828969},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NL19,0),'Case 3 - Residual Benefit'!NL19)","v":14577.044505379105},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NM19,0),'Case 3 - Residual Benefit'!NM19)","v":26283.746072069807},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NN19,0),'Case 3 - Residual Benefit'!NN19)","v":13677.092334270379},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NO19,0),'Case 3 - Residual Benefit'!NO19)","v":13954.790926975555},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NP19,0),'Case 3 - Residual Benefit'!NP19)","v":23105.981619916187},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NQ19,0),'Case 3 - Residual Benefit'!NQ19)","v":18809.533777315959},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NR19,0),'Case 3 - Residual Benefit'!NR19)","v":14526.51050494521},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NS19,0),'Case 3 - Residual Benefit'!NS19)","v":21389.121306838671},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NT19,0),'Case 3 - Residual Benefit'!NT19)","v":19040.573180035561},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NU19,0),'Case 3 - Residual Benefit'!NU19)","v":17525.401362340257},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NV19,0),'Case 3 - Residual Benefit'!NV19)","v":14350.254250401907},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NW19,0),'Case 3 - Residual Benefit'!NW19)","v":14259.627766723712},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NX19,0),'Case 3 - Residual Benefit'!NX19)","v":13701.873514745999},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NY19,0),'Case 3 - Residual Benefit'!NY19)","v":21015.163985142259},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NZ19,0),'Case 3 - Residual Benefit'!NZ19)","v":13188.665265069911},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OA19,0),'Case 3 - Residual Benefit'!OA19)","v":20894.315023843719},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OB19,0),'Case 3 - Residual Benefit'!OB19)","v":13733.391420869822},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OC19,0),'Case 3 - Residual Benefit'!OC19)","v":14634.811041919995},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OD19,0),'Case 3 - Residual Benefit'!OD19)","v":14571.699539456633},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OE19,0),'Case 3 - Residual Benefit'!OE19)","v":18039.537533373375},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OF19,0),'Case 3 - Residual Benefit'!OF19)","v":18221.344630447009},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OG19,0),'Case 3 - Residual Benefit'!OG19)","v":14749.731210071193},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OH19,0),'Case 3 - Residual Benefit'!OH19)","v":13636.79995779473},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OI19,0),'Case 3 - Residual Benefit'!OI19)","v":15279.244905280542},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OJ19,0),'Case 3 - Residual Benefit'!OJ19)","v":20127.818292782555},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OK19,0),'Case 3 - Residual Benefit'!OK19)","v":14226.950927913244},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OL19,0),'Case 3 - Residual Benefit'!OL19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OM19,0),'Case 3 - Residual Benefit'!OM19)","v":13699.335481610415},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ON19,0),'Case 3 - Residual Benefit'!ON19)","v":15321.705693785028},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OO19,0),'Case 3 - Residual Benefit'!OO19)","v":13215.784877189759},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OP19,0),'Case 3 - Residual Benefit'!OP19)","v":14078.047279858594},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OQ19,0),'Case 3 - Residual Benefit'!OQ19)","v":13994.584956413957},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OR19,0),'Case 3 - Residual Benefit'!OR19)","v":18627.654668033152},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OS19,0),'Case 3 - Residual Benefit'!OS19)","v":14672.88903263981},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OT19,0),'Case 3 - Residual Benefit'!OT19)","v":16724.240850543036},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OU19,0),'Case 3 - Residual Benefit'!OU19)","v":17362.080112089217},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OV19,0),'Case 3 - Residual Benefit'!OV19)","v":14954.697246655782},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OW19,0),'Case 3 - Residual Benefit'!OW19)","v":14420.395306745952},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OX19,0),'Case 3 - Residual Benefit'!OX19)","v":16159.903458228804},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OY19,0),'Case 3 - Residual Benefit'!OY19)","v":24789.055511762657},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OZ19,0),'Case 3 - Residual Benefit'!OZ19)","v":16434.515449019964},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PA19,0),'Case 3 - Residual Benefit'!PA19)","v":14062.983503759555},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PB19,0),'Case 3 - Residual Benefit'!PB19)","v":14870.966349677161},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PC19,0),'Case 3 - Residual Benefit'!PC19)","v":14061.043424420008},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PD19,0),'Case 3 - Residual Benefit'!PD19)","v":27380.848161526552},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PE19,0),'Case 3 - Residual Benefit'!PE19)","v":21325.558998728924},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PF19,0),'Case 3 - Residual Benefit'!PF19)","v":22398.632715847263},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PG19,0),'Case 3 - Residual Benefit'!PG19)","v":14612.940154409182},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PH19,0),'Case 3 - Residual Benefit'!PH19)","v":13269.503223404681},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PI19,0),'Case 3 - Residual Benefit'!PI19)","v":15158.946967194748},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PJ19,0),'Case 3 - Residual Benefit'!PJ19)","v":33442.65872318708},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PK19,0),'Case 3 - Residual Benefit'!PK19)","v":16621.298715978322},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PL19,0),'Case 3 - Residual Benefit'!PL19)","v":17321.820118941614},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PM19,0),'Case 3 - Residual Benefit'!PM19)","v":16374.955974349406},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PN19,0),'Case 3 - Residual Benefit'!PN19)","v":22579.793630084296},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PO19,0),'Case 3 - Residual Benefit'!PO19)","v":14959.494346434538},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PP19,0),'Case 3 - Residual Benefit'!PP19)","v":14532.992838167389},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PQ19,0),'Case 3 - Residual Benefit'!PQ19)","v":24593.364309781318},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PR19,0),'Case 3 - Residual Benefit'!PR19)","v":14031.910279542837},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PS19,0),'Case 3 - Residual Benefit'!PS19)","v":17418.125838152093},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PT19,0),'Case 3 - Residual Benefit'!PT19)","v":19784.328630222404},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PU19,0),'Case 3 - Residual Benefit'!PU19)","v":14805.319323268443},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PV19,0),'Case 3 - Residual Benefit'!PV19)","v":22036.666856909625},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PW19,0),'Case 3 - Residual Benefit'!PW19)","v":13895.689593071016},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PX19,0),'Case 3 - Residual Benefit'!PX19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PY19,0),'Case 3 - Residual Benefit'!PY19)","v":26165.097015463987},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PZ19,0),'Case 3 - Residual Benefit'!PZ19)","v":14954.826940064024},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QA19,0),'Case 3 - Residual Benefit'!QA19)","v":16738.751215170603},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QB19,0),'Case 3 - Residual Benefit'!QB19)","v":14132.765825409664},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QC19,0),'Case 3 - Residual Benefit'!QC19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QD19,0),'Case 3 - Residual Benefit'!QD19)","v":17487.228690550204},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QE19,0),'Case 3 - Residual Benefit'!QE19)","v":13814.47198684972},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QF19,0),'Case 3 - Residual Benefit'!QF19)","v":17063.455978996732},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QG19,0),'Case 3 - Residual Benefit'!QG19)","v":13973.667663479511},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QH19,0),'Case 3 - Residual Benefit'!QH19)","v":13409.619055197767},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QI19,0),'Case 3 - Residual Benefit'!QI19)","v":14917.568660342346},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QJ19,0),'Case 3 - Residual Benefit'!QJ19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QK19,0),'Case 3 - Residual Benefit'!QK19)","v":24611.283816914838},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QL19,0),'Case 3 - Residual Benefit'!QL19)","v":19354.109658128556},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QM19,0),'Case 3 - Residual Benefit'!QM19)","v":13633.494450243143},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QN19,0),'Case 3 - Residual Benefit'!QN19)","v":14541.492322924369},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QO19,0),'Case 3 - Residual Benefit'!QO19)","v":13624.804666451277},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QP19,0),'Case 3 - Residual Benefit'!QP19)","v":14266.192875926983},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QQ19,0),'Case 3 - Residual Benefit'!QQ19)","v":13503.214860617292},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QR19,0),'Case 3 - Residual Benefit'!QR19)","v":14694.763363176709},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QS19,0),'Case 3 - Residual Benefit'!QS19)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QT19,0),'Case 3 - Residual Benefit'!QT19)","v":15788.207725100907},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QU19,0),'Case 3 - Residual Benefit'!QU19)","v":15439.367803691963},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QV19,0),'Case 3 - Residual Benefit'!QV19)","v":21470.683804987049},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QW19,0),'Case 3 - Residual Benefit'!QW19)","v":13985.306831854647},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QX19,0),'Case 3 - Residual Benefit'!QX19)","v":13521.071134546233},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QY19,0),'Case 3 - Residual Benefit'!QY19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QZ19,0),'Case 3 - Residual Benefit'!QZ19)","v":17828.330431125367},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RA19,0),'Case 3 - Residual Benefit'!RA19)","v":14176.332512303001},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RB19,0),'Case 3 - Residual Benefit'!RB19)","v":22053.377044840709},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RC19,0),'Case 3 - Residual Benefit'!RC19)","v":24982.682111070491},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RD19,0),'Case 3 - Residual Benefit'!RD19)","v":17981.333442441817},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RE19,0),'Case 3 - Residual Benefit'!RE19)","v":14044.020295547834},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RF19,0),'Case 3 - Residual Benefit'!RF19)","v":18659.366775763752},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RG19,0),'Case 3 - Residual Benefit'!RG19)","v":14162.384563501397},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RH19,0),'Case 3 - Residual Benefit'!RH19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RI19,0),'Case 3 - Residual Benefit'!RI19)","v":17224.261271497602},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RJ19,0),'Case 3 - Residual Benefit'!RJ19)","v":17860.879220424795},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RK19,0),'Case 3 - Residual Benefit'!RK19)","v":15132.949663608546},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RL19,0),'Case 3 - Residual Benefit'!RL19)","v":13543.09101996617},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RM19,0),'Case 3 - Residual Benefit'!RM19)","v":15506.241886539319},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RN19,0),'Case 3 - Residual Benefit'!RN19)","v":13982.942152705902},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RO19,0),'Case 3 - Residual Benefit'!RO19)","v":21025.189017096138},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RP19,0),'Case 3 - Residual Benefit'!RP19)","v":13301.604118700317},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RQ19,0),'Case 3 - Residual Benefit'!RQ19)","v":17438.145222838317},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RR19,0),'Case 3 - Residual Benefit'!RR19)","v":14749.624942517294},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RS19,0),'Case 3 - Residual Benefit'!RS19)","v":14574.802315609293},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RT19,0),'Case 3 - Residual Benefit'!RT19)","v":16269.593623188004},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RU19,0),'Case 3 - Residual Benefit'!RU19)","v":18789.319813304868},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RV19,0),'Case 3 - Residual Benefit'!RV19)","v":14744.545435122},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RW19,0),'Case 3 - Residual Benefit'!RW19)","v":18444.391899673861},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RX19,0),'Case 3 - Residual Benefit'!RX19)","v":19732.852851217674},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RY19,0),'Case 3 - Residual Benefit'!RY19)","v":14604.435090155635},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RZ19,0),'Case 3 - Residual Benefit'!RZ19)","v":15216.821906831541},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SA19,0),'Case 3 - Residual Benefit'!SA19)","v":17262.165221535844},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SB19,0),'Case 3 - Residual Benefit'!SB19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SC19,0),'Case 3 - Residual Benefit'!SC19)","v":23974.228146349844},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SD19,0),'Case 3 - Residual Benefit'!SD19)","v":14951.321517874956},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SE19,0),'Case 3 - Residual Benefit'!SE19)","v":14324.448502266208},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SF19,0),'Case 3 - Residual Benefit'!SF19)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SG19,0),'Case 3 - Residual Benefit'!SG19)","v":15039.536183686989}]
[31,{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!B34,0),'Case 3 - Residual Benefit'!B34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!C34,0),'Case 3 - Residual Benefit'!C34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!D34,0),'Case 3 - Residual Benefit'!D34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!E34,0),'Case 3 - Residual Benefit'!E34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!F34,0),'Case 3 - Residual Benefit'!F34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!G34,0),'Case 3 - Residual Benefit'!G34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!H34,0),'Case 3 - Residual Benefit'!H34)","v":24361.520187038866},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!I34,0),'Case 3 - Residual Benefit'!I34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!J34,0),'Case 3 - Residual Benefit'!J34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!K34,0),'Case 3 - Residual Benefit'!K34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!L34,0),'Case 3 - Residual Benefit'!L34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!M34,0),'Case 3 - Residual Benefit'!M34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!N34,0),'Case 3 - Residual Benefit'!N34)","v":13522.033346103199},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!O34,0),'Case 3 - Residual Benefit'!O34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!P34,0),'Case 3 - Residual Benefit'!P34)","v":5624.239804463863},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Q34,0),'Case 3 - Residual Benefit'!Q34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!R34,0),'Case 3 - Residual Benefit'!R34)","v":15082.39816840495},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!S34,0),'Case 3 - Residual Benefit'!S34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!T34,0),'Case 3 - Residual Benefit'!T34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!U34,0),'Case 3 - Residual Benefit'!U34)","v":13259.727700155243},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!V34,0),'Case 3 - Residual Benefit'!V34)","v":15399.672785875842},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!W34,0),'Case 3 - Residual Benefit'!W34)","v":13249.033443674271},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!X34,0),'Case 3 - Residual Benefit'!X34)","v":15095.990215932801},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Y34,0),'Case 3 - Residual Benefit'!Y34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Z34,0),'Case 3 - Residual Benefit'!Z34)","v":13316.550766053977},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AA34,0),'Case 3 - Residual Benefit'!AA34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AB34,0),'Case 3 - Residual Benefit'!AB34)","v":14095.853918380992},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AC34,0),'Case 3 - Residual Benefit'!AC34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AD34,0),'Case 3 - Residual Benefit'!AD34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AE34,0),'Case 3 - Residual Benefit'!AE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AF34,0),'Case 3 - Residual Benefit'!AF34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AG34,0),'Case 3 - Residual Benefit'!AG34)","v":13535.89811487847},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AH34,0),'Case 3 - Residual Benefit'!AH34)","v":13644.537395321153},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AI34,0),'Case 3 - Residual Benefit'!AI34)","v":13338.096516613958},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AJ34,0),'Case 3 - Residual Benefit'!AJ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AK34,0),'Case 3 - Residual Benefit'!AK34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AL34,0),'Case 3 - Residual Benefit'!AL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AM34,0),'Case 3 - Residual Benefit'!AM34)","v":14642.38270155948},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AN34,0),'Case 3 - Residual Benefit'!AN34)","v":13304.311545319775},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AO34,0),'Case 3 - Residual Benefit'!AO34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AP34,0),'Case 3 - Residual Benefit'!AP34)","v":13406.357191009327},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AQ34,0),'Case 3 - Residual Benefit'!AQ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AR34,0),'Case 3 - Residual Benefit'!AR34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AS34,0),'Case 3 - Residual Benefit'!AS34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AT34,0),'Case 3 - Residual Benefit'!AT34)","v":14214.980178242367},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AU34,0),'Case 3 - Residual Benefit'!AU34)","v":13383.745650212677},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AV34,0),'Case 3 - Residual Benefit'!AV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AW34,0),'Case 3 - Residual Benefit'!AW34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AX34,0),'Case 3 - Residual Benefit'!AX34)","v":17087.956757602671},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AY34,0),'Case 3 - Residual Benefit'!AY34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AZ34,0),'Case 3 - Residual Benefit'!AZ34)","v":20842.286873026424},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BA34,0),'Case 3 - Residual Benefit'!BA34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BB34,0),'Case 3 - Residual Benefit'!BB34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BC34,0),'Case 3 - Residual Benefit'!BC34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BD34,0),'Case 3 - Residual Benefit'!BD34)","v":15463.863777304803},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BE34,0),'Case 3 - Residual Benefit'!BE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BF34,0),'Case 3 - Residual Benefit'!BF34)","v":15070.293878734949},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BG34,0),'Case 3 - Residual Benefit'!BG34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BH34,0),'Case 3 - Residual Benefit'!BH34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BI34,0),'Case 3 - Residual Benefit'!BI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BJ34,0),'Case 3 - Residual Benefit'!BJ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BK34,0),'Case 3 - Residual Benefit'!BK34)","v":16393.864454547613},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BL34,0),'Case 3 - Residual Benefit'!BL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BM34,0),'Case 3 - Residual Benefit'!BM34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BN34,0),'Case 3 - Residual Benefit'!BN34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BO34,0),'Case 3 - Residual Benefit'!BO34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BP34,0),'Case 3 - Residual Benefit'!BP34)","v":13448.996177404711},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BQ34,0),'Case 3 - Residual Benefit'!BQ34)","v":14900.591792705614},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BR34,0),'Case 3 - Residual Benefit'!BR34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BS34,0),'Case 3 - Residual Benefit'!BS34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BT34,0),'Case 3 - Residual Benefit'!BT34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BU34,0),'Case 3 - Residual Benefit'!BU34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BV34,0),'Case 3 - Residual Benefit'!BV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BW34,0),'Case 3 - Residual Benefit'!BW34)","v":13761.748973854934},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BX34,0),'Case 3 - Residual Benefit'!BX34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BY34,0),'Case 3 - Residual Benefit'!BY34)","v":14313.232944561747},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BZ34,0),'Case 3 - Residual Benefit'!BZ34)","v":13755.996137682359},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CA34,0),'Case 3 - Residual Benefit'!CA34)","v":13472.263081190311},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CB34,0),'Case 3 - Residual Benefit'!CB34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CC34,0),'Case 3 - Residual Benefit'!CC34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CD34,0),'Case 3 - Residual Benefit'!CD34)","v":17840.90848285392},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CE34,0),'Case 3 - Residual Benefit'!CE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CF34,0),'Case 3 - Residual Benefit'!CF34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CG34,0),'Case 3 - Residual Benefit'!CG34)","v":15155.540808763308},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CH34,0),'Case 3 - Residual Benefit'!CH34)","v":14417.644363857136},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CI34,0),'Case 3 - Residual Benefit'!CI34)","v":13472.495484494302},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CJ34,0),'Case 3 - Residual Benefit'!CJ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CK34,0),'Case 3 - Residual Benefit'!CK34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CL34,0),'Case 3 - Residual Benefit'!CL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CM34,0),'Case 3 - Residual Benefit'!CM34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CN34,0),'Case 3 - Residual Benefit'!CN34)","v":14502.068541088625},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CO34,0),'Case 3 - Residual Benefit'!CO34)","v":13577.670298275272},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CP34,0),'Case 3 - Residual Benefit'!CP34)","v":13937.849320209334},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CQ34,0),'Case 3 - Residual Benefit'!CQ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CR34,0),'Case 3 - Residual Benefit'!CR34)","v":13653.370926793425},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CS34,0),'Case 3 - Residual Benefit'!CS34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CT34,0),'Case 3 - Residual Benefit'!CT34)","v":14700.650988006266},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CU34,0),'Case 3 - Residual Benefit'!CU34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CV34,0),'Case 3 - Residual Benefit'!CV34)","v":13813.845232659405},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CW34,0),'Case 3 - Residual Benefit'!CW34)","v":15090.237337320097},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CX34,0),'Case 3 - Residual Benefit'!CX34)","v":15180.044471544432},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CY34,0),'Case 3 - Residual Benefit'!CY34)","v":14441.704154901254},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CZ34,0),'Case 3 - Residual Benefit'!CZ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DA34,0),'Case 3 - Residual Benefit'!DA34)","v":16539.804460028994},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DB34,0),'Case 3 - Residual Benefit'!DB34)","v":14013.801249923181},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DC34,0),'Case 3 - Residual Benefit'!DC34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DD34,0),'Case 3 - Residual Benefit'!DD34)","v":1481.2813268395801},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DE34,0),'Case 3 - Residual Benefit'!DE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DF34,0),'Case 3 - Residual Benefit'!DF34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DG34,0),'Case 3 - Residual Benefit'!DG34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DH34,0),'Case 3 - Residual Benefit'!DH34)","v":13478.395234306088},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DI34,0),'Case 3 - Residual Benefit'!DI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DJ34,0),'Case 3 - Residual Benefit'!DJ34)","v":14081.907133822002},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DK34,0),'Case 3 - Residual Benefit'!DK34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DL34,0),'Case 3 - Residual Benefit'!DL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DM34,0),'Case 3 - Residual Benefit'!DM34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DN34,0),'Case 3 - Residual Benefit'!DN34)","v":14423.20426252453},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DO34,0),'Case 3 - Residual Benefit'!DO34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DP34,0),'Case 3 - Residual Benefit'!DP34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DQ34,0),'Case 3 - Residual Benefit'!DQ34)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DR34,0),'Case 3 - Residual Benefit'!DR34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DS34,0),'Case 3 - Residual Benefit'!DS34)","v":18128.806952620056},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DT34,0),'Case 3 - Residual Benefit'!DT34)","v":13181.206868688845},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DU34,0),'Case 3 - Residual Benefit'!DU34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DV34,0),'Case 3 - Residual Benefit'!DV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DW34,0),'Case 3 - Residual Benefit'!DW34)","v":13608.46923271161},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DX34,0),'Case 3 - Residual Benefit'!DX34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DY34,0),'Case 3 - Residual Benefit'!DY34)","v":3098.2937042279791},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DZ34,0),'Case 3 - Residual Benefit'!DZ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EA34,0),'Case 3 - Residual Benefit'!EA34)","v":15099.958990917996},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EB34,0),'Case 3 - Residual Benefit'!EB34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EC34,0),'Case 3 - Residual Benefit'!EC34)","v":21234.425150098425},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ED34,0),'Case 3 - Residual Benefit'!ED34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EE34,0),'Case 3 - Residual Benefit'!EE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EF34,0),'Case 3 - Residual Benefit'!EF34)","v":14749.440600498914},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EG34,0),'Case 3 - Residual Benefit'!EG34)","v":14870.790535652977},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EH34,0),'Case 3 - Residual Benefit'!EH34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EI34,0),'Case 3 - Residual Benefit'!EI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EJ34,0),'Case 3 - Residual Benefit'!EJ34)","v":13368.568461835788},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EK34,0),'Case 3 - Residual Benefit'!EK34)","v":13275.25804355762},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EL34,0),'Case 3 - Residual Benefit'!EL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EM34,0),'Case 3 - Residual Benefit'!EM34)","v":13316.729024458029},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EN34,0),'Case 3 - Residual Benefit'!EN34)","v":13443.060001416292},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EO34,0),'Case 3 - Residual Benefit'!EO34)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EP34,0),'Case 3 - Residual Benefit'!EP34)","v":13383.51241202448},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EQ34,0),'Case 3 - Residual Benefit'!EQ34)","v":18868.843955032262},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ER34,0),'Case 3 - Residual Benefit'!ER34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ES34,0),'Case 3 - Residual Benefit'!ES34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ET34,0),'Case 3 - Residual Benefit'!ET34)","v":14755.037838120679},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EU34,0),'Case 3 - Residual Benefit'!EU34)","v":20771.175072238617},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EV34,0),'Case 3 - Residual Benefit'!EV34)","v":14238.617423729032},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EW34,0),'Case 3 - Residual Benefit'!EW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EX34,0),'Case 3 - Residual Benefit'!EX34)","v":17649.126832362639},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EY34,0),'Case 3 - Residual Benefit'!EY34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EZ34,0),'Case 3 - Residual Benefit'!EZ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FA34,0),'Case 3 - Residual Benefit'!FA34)","v":13726.146061139309},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FB34,0),'Case 3 - Residual Benefit'!FB34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FC34,0),'Case 3 - Residual Benefit'!FC34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FD34,0),'Case 3 - Residual Benefit'!FD34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FE34,0),'Case 3 - Residual Benefit'!FE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FF34,0),'Case 3 - Residual Benefit'!FF34)","v":13956.754011507983},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FG34,0),'Case 3 - Residual Benefit'!FG34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FH34,0),'Case 3 - Residual Benefit'!FH34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FI34,0),'Case 3 - Residual Benefit'!FI34)","v":13996.795645889735},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FJ34,0),'Case 3 - Residual Benefit'!FJ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FK34,0),'Case 3 - Residual Benefit'!FK34)","v":13261.724763294296},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FL34,0),'Case 3 - Residual Benefit'!FL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FM34,0),'Case 3 - Residual Benefit'!FM34)","v":14874.451152210873},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FN34,0),'Case 3 - Residual Benefit'!FN34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FO34,0),'Case 3 - Residual Benefit'!FO34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FP34,0),'Case 3 - Residual Benefit'!FP34)","v":13473.01098107723},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FQ34,0),'Case 3 - Residual Benefit'!FQ34)","v":25539.072473382708},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FR34,0),'Case 3 - Residual Benefit'!FR34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FS34,0),'Case 3 - Residual Benefit'!FS34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FT34,0),'Case 3 - Residual Benefit'!FT34)","v":14168.981775124634},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FU34,0),'Case 3 - Residual Benefit'!FU34)","v":13279.245540357399},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FV34,0),'Case 3 - Residual Benefit'!FV34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FW34,0),'Case 3 - Residual Benefit'!FW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FX34,0),'Case 3 - Residual Benefit'!FX34)","v":13343.793947295082},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FY34,0),'Case 3 - Residual Benefit'!FY34)","v":18224.546078222444},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FZ34,0),'Case 3 - Residual Benefit'!FZ34)","v":13531.830466746662},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GA34,0),'Case 3 - Residual Benefit'!GA34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GB34,0),'Case 3 - Residual Benefit'!GB34)","v":19683.571780580285},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GC34,0),'Case 3 - Residual Benefit'!GC34)","v":8643.5874417355153},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GD34,0),'Case 3 - Residual Benefit'!GD34)","v":14834.784573928304},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GE34,0),'Case 3 - Residual Benefit'!GE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GF34,0),'Case 3 - Residual Benefit'!GF34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GG34,0),'Case 3 - Residual Benefit'!GG34)","v":13472.141771493934},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GH34,0),'Case 3 - Residual Benefit'!GH34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GI34,0),'Case 3 - Residual Benefit'!GI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GJ34,0),'Case 3 - Residual Benefit'!GJ34)","v":13495.92952332602},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GK34,0),'Case 3 - Residual Benefit'!GK34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GL34,0),'Case 3 - Residual Benefit'!GL34)","v":16091.283375878294},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GM34,0),'Case 3 - Residual Benefit'!GM34)","v":14527.515332414583},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GN34,0),'Case 3 - Residual Benefit'!GN34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GO34,0),'Case 3 - Residual Benefit'!GO34)","v":14583.85238722519},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GP34,0),'Case 3 - Residual Benefit'!GP34)","v":14705.201931721997},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GQ34,0),'Case 3 - Residual Benefit'!GQ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GR34,0),'Case 3 - Residual Benefit'!GR34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GS34,0),'Case 3 - Residual Benefit'!GS34)","v":13250.743421088708},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GT34,0),'Case 3 - Residual Benefit'!GT34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GU34,0),'Case 3 - Residual Benefit'!GU34)","v":13488.022972317023},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GV34,0),'Case 3 - Residual Benefit'!GV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GW34,0),'Case 3 - Residual Benefit'!GW34)","v":13384.923865349898},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GX34,0),'Case 3 - Residual Benefit'!GX34)","v":15696.031932877231},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GY34,0),'Case 3 - Residual Benefit'!GY34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GZ34,0),'Case 3 - Residual Benefit'!GZ34)","v":21301.247830216016},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HA34,0),'Case 3 - Residual Benefit'!HA34)","v":14799.882277205474},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HB34,0),'Case 3 - Residual Benefit'!HB34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HC34,0),'Case 3 - Residual Benefit'!HC34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HD34,0),'Case 3 - Residual Benefit'!HD34)","v":13481.952782485441},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HE34,0),'Case 3 - Residual Benefit'!HE34)","v":14190.349725108499},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HF34,0),'Case 3 - Residual Benefit'!HF34)","v":13188.058834842108},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HG34,0),'Case 3 - Residual Benefit'!HG34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HH34,0),'Case 3 - Residual Benefit'!HH34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HI34,0),'Case 3 - Residual Benefit'!HI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HJ34,0),'Case 3 - Residual Benefit'!HJ34)","v":26102.634631621291},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HK34,0),'Case 3 - Residual Benefit'!HK34)","v":25291.168858443234},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HL34,0),'Case 3 - Residual Benefit'!HL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HM34,0),'Case 3 - Residual Benefit'!HM34)","v":13576.338542673646},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HN34,0),'Case 3 - Residual Benefit'!HN34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HO34,0),'Case 3 - Residual Benefit'!HO34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HP34,0),'Case 3 - Residual Benefit'!HP34)","v":14407.875093703926},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HQ34,0),'Case 3 - Residual Benefit'!HQ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HR34,0),'Case 3 - Residual Benefit'!HR34)","v":14695.385120128391},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HS34,0),'Case 3 - Residual Benefit'!HS34)","v":10650.600931057324},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HT34,0),'Case 3 - Residual Benefit'!HT34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HU34,0),'Case 3 - Residual Benefit'!HU34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HV34,0),'Case 3 - Residual Benefit'!HV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HW34,0),'Case 3 - Residual Benefit'!HW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HX34,0),'Case 3 - Residual Benefit'!HX34)","v":13856.193228943241},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HY34,0),'Case 3 - Residual Benefit'!HY34)","v":14207.205604999708},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HZ34,0),'Case 3 - Residual Benefit'!HZ34)","v":31549.780885288212},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IA34,0),'Case 3 - Residual Benefit'!IA34)","v":13727.166232584193},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IB34,0),'Case 3 - Residual Benefit'!IB34)","v":14192.884211608558},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IC34,0),'Case 3 - Residual Benefit'!IC34)","v":13411.753428736884},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ID34,0),'Case 3 - Residual Benefit'!ID34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IE34,0),'Case 3 - Residual Benefit'!IE34)","v":13346.998829388525},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IF34,0),'Case 3 - Residual Benefit'!IF34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IG34,0),'Case 3 - Residual Benefit'!IG34)","v":16370.061987021316},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IH34,0),'Case 3 - Residual Benefit'!IH34)","v":14395.773505970545},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!II34,0),'Case 3 - Residual Benefit'!II34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IJ34,0),'Case 3 - Residual Benefit'!IJ34)","v":13213.47175869792},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IK34,0),'Case 3 - Residual Benefit'!IK34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IL34,0),'Case 3 - Residual Benefit'!IL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IM34,0),'Case 3 - Residual Benefit'!IM34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IN34,0),'Case 3 - Residual Benefit'!IN34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IO34,0),'Case 3 - Residual Benefit'!IO34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IP34,0),'Case 3 - Residual Benefit'!IP34)","v":14701.790153298789},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IQ34,0),'Case 3 - Residual Benefit'!IQ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IR34,0),'Case 3 - Residual Benefit'!IR34)","v":13829.831260613595},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IS34,0),'Case 3 - Residual Benefit'!IS34)","v":19770.037646239321},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IT34,0),'Case 3 - Residual Benefit'!IT34)","v":14277.83464345683},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IU34,0),'Case 3 - Residual Benefit'!IU34)","v":14607.115407507328},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IV34,0),'Case 3 - Residual Benefit'!IV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IW34,0),'Case 3 - Residual Benefit'!IW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IX34,0),'Case 3 - Residual Benefit'!IX34)","v":13968.222376006703},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IY34,0),'Case 3 - Residual Benefit'!IY34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IZ34,0),'Case 3 - Residual Benefit'!IZ34)","v":6719.0158669822304},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JA34,0),'Case 3 - Residual Benefit'!JA34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JB34,0),'Case 3 - Residual Benefit'!JB34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JC34,0),'Case 3 - Residual Benefit'!JC34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JD34,0),'Case 3 - Residual Benefit'!JD34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JE34,0),'Case 3 - Residual Benefit'!JE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JF34,0),'Case 3 - Residual Benefit'!JF34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JG34,0),'Case 3 - Residual Benefit'!JG34)","v":13495.511886880857},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JH34,0),'Case 3 - Residual Benefit'!JH34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JI34,0),'Case 3 - Residual Benefit'!JI34)","v":13868.644205137385},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JJ34,0),'Case 3 - Residual Benefit'!JJ34)","v":16368.939441079088},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JK34,0),'Case 3 - Residual Benefit'!JK34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JL34,0),'Case 3 - Residual Benefit'!JL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JM34,0),'Case 3 - Residual Benefit'!JM34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JN34,0),'Case 3 - Residual Benefit'!JN34)","v":13559.637400508658},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JO34,0),'Case 3 - Residual Benefit'!JO34)","v":13389.757401554187},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JP34,0),'Case 3 - Residual Benefit'!JP34)","v":13562.173402442939},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JQ34,0),'Case 3 - Residual Benefit'!JQ34)","v":8758.1485303035424},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JR34,0),'Case 3 - Residual Benefit'!JR34)","v":13531.283443922348},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JS34,0),'Case 3 - Residual Benefit'!JS34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JT34,0),'Case 3 - Residual Benefit'!JT34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JU34,0),'Case 3 - Residual Benefit'!JU34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JV34,0),'Case 3 - Residual Benefit'!JV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JW34,0),'Case 3 - Residual Benefit'!JW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JX34,0),'Case 3 - Residual Benefit'!JX34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JY34,0),'Case 3 - Residual Benefit'!JY34)","v":13481.141223597133},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JZ34,0),'Case 3 - Residual Benefit'!JZ34)","v":13758.199486824436},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KA34,0),'Case 3 - Residual Benefit'!KA34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KB34,0),'Case 3 - Residual Benefit'!KB34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KC34,0),'Case 3 - Residual Benefit'!KC34)","v":14570.693504919956},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KD34,0),'Case 3 - Residual Benefit'!KD34)","v":13442.678718330822},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KE34,0),'Case 3 - Residual Benefit'!KE34)","v":8119.2625900819958},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KF34,0),'Case 3 - Residual Benefit'!KF34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KG34,0),'Case 3 - Residual Benefit'!KG34)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KH34,0),'Case 3 - Residual Benefit'!KH34)","v":14900.921631799149},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KI34,0),'Case 3 - Residual Benefit'!KI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KJ34,0),'Case 3 - Residual Benefit'!KJ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KK34,0),'Case 3 - Residual Benefit'!KK34)","v":6570.8526771468187},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KL34,0),'Case 3 - Residual Benefit'!KL34)","v":15060.393625485736},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KM34,0),'Case 3 - Residual Benefit'!KM34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KN34,0),'Case 3 - Residual Benefit'!KN34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KO34,0),'Case 3 - Residual Benefit'!KO34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KP34,0),'Case 3 - Residual Benefit'!KP34)","v":18124.049639215078},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KQ34,0),'Case 3 - Residual Benefit'!KQ34)","v":13190.755022698842},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KR34,0),'Case 3 - Residual Benefit'!KR34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KS34,0),'Case 3 - Residual Benefit'!KS34)","v":7790.3188780805385},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KT34,0),'Case 3 - Residual Benefit'!KT34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KU34,0),'Case 3 - Residual Benefit'!KU34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KV34,0),'Case 3 - Residual Benefit'!KV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KW34,0),'Case 3 - Residual Benefit'!KW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KX34,0),'Case 3 - Residual Benefit'!KX34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KY34,0),'Case 3 - Residual Benefit'!KY34)","v":15640.705499206331},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KZ34,0),'Case 3 - Residual Benefit'!KZ34)","v":13805.310507165363},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LA34,0),'Case 3 - Residual Benefit'!LA34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LB34,0),'Case 3 - Residual Benefit'!LB34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LC34,0),'Case 3 - Residual Benefit'!LC34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LD34,0),'Case 3 - Residual Benefit'!LD34)","v":21057.883396569203},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LE34,0),'Case 3 - Residual Benefit'!LE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LF34,0),'Case 3 - Residual Benefit'!LF34)","v":13591.177756420289},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LG34,0),'Case 3 - Residual Benefit'!LG34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LH34,0),'Case 3 - Residual Benefit'!LH34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LI34,0),'Case 3 - Residual Benefit'!LI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LJ34,0),'Case 3 - Residual Benefit'!LJ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LK34,0),'Case 3 - Residual Benefit'!LK34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LL34,0),'Case 3 - Residual Benefit'!LL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LM34,0),'Case 3 - Residual Benefit'!LM34)","v":14110.317121894579},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LN34,0),'Case 3 - Residual Benefit'!LN34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LO34,0),'Case 3 - Residual Benefit'!LO34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LP34,0),'Case 3 - Residual Benefit'!LP34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LQ34,0),'Case 3 - Residual Benefit'!LQ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LR34,0),'Case 3 - Residual Benefit'!LR34)","v":13954.79273954824},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LS34,0),'Case 3 - Residual Benefit'!LS34)","v":14884.451213205546},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LT34,0),'Case 3 - Residual Benefit'!LT34)","v":14394.254950558403},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LU34,0),'Case 3 - Residual Benefit'!LU34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LV34,0),'Case 3 - Residual Benefit'!LV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LW34,0),'Case 3 - Residual Benefit'!LW34)","v":13183.027829272982},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LX34,0),'Case 3 - Residual Benefit'!LX34)","v":15620.350442282412},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LY34,0),'Case 3 - Residual Benefit'!LY34)","v":14293.518147945819},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LZ34,0),'Case 3 - Residual Benefit'!LZ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MA34,0),'Case 3 - Residual Benefit'!MA34)","v":14606.600748992278},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MB34,0),'Case 3 - Residual Benefit'!MB34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MC34,0),'Case 3 - Residual Benefit'!MC34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MD34,0),'Case 3 - Residual Benefit'!MD34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ME34,0),'Case 3 - Residual Benefit'!ME34)","v":15239.61738242663},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MF34,0),'Case 3 - Residual Benefit'!MF34)","v":15593.072673840579},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MG34,0),'Case 3 - Residual Benefit'!MG34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MH34,0),'Case 3 - Residual Benefit'!MH34)","v":13819.846333907884},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MI34,0),'Case 3 - Residual Benefit'!MI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MJ34,0),'Case 3 - Residual Benefit'!MJ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MK34,0),'Case 3 - Residual Benefit'!MK34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ML34,0),'Case 3 - Residual Benefit'!ML34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MM34,0),'Case 3 - Residual Benefit'!MM34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MN34,0),'Case 3 - Residual Benefit'!MN34)","v":14557.898125497464},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MO34,0),'Case 3 - Residual Benefit'!MO34)","v":14304.41033835394},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MP34,0),'Case 3 - Residual Benefit'!MP34)","v":15561.696133874277},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MQ34,0),'Case 3 - Residual Benefit'!MQ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MR34,0),'Case 3 - Residual Benefit'!MR34)","v":16303.941655880601},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MS34,0),'Case 3 - Residual Benefit'!MS34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MT34,0),'Case 3 - Residual Benefit'!MT34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MU34,0),'Case 3 - Residual Benefit'!MU34)","v":19647.243550419669},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MV34,0),'Case 3 - Residual Benefit'!MV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MW34,0),'Case 3 - Residual Benefit'!MW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MX34,0),'Case 3 - Residual Benefit'!MX34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MY34,0),'Case 3 - Residual Benefit'!MY34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MZ34,0),'Case 3 - Residual Benefit'!MZ34)","v":13952.322321502441},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NA34,0),'Case 3 - Residual Benefit'!NA34)","v":14001.354394198934},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NB34,0),'Case 3 - Residual Benefit'!NB34)","v":13906.887973013319},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NC34,0),'Case 3 - Residual Benefit'!NC34)","v":13638.624161853368},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ND34,0),'Case 3 - Residual Benefit'!ND34)","v":21193.418789303323},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NE34,0),'Case 3 - Residual Benefit'!NE34)","v":13662.682827592722},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NF34,0),'Case 3 - Residual Benefit'!NF34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NG34,0),'Case 3 - Residual Benefit'!NG34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NH34,0),'Case 3 - Residual Benefit'!NH34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NI34,0),'Case 3 - Residual Benefit'!NI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NJ34,0),'Case 3 - Residual Benefit'!NJ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NK34,0),'Case 3 - Residual Benefit'!NK34)","v":13823.363496119764},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NL34,0),'Case 3 - Residual Benefit'!NL34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NM34,0),'Case 3 - Residual Benefit'!NM34)","v":14471.849419506128},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NN34,0),'Case 3 - Residual Benefit'!NN34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NO34,0),'Case 3 - Residual Benefit'!NO34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NP34,0),'Case 3 - Residual Benefit'!NP34)","v":13753.441940763536},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NQ34,0),'Case 3 - Residual Benefit'!NQ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NR34,0),'Case 3 - Residual Benefit'!NR34)","v":13359.985897702089},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NS34,0),'Case 3 - Residual Benefit'!NS34)","v":14798.540143634706},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NT34,0),'Case 3 - Residual Benefit'!NT34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NU34,0),'Case 3 - Residual Benefit'!NU34)","v":13244.185902731402},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NV34,0),'Case 3 - Residual Benefit'!NV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NW34,0),'Case 3 - Residual Benefit'!NW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NX34,0),'Case 3 - Residual Benefit'!NX34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NY34,0),'Case 3 - Residual Benefit'!NY34)","v":13781.879449085056},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NZ34,0),'Case 3 - Residual Benefit'!NZ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OA34,0),'Case 3 - Residual Benefit'!OA34)","v":13614.505042597422},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OB34,0),'Case 3 - Residual Benefit'!OB34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OC34,0),'Case 3 - Residual Benefit'!OC34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OD34,0),'Case 3 - Residual Benefit'!OD34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OE34,0),'Case 3 - Residual Benefit'!OE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OF34,0),'Case 3 - Residual Benefit'!OF34)","v":18850.50418237174},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OG34,0),'Case 3 - Residual Benefit'!OG34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OH34,0),'Case 3 - Residual Benefit'!OH34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OI34,0),'Case 3 - Residual Benefit'!OI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OJ34,0),'Case 3 - Residual Benefit'!OJ34)","v":13648.735913179837},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OK34,0),'Case 3 - Residual Benefit'!OK34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OL34,0),'Case 3 - Residual Benefit'!OL34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OM34,0),'Case 3 - Residual Benefit'!OM34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ON34,0),'Case 3 - Residual Benefit'!ON34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OO34,0),'Case 3 - Residual Benefit'!OO34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OP34,0),'Case 3 - Residual Benefit'!OP34)","v":13309.791387651596},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OQ34,0),'Case 3 - Residual Benefit'!OQ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OR34,0),'Case 3 - Residual Benefit'!OR34)","v":13262.743343970313},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OS34,0),'Case 3 - Residual Benefit'!OS34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OT34,0),'Case 3 - Residual Benefit'!OT34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OU34,0),'Case 3 - Residual Benefit'!OU34)","v":13179.02597184867},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OV34,0),'Case 3 - Residual Benefit'!OV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OW34,0),'Case 3 - Residual Benefit'!OW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OX34,0),'Case 3 - Residual Benefit'!OX34)","v":13742.915205406814},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OY34,0),'Case 3 - Residual Benefit'!OY34)","v":13612.668215589878},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OZ34,0),'Case 3 - Residual Benefit'!OZ34)","v":14759.682717105759},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PA34,0),'Case 3 - Residual Benefit'!PA34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PB34,0),'Case 3 - Residual Benefit'!PB34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PC34,0),'Case 3 - Residual Benefit'!PC34)","v":13344.672991432886},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PD34,0),'Case 3 - Residual Benefit'!PD34)","v":28736.841798838734},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PE34,0),'Case 3 - Residual Benefit'!PE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PF34,0),'Case 3 - Residual Benefit'!PF34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PG34,0),'Case 3 - Residual Benefit'!PG34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PH34,0),'Case 3 - Residual Benefit'!PH34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PI34,0),'Case 3 - Residual Benefit'!PI34)","v":14378.169294908374},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PJ34,0),'Case 3 - Residual Benefit'!PJ34)","v":13842.802988014995},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PK34,0),'Case 3 - Residual Benefit'!PK34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PL34,0),'Case 3 - Residual Benefit'!PL34)","v":14863.62988967101},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PM34,0),'Case 3 - Residual Benefit'!PM34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PN34,0),'Case 3 - Residual Benefit'!PN34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PO34,0),'Case 3 - Residual Benefit'!PO34)","v":15094.918866672695},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PP34,0),'Case 3 - Residual Benefit'!PP34)","v":16486.272765509966},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PQ34,0),'Case 3 - Residual Benefit'!PQ34)","v":15162.1301806503},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PR34,0),'Case 3 - Residual Benefit'!PR34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PS34,0),'Case 3 - Residual Benefit'!PS34)","v":14434.305242386079},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PT34,0),'Case 3 - Residual Benefit'!PT34)","v":14404.31412687846},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PU34,0),'Case 3 - Residual Benefit'!PU34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PV34,0),'Case 3 - Residual Benefit'!PV34)","v":14127.219630080879},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PW34,0),'Case 3 - Residual Benefit'!PW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PX34,0),'Case 3 - Residual Benefit'!PX34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PY34,0),'Case 3 - Residual Benefit'!PY34)","v":18931.169021174799},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PZ34,0),'Case 3 - Residual Benefit'!PZ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QA34,0),'Case 3 - Residual Benefit'!QA34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QB34,0),'Case 3 - Residual Benefit'!QB34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QC34,0),'Case 3 - Residual Benefit'!QC34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QD34,0),'Case 3 - Residual Benefit'!QD34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QE34,0),'Case 3 - Residual Benefit'!QE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QF34,0),'Case 3 - Residual Benefit'!QF34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QG34,0),'Case 3 - Residual Benefit'!QG34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QH34,0),'Case 3 - Residual Benefit'!QH34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QI34,0),'Case 3 - Residual Benefit'!QI34)","v":13329.375068851212},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QJ34,0),'Case 3 - Residual Benefit'!QJ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QK34,0),'Case 3 - Residual Benefit'!QK34)","v":14423.056384905132},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QL34,0),'Case 3 - Residual Benefit'!QL34)","v":15210.429040340605},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QM34,0),'Case 3 - Residual Benefit'!QM34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QN34,0),'Case 3 - Residual Benefit'!QN34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QO34,0),'Case 3 - Residual Benefit'!QO34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QP34,0),'Case 3 - Residual Benefit'!QP34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QQ34,0),'Case 3 - Residual Benefit'!QQ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QR34,0),'Case 3 - Residual Benefit'!QR34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QS34,0),'Case 3 - Residual Benefit'!QS34)","v":19631.183984477946},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QT34,0),'Case 3 - Residual Benefit'!QT34)","v":14429.181120922553},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QU34,0),'Case 3 - Residual Benefit'!QU34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QV34,0),'Case 3 - Residual Benefit'!QV34)","v":14660.331458500012},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QW34,0),'Case 3 - Residual Benefit'!QW34)","v":9971.0604685528779},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QX34,0),'Case 3 - Residual Benefit'!QX34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QY34,0),'Case 3 - Residual Benefit'!QY34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QZ34,0),'Case 3 - Residual Benefit'!QZ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RA34,0),'Case 3 - Residual Benefit'!RA34)","v":13207.103213496972},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RB34,0),'Case 3 - Residual Benefit'!RB34)","v":14113.678917497647},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RC34,0),'Case 3 - Residual Benefit'!RC34)","v":14725.50001944528},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RD34,0),'Case 3 - Residual Benefit'!RD34)","v":13572.04264082048},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RE34,0),'Case 3 - Residual Benefit'!RE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RF34,0),'Case 3 - Residual Benefit'!RF34)","v":14475.592535425567},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RG34,0),'Case 3 - Residual Benefit'!RG34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RH34,0),'Case 3 - Residual Benefit'!RH34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RI34,0),'Case 3 - Residual Benefit'!RI34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RJ34,0),'Case 3 - Residual Benefit'!RJ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RK34,0),'Case 3 - Residual Benefit'!RK34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RL34,0),'Case 3 - Residual Benefit'!RL34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RM34,0),'Case 3 - Residual Benefit'!RM34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RN34,0),'Case 3 - Residual Benefit'!RN34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RO34,0),'Case 3 - Residual Benefit'!RO34)","v":16427.942530046636},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RP34,0),'Case 3 - Residual Benefit'!RP34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RQ34,0),'Case 3 - Residual Benefit'!RQ34)","v":14790.667281632421},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RR34,0),'Case 3 - Residual Benefit'!RR34)","v":13732.714285173293},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RS34,0),'Case 3 - Residual Benefit'!RS34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RT34,0),'Case 3 - Residual Benefit'!RT34)","v":13986.550609298851},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RU34,0),'Case 3 - Residual Benefit'!RU34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RV34,0),'Case 3 - Residual Benefit'!RV34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RW34,0),'Case 3 - Residual Benefit'!RW34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RX34,0),'Case 3 - Residual Benefit'!RX34)","v":15167.355490227179},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RY34,0),'Case 3 - Residual Benefit'!RY34)","v":15142.244543328838},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RZ34,0),'Case 3 - Residual Benefit'!RZ34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SA34,0),'Case 3 - Residual Benefit'!SA34)","v":13858.130277465192},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SB34,0),'Case 3 - Residual Benefit'!SB34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SC34,0),'Case 3 - Residual Benefit'!SC34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SD34,0),'Case 3 - Residual Benefit'!SD34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SE34,0),'Case 3 - Residual Benefit'!SE34)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SF34,0),'Case 3 - Residual Benefit'!SF34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SG34,0),'Case 3 - Residual Benefit'!SG34)","v":13176.2}]
[45,{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!B48,0),'Case 3 - Residual Benefit'!B48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!C48,0),'Case 3 - Residual Benefit'!C48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!D48,0),'Case 3 - Residual Benefit'!D48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!E48,0),'Case 3 - Residual Benefit'!E48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!F48,0),'Case 3 - Residual Benefit'!F48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!G48,0),'Case 3 - Residual Benefit'!G48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!H48,0),'Case 3 - Residual Benefit'!H48)","v":15138.338220859889},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!I48,0),'Case 3 - Residual Benefit'!I48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!J48,0),'Case 3 - Residual Benefit'!J48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!K48,0),'Case 3 - Residual Benefit'!K48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!L48,0),'Case 3 - Residual Benefit'!L48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!M48,0),'Case 3 - Residual Benefit'!M48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!N48,0),'Case 3 - Residual Benefit'!N48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!O48,0),'Case 3 - Residual Benefit'!O48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!P48,0),'Case 3 - Residual Benefit'!P48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Q48,0),'Case 3 - Residual Benefit'!Q48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!R48,0),'Case 3 - Residual Benefit'!R48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!S48,0),'Case 3 - Residual Benefit'!S48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!T48,0),'Case 3 - Residual Benefit'!T48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!U48,0),'Case 3 - Residual Benefit'!U48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!V48,0),'Case 3 - Residual Benefit'!V48)","v":13978.402113162614},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!W48,0),'Case 3 - Residual Benefit'!W48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!X48,0),'Case 3 - Residual Benefit'!X48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Y48,0),'Case 3 - Residual Benefit'!Y48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!Z48,0),'Case 3 - Residual Benefit'!Z48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AA48,0),'Case 3 - Residual Benefit'!AA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AB48,0),'Case 3 - Residual Benefit'!AB48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AC48,0),'Case 3 - Residual Benefit'!AC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AD48,0),'Case 3 - Residual Benefit'!AD48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AE48,0),'Case 3 - Residual Benefit'!AE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AF48,0),'Case 3 - Residual Benefit'!AF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AG48,0),'Case 3 - Residual Benefit'!AG48)","v":4462.2201100354778},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AH48,0),'Case 3 - Residual Benefit'!AH48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AI48,0),'Case 3 - Residual Benefit'!AI48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AJ48,0),'Case 3 - Residual Benefit'!AJ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AK48,0),'Case 3 - Residual Benefit'!AK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AL48,0),'Case 3 - Residual Benefit'!AL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AM48,0),'Case 3 - Residual Benefit'!AM48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AN48,0),'Case 3 - Residual Benefit'!AN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AO48,0),'Case 3 - Residual Benefit'!AO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AP48,0),'Case 3 - Residual Benefit'!AP48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AQ48,0),'Case 3 - Residual Benefit'!AQ48)","v":6539.1893096632648},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AR48,0),'Case 3 - Residual Benefit'!AR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AS48,0),'Case 3 - Residual Benefit'!AS48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AT48,0),'Case 3 - Residual Benefit'!AT48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AU48,0),'Case 3 - Residual Benefit'!AU48)","v":2669.5604532552475},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AV48,0),'Case 3 - Residual Benefit'!AV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AW48,0),'Case 3 - Residual Benefit'!AW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AX48,0),'Case 3 - Residual Benefit'!AX48)","v":13883.994329012836},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AY48,0),'Case 3 - Residual Benefit'!AY48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!AZ48,0),'Case 3 - Residual Benefit'!AZ48)","v":14808.182965955981},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BA48,0),'Case 3 - Residual Benefit'!BA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BB48,0),'Case 3 - Residual Benefit'!BB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BC48,0),'Case 3 - Residual Benefit'!BC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BD48,0),'Case 3 - Residual Benefit'!BD48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BE48,0),'Case 3 - Residual Benefit'!BE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BF48,0),'Case 3 - Residual Benefit'!BF48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BG48,0),'Case 3 - Residual Benefit'!BG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BH48,0),'Case 3 - Residual Benefit'!BH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BI48,0),'Case 3 - Residual Benefit'!BI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BJ48,0),'Case 3 - Residual Benefit'!BJ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BK48,0),'Case 3 - Residual Benefit'!BK48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BL48,0),'Case 3 - Residual Benefit'!BL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BM48,0),'Case 3 - Residual Benefit'!BM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BN48,0),'Case 3 - Residual Benefit'!BN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BO48,0),'Case 3 - Residual Benefit'!BO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BP48,0),'Case 3 - Residual Benefit'!BP48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BQ48,0),'Case 3 - Residual Benefit'!BQ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BR48,0),'Case 3 - Residual Benefit'!BR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BS48,0),'Case 3 - Residual Benefit'!BS48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BT48,0),'Case 3 - Residual Benefit'!BT48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BU48,0),'Case 3 - Residual Benefit'!BU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BV48,0),'Case 3 - Residual Benefit'!BV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BW48,0),'Case 3 - Residual Benefit'!BW48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BX48,0),'Case 3 - Residual Benefit'!BX48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BY48,0),'Case 3 - Residual Benefit'!BY48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!BZ48,0),'Case 3 - Residual Benefit'!BZ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CA48,0),'Case 3 - Residual Benefit'!CA48)","v":10940.864907281488},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CB48,0),'Case 3 - Residual Benefit'!CB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CC48,0),'Case 3 - Residual Benefit'!CC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CD48,0),'Case 3 - Residual Benefit'!CD48)","v":14473.271289736585},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CE48,0),'Case 3 - Residual Benefit'!CE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CF48,0),'Case 3 - Residual Benefit'!CF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CG48,0),'Case 3 - Residual Benefit'!CG48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CH48,0),'Case 3 - Residual Benefit'!CH48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CI48,0),'Case 3 - Residual Benefit'!CI48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CJ48,0),'Case 3 - Residual Benefit'!CJ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CK48,0),'Case 3 - Residual Benefit'!CK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CL48,0),'Case 3 - Residual Benefit'!CL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CM48,0),'Case 3 - Residual Benefit'!CM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CN48,0),'Case 3 - Residual Benefit'!CN48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CO48,0),'Case 3 - Residual Benefit'!CO48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CP48,0),'Case 3 - Residual Benefit'!CP48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CQ48,0),'Case 3 - Residual Benefit'!CQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CR48,0),'Case 3 - Residual Benefit'!CR48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CS48,0),'Case 3 - Residual Benefit'!CS48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CT48,0),'Case 3 - Residual Benefit'!CT48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CU48,0),'Case 3 - Residual Benefit'!CU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CV48,0),'Case 3 - Residual Benefit'!CV48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CW48,0),'Case 3 - Residual Benefit'!CW48)","v":16535.343851709848},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CX48,0),'Case 3 - Residual Benefit'!CX48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CY48,0),'Case 3 - Residual Benefit'!CY48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!CZ48,0),'Case 3 - Residual Benefit'!CZ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DA48,0),'Case 3 - Residual Benefit'!DA48)","v":13687.482938663466},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DB48,0),'Case 3 - Residual Benefit'!DB48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DC48,0),'Case 3 - Residual Benefit'!DC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DD48,0),'Case 3 - Residual Benefit'!DD48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DE48,0),'Case 3 - Residual Benefit'!DE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DF48,0),'Case 3 - Residual Benefit'!DF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DG48,0),'Case 3 - Residual Benefit'!DG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DH48,0),'Case 3 - Residual Benefit'!DH48)","v":5722.5421751080448},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DI48,0),'Case 3 - Residual Benefit'!DI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DJ48,0),'Case 3 - Residual Benefit'!DJ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DK48,0),'Case 3 - Residual Benefit'!DK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DL48,0),'Case 3 - Residual Benefit'!DL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DM48,0),'Case 3 - Residual Benefit'!DM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DN48,0),'Case 3 - Residual Benefit'!DN48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DO48,0),'Case 3 - Residual Benefit'!DO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DP48,0),'Case 3 - Residual Benefit'!DP48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DQ48,0),'Case 3 - Residual Benefit'!DQ48)","v":36999.99},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DR48,0),'Case 3 - Residual Benefit'!DR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DS48,0),'Case 3 - Residual Benefit'!DS48)","v":22952.457457522723},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DT48,0),'Case 3 - Residual Benefit'!DT48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DU48,0),'Case 3 - Residual Benefit'!DU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DV48,0),'Case 3 - Residual Benefit'!DV48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DW48,0),'Case 3 - Residual Benefit'!DW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DX48,0),'Case 3 - Residual Benefit'!DX48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DY48,0),'Case 3 - Residual Benefit'!DY48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!DZ48,0),'Case 3 - Residual Benefit'!DZ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EA48,0),'Case 3 - Residual Benefit'!EA48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EB48,0),'Case 3 - Residual Benefit'!EB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EC48,0),'Case 3 - Residual Benefit'!EC48)","v":13807.999193683412},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ED48,0),'Case 3 - Residual Benefit'!ED48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EE48,0),'Case 3 - Residual Benefit'!EE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EF48,0),'Case 3 - Residual Benefit'!EF48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EG48,0),'Case 3 - Residual Benefit'!EG48)","v":14140.152164423751},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EH48,0),'Case 3 - Residual Benefit'!EH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EI48,0),'Case 3 - Residual Benefit'!EI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EJ48,0),'Case 3 - Residual Benefit'!EJ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EK48,0),'Case 3 - Residual Benefit'!EK48)","v":1598.5756766574348},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EL48,0),'Case 3 - Residual Benefit'!EL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EM48,0),'Case 3 - Residual Benefit'!EM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EN48,0),'Case 3 - Residual Benefit'!EN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EO48,0),'Case 3 - Residual Benefit'!EO48)","v":25081.389904070144},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EP48,0),'Case 3 - Residual Benefit'!EP48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EQ48,0),'Case 3 - Residual Benefit'!EQ48)","v":13996.797936183615},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ER48,0),'Case 3 - Residual Benefit'!ER48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ES48,0),'Case 3 - Residual Benefit'!ES48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ET48,0),'Case 3 - Residual Benefit'!ET48)","v":13885.265506469354},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EU48,0),'Case 3 - Residual Benefit'!EU48)","v":14376.36358935255},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EV48,0),'Case 3 - Residual Benefit'!EV48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EW48,0),'Case 3 - Residual Benefit'!EW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EX48,0),'Case 3 - Residual Benefit'!EX48)","v":13913.329070617594},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EY48,0),'Case 3 - Residual Benefit'!EY48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!EZ48,0),'Case 3 - Residual Benefit'!EZ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FA48,0),'Case 3 - Residual Benefit'!FA48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FB48,0),'Case 3 - Residual Benefit'!FB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FC48,0),'Case 3 - Residual Benefit'!FC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FD48,0),'Case 3 - Residual Benefit'!FD48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FE48,0),'Case 3 - Residual Benefit'!FE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FF48,0),'Case 3 - Residual Benefit'!FF48)","v":4254.2999769351727},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FG48,0),'Case 3 - Residual Benefit'!FG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FH48,0),'Case 3 - Residual Benefit'!FH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FI48,0),'Case 3 - Residual Benefit'!FI48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FJ48,0),'Case 3 - Residual Benefit'!FJ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FK48,0),'Case 3 - Residual Benefit'!FK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FL48,0),'Case 3 - Residual Benefit'!FL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FM48,0),'Case 3 - Residual Benefit'!FM48)","v":14533.572206291614},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FN48,0),'Case 3 - Residual Benefit'!FN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FO48,0),'Case 3 - Residual Benefit'!FO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FP48,0),'Case 3 - Residual Benefit'!FP48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FQ48,0),'Case 3 - Residual Benefit'!FQ48)","v":13734.705233399731},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FR48,0),'Case 3 - Residual Benefit'!FR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FS48,0),'Case 3 - Residual Benefit'!FS48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FT48,0),'Case 3 - Residual Benefit'!FT48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FU48,0),'Case 3 - Residual Benefit'!FU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FV48,0),'Case 3 - Residual Benefit'!FV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FW48,0),'Case 3 - Residual Benefit'!FW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FX48,0),'Case 3 - Residual Benefit'!FX48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FY48,0),'Case 3 - Residual Benefit'!FY48)","v":13222.007886044059},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!FZ48,0),'Case 3 - Residual Benefit'!FZ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GA48,0),'Case 3 - Residual Benefit'!GA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GB48,0),'Case 3 - Residual Benefit'!GB48)","v":14563.634595555803},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GC48,0),'Case 3 - Residual Benefit'!GC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GD48,0),'Case 3 - Residual Benefit'!GD48)","v":17577.672499848253},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GE48,0),'Case 3 - Residual Benefit'!GE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GF48,0),'Case 3 - Residual Benefit'!GF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GG48,0),'Case 3 - Residual Benefit'!GG48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GH48,0),'Case 3 - Residual Benefit'!GH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GI48,0),'Case 3 - Residual Benefit'!GI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GJ48,0),'Case 3 - Residual Benefit'!GJ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GK48,0),'Case 3 - Residual Benefit'!GK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GL48,0),'Case 3 - Residual Benefit'!GL48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GM48,0),'Case 3 - Residual Benefit'!GM48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GN48,0),'Case 3 - Residual Benefit'!GN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GO48,0),'Case 3 - Residual Benefit'!GO48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GP48,0),'Case 3 - Residual Benefit'!GP48)","v":13645.828425729011},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GQ48,0),'Case 3 - Residual Benefit'!GQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GR48,0),'Case 3 - Residual Benefit'!GR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GS48,0),'Case 3 - Residual Benefit'!GS48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GT48,0),'Case 3 - Residual Benefit'!GT48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GU48,0),'Case 3 - Residual Benefit'!GU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GV48,0),'Case 3 - Residual Benefit'!GV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GW48,0),'Case 3 - Residual Benefit'!GW48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GX48,0),'Case 3 - Residual Benefit'!GX48)","v":14169.120374117316},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GY48,0),'Case 3 - Residual Benefit'!GY48)","v":1939.4671187202464},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!GZ48,0),'Case 3 - Residual Benefit'!GZ48)","v":17566.922475517567},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HA48,0),'Case 3 - Residual Benefit'!HA48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HB48,0),'Case 3 - Residual Benefit'!HB48)","v":3958.9509397205038},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HC48,0),'Case 3 - Residual Benefit'!HC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HD48,0),'Case 3 - Residual Benefit'!HD48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HE48,0),'Case 3 - Residual Benefit'!HE48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HF48,0),'Case 3 - Residual Benefit'!HF48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HG48,0),'Case 3 - Residual Benefit'!HG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HH48,0),'Case 3 - Residual Benefit'!HH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HI48,0),'Case 3 - Residual Benefit'!HI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HJ48,0),'Case 3 - Residual Benefit'!HJ48)","v":15124.902159998066},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HK48,0),'Case 3 - Residual Benefit'!HK48)","v":13733.626480059087},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HL48,0),'Case 3 - Residual Benefit'!HL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HM48,0),'Case 3 - Residual Benefit'!HM48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HN48,0),'Case 3 - Residual Benefit'!HN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HO48,0),'Case 3 - Residual Benefit'!HO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HP48,0),'Case 3 - Residual Benefit'!HP48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HQ48,0),'Case 3 - Residual Benefit'!HQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HR48,0),'Case 3 - Residual Benefit'!HR48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HS48,0),'Case 3 - Residual Benefit'!HS48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HT48,0),'Case 3 - Residual Benefit'!HT48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HU48,0),'Case 3 - Residual Benefit'!HU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HV48,0),'Case 3 - Residual Benefit'!HV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HW48,0),'Case 3 - Residual Benefit'!HW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HX48,0),'Case 3 - Residual Benefit'!HX48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HY48,0),'Case 3 - Residual Benefit'!HY48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!HZ48,0),'Case 3 - Residual Benefit'!HZ48)","v":14867.269774906155},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IA48,0),'Case 3 - Residual Benefit'!IA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IB48,0),'Case 3 - Residual Benefit'!IB48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IC48,0),'Case 3 - Residual Benefit'!IC48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ID48,0),'Case 3 - Residual Benefit'!ID48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IE48,0),'Case 3 - Residual Benefit'!IE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IF48,0),'Case 3 - Residual Benefit'!IF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IG48,0),'Case 3 - Residual Benefit'!IG48)","v":14970.200819429017},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IH48,0),'Case 3 - Residual Benefit'!IH48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!II48,0),'Case 3 - Residual Benefit'!II48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IJ48,0),'Case 3 - Residual Benefit'!IJ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IK48,0),'Case 3 - Residual Benefit'!IK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IL48,0),'Case 3 - Residual Benefit'!IL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IM48,0),'Case 3 - Residual Benefit'!IM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IN48,0),'Case 3 - Residual Benefit'!IN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IO48,0),'Case 3 - Residual Benefit'!IO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IP48,0),'Case 3 - Residual Benefit'!IP48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IQ48,0),'Case 3 - Residual Benefit'!IQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IR48,0),'Case 3 - Residual Benefit'!IR48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IS48,0),'Case 3 - Residual Benefit'!IS48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IT48,0),'Case 3 - Residual Benefit'!IT48)","v":14317.736353065135},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IU48,0),'Case 3 - Residual Benefit'!IU48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IV48,0),'Case 3 - Residual Benefit'!IV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IW48,0),'Case 3 - Residual Benefit'!IW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IX48,0),'Case 3 - Residual Benefit'!IX48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IY48,0),'Case 3 - Residual Benefit'!IY48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!IZ48,0),'Case 3 - Residual Benefit'!IZ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JA48,0),'Case 3 - Residual Benefit'!JA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JB48,0),'Case 3 - Residual Benefit'!JB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JC48,0),'Case 3 - Residual Benefit'!JC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JD48,0),'Case 3 - Residual Benefit'!JD48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JE48,0),'Case 3 - Residual Benefit'!JE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JF48,0),'Case 3 - Residual Benefit'!JF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JG48,0),'Case 3 - Residual Benefit'!JG48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JH48,0),'Case 3 - Residual Benefit'!JH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JI48,0),'Case 3 - Residual Benefit'!JI48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JJ48,0),'Case 3 - Residual Benefit'!JJ48)","v":14675.881754733375},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JK48,0),'Case 3 - Residual Benefit'!JK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JL48,0),'Case 3 - Residual Benefit'!JL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JM48,0),'Case 3 - Residual Benefit'!JM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JN48,0),'Case 3 - Residual Benefit'!JN48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JO48,0),'Case 3 - Residual Benefit'!JO48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JP48,0),'Case 3 - Residual Benefit'!JP48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JQ48,0),'Case 3 - Residual Benefit'!JQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JR48,0),'Case 3 - Residual Benefit'!JR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JS48,0),'Case 3 - Residual Benefit'!JS48)","v":12009.23757878222},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JT48,0),'Case 3 - Residual Benefit'!JT48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JU48,0),'Case 3 - Residual Benefit'!JU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JV48,0),'Case 3 - Residual Benefit'!JV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JW48,0),'Case 3 - Residual Benefit'!JW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JX48,0),'Case 3 - Residual Benefit'!JX48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JY48,0),'Case 3 - Residual Benefit'!JY48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!JZ48,0),'Case 3 - Residual Benefit'!JZ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KA48,0),'Case 3 - Residual Benefit'!KA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KB48,0),'Case 3 - Residual Benefit'!KB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KC48,0),'Case 3 - Residual Benefit'!KC48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KD48,0),'Case 3 - Residual Benefit'!KD48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KE48,0),'Case 3 - Residual Benefit'!KE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KF48,0),'Case 3 - Residual Benefit'!KF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KG48,0),'Case 3 - Residual Benefit'!KG48)","v":14807.403124387682},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KH48,0),'Case 3 - Residual Benefit'!KH48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KI48,0),'Case 3 - Residual Benefit'!KI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KJ48,0),'Case 3 - Residual Benefit'!KJ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KK48,0),'Case 3 - Residual Benefit'!KK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KL48,0),'Case 3 - Residual Benefit'!KL48)","v":14851.884928521067},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KM48,0),'Case 3 - Residual Benefit'!KM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KN48,0),'Case 3 - Residual Benefit'!KN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KO48,0),'Case 3 - Residual Benefit'!KO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KP48,0),'Case 3 - Residual Benefit'!KP48)","v":14251.77938433523},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KQ48,0),'Case 3 - Residual Benefit'!KQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KR48,0),'Case 3 - Residual Benefit'!KR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KS48,0),'Case 3 - Residual Benefit'!KS48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KT48,0),'Case 3 - Residual Benefit'!KT48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KU48,0),'Case 3 - Residual Benefit'!KU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KV48,0),'Case 3 - Residual Benefit'!KV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KW48,0),'Case 3 - Residual Benefit'!KW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KX48,0),'Case 3 - Residual Benefit'!KX48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KY48,0),'Case 3 - Residual Benefit'!KY48)","v":13925.526665348163},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!KZ48,0),'Case 3 - Residual Benefit'!KZ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LA48,0),'Case 3 - Residual Benefit'!LA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LB48,0),'Case 3 - Residual Benefit'!LB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LC48,0),'Case 3 - Residual Benefit'!LC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LD48,0),'Case 3 - Residual Benefit'!LD48)","v":14183.270702803202},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LE48,0),'Case 3 - Residual Benefit'!LE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LF48,0),'Case 3 - Residual Benefit'!LF48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LG48,0),'Case 3 - Residual Benefit'!LG48)","v":1940.1516690288565},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LH48,0),'Case 3 - Residual Benefit'!LH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LI48,0),'Case 3 - Residual Benefit'!LI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LJ48,0),'Case 3 - Residual Benefit'!LJ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LK48,0),'Case 3 - Residual Benefit'!LK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LL48,0),'Case 3 - Residual Benefit'!LL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LM48,0),'Case 3 - Residual Benefit'!LM48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LN48,0),'Case 3 - Residual Benefit'!LN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LO48,0),'Case 3 - Residual Benefit'!LO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LP48,0),'Case 3 - Residual Benefit'!LP48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LQ48,0),'Case 3 - Residual Benefit'!LQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LR48,0),'Case 3 - Residual Benefit'!LR48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LS48,0),'Case 3 - Residual Benefit'!LS48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LT48,0),'Case 3 - Residual Benefit'!LT48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LU48,0),'Case 3 - Residual Benefit'!LU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LV48,0),'Case 3 - Residual Benefit'!LV48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LW48,0),'Case 3 - Residual Benefit'!LW48)","v":1010.8627207625784},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LX48,0),'Case 3 - Residual Benefit'!LX48)","v":13871.379224189273},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LY48,0),'Case 3 - Residual Benefit'!LY48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!LZ48,0),'Case 3 - Residual Benefit'!LZ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MA48,0),'Case 3 - Residual Benefit'!MA48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MB48,0),'Case 3 - Residual Benefit'!MB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MC48,0),'Case 3 - Residual Benefit'!MC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MD48,0),'Case 3 - Residual Benefit'!MD48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ME48,0),'Case 3 - Residual Benefit'!ME48)","v":13717.788060238065},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MF48,0),'Case 3 - Residual Benefit'!MF48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MG48,0),'Case 3 - Residual Benefit'!MG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MH48,0),'Case 3 - Residual Benefit'!MH48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MI48,0),'Case 3 - Residual Benefit'!MI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MJ48,0),'Case 3 - Residual Benefit'!MJ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MK48,0),'Case 3 - Residual Benefit'!MK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ML48,0),'Case 3 - Residual Benefit'!ML48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MM48,0),'Case 3 - Residual Benefit'!MM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MN48,0),'Case 3 - Residual Benefit'!MN48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MO48,0),'Case 3 - Residual Benefit'!MO48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MP48,0),'Case 3 - Residual Benefit'!MP48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MQ48,0),'Case 3 - Residual Benefit'!MQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MR48,0),'Case 3 - Residual Benefit'!MR48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MS48,0),'Case 3 - Residual Benefit'!MS48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MT48,0),'Case 3 - Residual Benefit'!MT48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MU48,0),'Case 3 - Residual Benefit'!MU48)","v":14213.500071526341},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MV48,0),'Case 3 - Residual Benefit'!MV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MW48,0),'Case 3 - Residual Benefit'!MW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MX48,0),'Case 3 - Residual Benefit'!MX48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MY48,0),'Case 3 - Residual Benefit'!MY48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!MZ48,0),'Case 3 - Residual Benefit'!MZ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NA48,0),'Case 3 - Residual Benefit'!NA48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NB48,0),'Case 3 - Residual Benefit'!NB48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NC48,0),'Case 3 - Residual Benefit'!NC48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ND48,0),'Case 3 - Residual Benefit'!ND48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NE48,0),'Case 3 - Residual Benefit'!NE48)","v":12202.777127428481},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NF48,0),'Case 3 - Residual Benefit'!NF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NG48,0),'Case 3 - Residual Benefit'!NG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NH48,0),'Case 3 - Residual Benefit'!NH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NI48,0),'Case 3 - Residual Benefit'!NI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NJ48,0),'Case 3 - Residual Benefit'!NJ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NK48,0),'Case 3 - Residual Benefit'!NK48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NL48,0),'Case 3 - Residual Benefit'!NL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NM48,0),'Case 3 - Residual Benefit'!NM48)","v":13336.067068180404},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NN48,0),'Case 3 - Residual Benefit'!NN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NO48,0),'Case 3 - Residual Benefit'!NO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NP48,0),'Case 3 - Residual Benefit'!NP48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NQ48,0),'Case 3 - Residual Benefit'!NQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NR48,0),'Case 3 - Residual Benefit'!NR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NS48,0),'Case 3 - Residual Benefit'!NS48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NT48,0),'Case 3 - Residual Benefit'!NT48)","v":5954.4741171023225},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NU48,0),'Case 3 - Residual Benefit'!NU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NV48,0),'Case 3 - Residual Benefit'!NV48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NW48,0),'Case 3 - Residual Benefit'!NW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NX48,0),'Case 3 - Residual Benefit'!NX48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NY48,0),'Case 3 - Residual Benefit'!NY48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!NZ48,0),'Case 3 - Residual Benefit'!NZ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OA48,0),'Case 3 - Residual Benefit'!OA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OB48,0),'Case 3 - Residual Benefit'!OB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OC48,0),'Case 3 - Residual Benefit'!OC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OD48,0),'Case 3 - Residual Benefit'!OD48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OE48,0),'Case 3 - Residual Benefit'!OE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OF48,0),'Case 3 - Residual Benefit'!OF48)","v":13707.787160077423},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OG48,0),'Case 3 - Residual Benefit'!OG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OH48,0),'Case 3 - Residual Benefit'!OH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OI48,0),'Case 3 - Residual Benefit'!OI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OJ48,0),'Case 3 - Residual Benefit'!OJ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OK48,0),'Case 3 - Residual Benefit'!OK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OL48,0),'Case 3 - Residual Benefit'!OL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OM48,0),'Case 3 - Residual Benefit'!OM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!ON48,0),'Case 3 - Residual Benefit'!ON48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OO48,0),'Case 3 - Residual Benefit'!OO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OP48,0),'Case 3 - Residual Benefit'!OP48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OQ48,0),'Case 3 - Residual Benefit'!OQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OR48,0),'Case 3 - Residual Benefit'!OR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OS48,0),'Case 3 - Residual Benefit'!OS48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OT48,0),'Case 3 - Residual Benefit'!OT48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OU48,0),'Case 3 - Residual Benefit'!OU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OV48,0),'Case 3 - Residual Benefit'!OV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OW48,0),'Case 3 - Residual Benefit'!OW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OX48,0),'Case 3 - Residual Benefit'!OX48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OY48,0),'Case 3 - Residual Benefit'!OY48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!OZ48,0),'Case 3 - Residual Benefit'!OZ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PA48,0),'Case 3 - Residual Benefit'!PA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PB48,0),'Case 3 - Residual Benefit'!PB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PC48,0),'Case 3 - Residual Benefit'!PC48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PD48,0),'Case 3 - Residual Benefit'!PD48)","v":16885.743742870844},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PE48,0),'Case 3 - Residual Benefit'!PE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PF48,0),'Case 3 - Residual Benefit'!PF48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PG48,0),'Case 3 - Residual Benefit'!PG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PH48,0),'Case 3 - Residual Benefit'!PH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PI48,0),'Case 3 - Residual Benefit'!PI48)","v":13448.521031295102},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PJ48,0),'Case 3 - Residual Benefit'!PJ48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PK48,0),'Case 3 - Residual Benefit'!PK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PL48,0),'Case 3 - Residual Benefit'!PL48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PM48,0),'Case 3 - Residual Benefit'!PM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PN48,0),'Case 3 - Residual Benefit'!PN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PO48,0),'Case 3 - Residual Benefit'!PO48)","v":13389.122059545451},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PP48,0),'Case 3 - Residual Benefit'!PP48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PQ48,0),'Case 3 - Residual Benefit'!PQ48)","v":13423.371878778864},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PR48,0),'Case 3 - Residual Benefit'!PR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PS48,0),'Case 3 - Residual Benefit'!PS48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PT48,0),'Case 3 - Residual Benefit'!PT48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PU48,0),'Case 3 - Residual Benefit'!PU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PV48,0),'Case 3 - Residual Benefit'!PV48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PW48,0),'Case 3 - Residual Benefit'!PW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PX48,0),'Case 3 - Residual Benefit'!PX48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PY48,0),'Case 3 - Residual Benefit'!PY48)","v":13321.204225499474},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!PZ48,0),'Case 3 - Residual Benefit'!PZ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QA48,0),'Case 3 - Residual Benefit'!QA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QB48,0),'Case 3 - Residual Benefit'!QB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QC48,0),'Case 3 - Residual Benefit'!QC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QD48,0),'Case 3 - Residual Benefit'!QD48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QE48,0),'Case 3 - Residual Benefit'!QE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QF48,0),'Case 3 - Residual Benefit'!QF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QG48,0),'Case 3 - Residual Benefit'!QG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QH48,0),'Case 3 - Residual Benefit'!QH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QI48,0),'Case 3 - Residual Benefit'!QI48)","v":10823.916262941066},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QJ48,0),'Case 3 - Residual Benefit'!QJ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QK48,0),'Case 3 - Residual Benefit'!QK48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QL48,0),'Case 3 - Residual Benefit'!QL48)","v":13778.176702295023},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QM48,0),'Case 3 - Residual Benefit'!QM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QN48,0),'Case 3 - Residual Benefit'!QN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QO48,0),'Case 3 - Residual Benefit'!QO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QP48,0),'Case 3 - Residual Benefit'!QP48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QQ48,0),'Case 3 - Residual Benefit'!QQ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QR48,0),'Case 3 - Residual Benefit'!QR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QS48,0),'Case 3 - Residual Benefit'!QS48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QT48,0),'Case 3 - Residual Benefit'!QT48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QU48,0),'Case 3 - Residual Benefit'!QU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QV48,0),'Case 3 - Residual Benefit'!QV48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QW48,0),'Case 3 - Residual Benefit'!QW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QX48,0),'Case 3 - Residual Benefit'!QX48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QY48,0),'Case 3 - Residual Benefit'!QY48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!QZ48,0),'Case 3 - Residual Benefit'!QZ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RA48,0),'Case 3 - Residual Benefit'!RA48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RB48,0),'Case 3 - Residual Benefit'!RB48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RC48,0),'Case 3 - Residual Benefit'!RC48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RD48,0),'Case 3 - Residual Benefit'!RD48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RE48,0),'Case 3 - Residual Benefit'!RE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RF48,0),'Case 3 - Residual Benefit'!RF48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RG48,0),'Case 3 - Residual Benefit'!RG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RH48,0),'Case 3 - Residual Benefit'!RH48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RI48,0),'Case 3 - Residual Benefit'!RI48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RJ48,0),'Case 3 - Residual Benefit'!RJ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RK48,0),'Case 3 - Residual Benefit'!RK48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RL48,0),'Case 3 - Residual Benefit'!RL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RM48,0),'Case 3 - Residual Benefit'!RM48)","v":3919.5556954716876},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RN48,0),'Case 3 - Residual Benefit'!RN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RO48,0),'Case 3 - Residual Benefit'!RO48)","v":14231.231400810855},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RP48,0),'Case 3 - Residual Benefit'!RP48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RQ48,0),'Case 3 - Residual Benefit'!RQ48)","v":13612.22873256341},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RR48,0),'Case 3 - Residual Benefit'!RR48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RS48,0),'Case 3 - Residual Benefit'!RS48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RT48,0),'Case 3 - Residual Benefit'!RT48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RU48,0),'Case 3 - Residual Benefit'!RU48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RV48,0),'Case 3 - Residual Benefit'!RV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RW48,0),'Case 3 - Residual Benefit'!RW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RX48,0),'Case 3 - Residual Benefit'!RX48)","v":14984.08580163752},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RY48,0),'Case 3 - Residual Benefit'!RY48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!RZ48,0),'Case 3 - Residual Benefit'!RZ48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SA48,0),'Case 3 - Residual Benefit'!SA48)","v":148.39257030837052},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SB48,0),'Case 3 - Residual Benefit'!SB48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SC48,0),'Case 3 - Residual Benefit'!SC48)","v":13176.2},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SD48,0),'Case 3 - Residual Benefit'!SD48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SE48,0),'Case 3 - Residual Benefit'!SE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SF48,0),'Case 3 - Residual Benefit'!SF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19-'Case 3 - AP'!SG48,0),'Case 3 - Residual Benefit'!SG48)","v":0}]

{"sheet":"Case 3 - Income","index":14,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Income"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"'Case 3 - AP'!B3+'Case 3 - Drawdown'!B3","v":37000},{"$f":"'Case 3 - AP'!C3+'Case 3 - Drawdown'!C3","v":37000},{"$f":"'Case 3 - AP'!D3+'Case 3 - Drawdown'!D3","v":37000},{"$f":"'Case 3 - AP'!E3+'Case 3 - Drawdown'!E3","v":37000},{"$f":"'Case 3 - AP'!F3+'Case 3 - Drawdown'!F3","v":37000},{"$f":"'Case 3 - AP'!G3+'Case 3 - Drawdown'!G3","v":37000},{"$f":"'Case 3 - AP'!H3+'Case 3 - Drawdown'!H3","v":37000},{"$f":"'Case 3 - AP'!I3+'Case 3 - Drawdown'!I3","v":37000},{"$f":"'Case 3 - AP'!J3+'Case 3 - Drawdown'!J3","v":37000},{"$f":"'Case 3 - AP'!K3+'Case 3 - Drawdown'!K3","v":37000},{"$f":"'Case 3 - AP'!L3+'Case 3 - Drawdown'!L3","v":37000},{"$f":"'Case 3 - AP'!M3+'Case 3 - Drawdown'!M3","v":37000},{"$f":"'Case 3 - AP'!N3+'Case 3 - Drawdown'!N3","v":37000},{"$f":"'Case 3 - AP'!O3+'Case 3 - Drawdown'!O3","v":37000},{"$f":"'Case 3 - AP'!P3+'Case 3 - Drawdown'!P3","v":37000},{"$f":"'Case 3 - AP'!Q3+'Case 3 - Drawdown'!Q3","v":37000},{"$f":"'Case 3 - AP'!R3+'Case 3 - Drawdown'!R3","v":37000},{"$f":"'Case 3 - AP'!S3+'Case 3 - Drawdown'!S3","v":37000},{"$f":"'Case 3 - AP'!T3+'Case 3 - Drawdown'!T3","v":37000},{"$f":"'Case 3 - AP'!U3+'Case 3 - Drawdown'!U3","v":37000},{"$f":"'Case 3 - AP'!V3+'Case 3 - Drawdown'!V3","v":37000},{"$f":"'Case 3 - AP'!W3+'Case 3 - Drawdown'!W3","v":37000},{"$f":"'Case 3 - AP'!X3+'Case 3 - Drawdown'!X3","v":37000},{"$f":"'Case 3 - AP'!Y3+'Case 3 - Drawdown'!Y3","v":37000},{"$f":"'Case 3 - AP'!Z3+'Case 3 - Drawdown'!Z3","v":37000},{"$f":"'Case 3 - AP'!AA3+'Case 3 - Drawdown'!AA3","v":37000},{"$f":"'Case 3 - AP'!AB3+'Case 3 - Drawdown'!AB3","v":37000},{"$f":"'Case 3 - AP'!AC3+'Case 3 - Drawdown'!AC3","v":37000},{"$f":"'Case 3 - AP'!AD3+'Case 3 - Drawdown'!AD3","v":37000},{"$f":"'Case 3 - AP'!AE3+'Case 3 - Drawdown'!AE3","v":37000},{"$f":"'Case 3 - AP'!AF3+'Case 3 - Drawdown'!AF3","v":37000},{"$f":"'Case 3 - AP'!AG3+'Case 3 - Drawdown'!AG3","v":37000},{"$f":"'Case 3 - AP'!AH3+'Case 3 - Drawdown'!AH3","v":37000},{"$f":"'Case 3 - AP'!AI3+'Case 3 - Drawdown'!AI3","v":37000},{"$f":"'Case 3 - AP'!AJ3+'Case 3 - Drawdown'!AJ3","v":37000},{"$f":"'Case 3 - AP'!AK3+'Case 3 - Drawdown'!AK3","v":37000},{"$f":"'Case 3 - AP'!AL3+'Case 3 - Drawdown'!AL3","v":37000},{"$f":"'Case 3 - AP'!AM3+'Case 3 - Drawdown'!AM3","v":37000},{"$f":"'Case 3 - AP'!AN3+'Case 3 - Drawdown'!AN3","v":37000},{"$f":"'Case 3 - AP'!AO3+'Case 3 - Drawdown'!AO3","v":37000},{"$f":"'Case 3 - AP'!AP3+'Case 3 - Drawdown'!AP3","v":37000},{"$f":"'Case 3 - AP'!AQ3+'Case 3 - Drawdown'!AQ3","v":37000},{"$f":"'Case 3 - AP'!AR3+'Case 3 - Drawdown'!AR3","v":37000},{"$f":"'Case 3 - AP'!AS3+'Case 3 - Drawdown'!AS3","v":37000},{"$f":"'Case 3 - AP'!AT3+'Case 3 - Drawdown'!AT3","v":37000},{"$f":"'Case 3 - AP'!AU3+'Case 3 - Drawdown'!AU3","v":37000},{"$f":"'Case 3 - AP'!AV3+'Case 3 - Drawdown'!AV3","v":37000},{"$f":"'Case 3 - AP'!AW3+'Case 3 - Drawdown'!AW3","v":37000},{"$f":"'Case 3 - AP'!AX3+'Case 3 - Drawdown'!AX3","v":37000},{"$f":"'Case 3 - AP'!AY3+'Case 3 - Drawdown'!AY3","v":37000},{"$f":"'Case 3 - AP'!AZ3+'Case 3 - Drawdown'!AZ3","v":37000},{"$f":"'Case 3 - AP'!BA3+'Case 3 - Drawdown'!BA3","v":37000},{"$f":"'Case 3 - AP'!BB3+'Case 3 - Drawdown'!BB3","v":37000},{"$f":"'Case 3 - AP'!BC3+'Case 3 - Drawdown'!BC3","v":37000},{"$f":"'Case 3 - AP'!BD3+'Case 3 - Drawdown'!BD3","v":37000},{"$f":"'Case 3 - AP'!BE3+'Case 3 - Drawdown'!BE3","v":37000},{"$f":"'Case 3 - AP'!BF3+'Case 3 - Drawdown'!BF3","v":37000},{"$f":"'Case 3 - AP'!BG3+'Case 3 - Drawdown'!BG3","v":37000},{"$f":"'Case 3 - AP'!BH3+'Case 3 - Drawdown'!BH3","v":37000},{"$f":"'Case 3 - AP'!BI3+'Case 3 - Drawdown'!BI3","v":37000},{"$f":"'Case 3 - AP'!BJ3+'Case 3 - Drawdown'!BJ3","v":37000},{"$f":"'Case 3 - AP'!BK3+'Case 3 - Drawdown'!BK3","v":37000},{"$f":"'Case 3 - AP'!BL3+'Case 3 - Drawdown'!BL3","v":37000},{"$f":"'Case 3 - AP'!BM3+'Case 3 - Drawdown'!BM3","v":37000},{"$f":"'Case 3 - AP'!BN3+'Case 3 - Drawdown'!BN3","v":37000},{"$f":"'Case 3 - AP'!BO3+'Case 3 - Drawdown'!BO3","v":37000},{"$f":"'Case 3 - AP'!BP3+'Case 3 - Drawdown'!BP3","v":37000},{"$f":"'Case 3 - AP'!BQ3+'Case 3 - Drawdown'!BQ3","v":37000},{"$f":"'Case 3 - AP'!BR3+'Case 3 - Drawdown'!BR3","v":37000},{"$f":"'Case 3 - AP'!BS3+'Case 3 - Drawdown'!BS3","v":37000},{"$f":"'Case 3 - AP'!BT3+'Case 3 - Drawdown'!BT3","v":37000},{"$f":"'Case 3 - AP'!BU3+'Case 3 - Drawdown'!BU3","v":37000},{"$f":"'Case 3 - AP'!BV3+'Case 3 - Drawdown'!BV3","v":37000},{"$f":"'Case 3 - AP'!BW3+'Case 3 - Drawdown'!BW3","v":37000},{"$f":"'Case 3 - AP'!BX3+'Case 3 - Drawdown'!BX3","v":37000},{"$f":"'Case 3 - AP'!BY3+'Case 3 - Drawdown'!BY3","v":37000},{"$f":"'Case 3 - AP'!BZ3+'Case 3 - Drawdown'!BZ3","v":37000},{"$f":"'Case 3 - AP'!CA3+'Case 3 - Drawdown'!CA3","v":37000},{"$f":"'Case 3 - AP'!CB3+'Case 3 - Drawdown'!CB3","v":37000},{"$f":"'Case 3 - AP'!CC3+'Case 3 - Drawdown'!CC3","v":37000},{"$f":"'Case 3 - AP'!CD3+'Case 3 - Drawdown'!CD3","v":37000},{"$f":"'Case 3 - AP'!CE3+'Case 3 - Drawdown'!CE3","v":37000},{"$f":"'Case 3 - AP'!CF3+'Case 3 - Drawdown'!CF3","v":37000},{"$f":"'Case 3 - AP'!CG3+'Case 3 - Drawdown'!CG3","v":37000},{"$f":"'Case 3 - AP'!CH3+'Case 3 - Drawdown'!CH3","v":37000},{"$f":"'Case 3 - AP'!CI3+'Case 3 - Drawdown'!CI3","v":37000},{"$f":"'Case 3 - AP'!CJ3+'Case 3 - Drawdown'!CJ3","v":37000},{"$f":"'Case 3 - AP'!CK3+'Case 3 - Drawdown'!CK3","v":37000},{"$f":"'Case 3 - AP'!CL3+'Case 3 - Drawdown'!CL3","v":37000},{"$f":"'Case 3 - AP'!CM3+'Case 3 - Drawdown'!CM3","v":37000},{"$f":"'Case 3 - AP'!CN3+'Case 3 - Drawdown'!CN3","v":37000},{"$f":"'Case 3 - AP'!CO3+'Case 3 - Drawdown'!CO3","v":37000},{"$f":"'Case 3 - AP'!CP3+'Case 3 - Drawdown'!CP3","v":37000},{"$f":"'Case 3 - AP'!CQ3+'Case 3 - Drawdown'!CQ3","v":37000},{"$f":"'Case 3 - AP'!CR3+'Case 3 - Drawdown'!CR3","v":37000},{"$f":"'Case 3 - AP'!CS3+'Case 3 - Drawdown'!CS3","v":37000},{"$f":"'Case 3 - AP'!CT3+'Case 3 - Drawdown'!CT3","v":37000},{"$f":"'Case 3 - AP'!CU3+'Case 3 - Drawdown'!CU3","v":37000},{"$f":"'Case 3 - AP'!CV3+'Case 3 - Drawdown'!CV3","v":37000},{"$f":"'Case 3 - AP'!CW3+'Case 3 - Drawdown'!CW3","v":37000},{"$f":"'Case 3 - AP'!CX3+'Case 3 - Drawdown'!CX3","v":37000},{"$f":"'Case 3 - AP'!CY3+'Case 3 - Drawdown'!CY3","v":37000},{"$f":"'Case 3 - AP'!CZ3+'Case 3 - Drawdown'!CZ3","v":37000},{"$f":"'Case 3 - AP'!DA3+'Case 3 - Drawdown'!DA3","v":37000},{"$f":"'Case 3 - AP'!DB3+'Case 3 - Drawdown'!DB3","v":37000},{"$f":"'Case 3 - AP'!DC3+'Case 3 - Drawdown'!DC3","v":37000},{"$f":"'Case 3 - AP'!DD3+'Case 3 - Drawdown'!DD3","v":37000},{"$f":"'Case 3 - AP'!DE3+'Case 3 - Drawdown'!DE3","v":37000},{"$f":"'Case 3 - AP'!DF3+'Case 3 - Drawdown'!DF3","v":37000},{"$f":"'Case 3 - AP'!DG3+'Case 3 - Drawdown'!DG3","v":37000},{"$f":"'Case 3 - AP'!DH3+'Case 3 - Drawdown'!DH3","v":37000},{"$f":"'Case 3 - AP'!DI3+'Case 3 - Drawdown'!DI3","v":37000},{"$f":"'Case 3 - AP'!DJ3+'Case 3 - Drawdown'!DJ3","v":37000},{"$f":"'Case 3 - AP'!DK3+'Case 3 - Drawdown'!DK3","v":37000},{"$f":"'Case 3 - AP'!DL3+'Case 3 - Drawdown'!DL3","v":37000},{"$f":"'Case 3 - AP'!DM3+'Case 3 - Drawdown'!DM3","v":37000},{"$f":"'Case 3 - AP'!DN3+'Case 3 - Drawdown'!DN3","v":37000},{"$f":"'Case 3 - AP'!DO3+'Case 3 - Drawdown'!DO3","v":37000},{"$f":"'Case 3 - AP'!DP3+'Case 3 - Drawdown'!DP3","v":37000},{"$f":"'Case 3 - AP'!DQ3+'Case 3 - Drawdown'!DQ3","v":37000},{"$f":"'Case 3 - AP'!DR3+'Case 3 - Drawdown'!DR3","v":37000},{"$f":"'Case 3 - AP'!DS3+'Case 3 - Drawdown'!DS3","v":37000},{"$f":"'Case 3 - AP'!DT3+'Case 3 - Drawdown'!DT3","v":37000},{"$f":"'Case 3 - AP'!DU3+'Case 3 - Drawdown'!DU3","v":37000},{"$f":"'Case 3 - AP'!DV3+'Case 3 - Drawdown'!DV3","v":37000},{"$f":"'Case 3 - AP'!DW3+'Case 3 - Drawdown'!DW3","v":37000},{"$f":"'Case 3 - AP'!DX3+'Case 3 - Drawdown'!DX3","v":37000},{"$f":"'Case 3 - AP'!DY3+'Case 3 - Drawdown'!DY3","v":37000},{"$f":"'Case 3 - AP'!DZ3+'Case 3 - Drawdown'!DZ3","v":37000},{"$f":"'Case 3 - AP'!EA3+'Case 3 - Drawdown'!EA3","v":37000},{"$f":"'Case 3 - AP'!EB3+'Case 3 - Drawdown'!EB3","v":37000},{"$f":"'Case 3 - AP'!EC3+'Case 3 - Drawdown'!EC3","v":37000},{"$f":"'Case 3 - AP'!ED3+'Case 3 - Drawdown'!ED3","v":37000},{"$f":"'Case 3 - AP'!EE3+'Case 3 - Drawdown'!EE3","v":37000},{"$f":"'Case 3 - AP'!EF3+'Case 3 - Drawdown'!EF3","v":37000},{"$f":"'Case 3 - AP'!EG3+'Case 3 - Drawdown'!EG3","v":37000},{"$f":"'Case 3 - AP'!EH3+'Case 3 - Drawdown'!EH3","v":37000},{"$f":"'Case 3 - AP'!EI3+'Case 3 - Drawdown'!EI3","v":37000},{"$f":"'Case 3 - AP'!EJ3+'Case 3 - Drawdown'!EJ3","v":37000},{"$f":"'Case 3 - AP'!EK3+'Case 3 - Drawdown'!EK3","v":37000},{"$f":"'Case 3 - AP'!EL3+'Case 3 - Drawdown'!EL3","v":37000},{"$f":"'Case 3 - AP'!EM3+'Case 3 - Drawdown'!EM3","v":37000},{"$f":"'Case 3 - AP'!EN3+'Case 3 - Drawdown'!EN3","v":37000},{"$f":"'Case 3 - AP'!EO3+'Case 3 - Drawdown'!EO3","v":37000},{"$f":"'Case 3 - AP'!EP3+'Case 3 - Drawdown'!EP3","v":37000},{"$f":"'Case 3 - AP'!EQ3+'Case 3 - Drawdown'!EQ3","v":37000},{"$f":"'Case 3 - AP'!ER3+'Case 3 - Drawdown'!ER3","v":37000},{"$f":"'Case 3 - AP'!ES3+'Case 3 - Drawdown'!ES3","v":37000},{"$f":"'Case 3 - AP'!ET3+'Case 3 - Drawdown'!ET3","v":37000},{"$f":"'Case 3 - AP'!EU3+'Case 3 - Drawdown'!EU3","v":37000},{"$f":"'Case 3 - AP'!EV3+'Case 3 - Drawdown'!EV3","v":37000},{"$f":"'Case 3 - AP'!EW3+'Case 3 - Drawdown'!EW3","v":37000},{"$f":"'Case 3 - AP'!EX3+'Case 3 - Drawdown'!EX3","v":37000},{"$f":"'Case 3 - AP'!EY3+'Case 3 - Drawdown'!EY3","v":37000},{"$f":"'Case 3 - AP'!EZ3+'Case 3 - Drawdown'!EZ3","v":37000},{"$f":"'Case 3 - AP'!FA3+'Case 3 - Drawdown'!FA3","v":37000},{"$f":"'Case 3 - AP'!FB3+'Case 3 - Drawdown'!FB3","v":37000},{"$f":"'Case 3 - AP'!FC3+'Case 3 - Drawdown'!FC3","v":37000},{"$f":"'Case 3 - AP'!FD3+'Case 3 - Drawdown'!FD3","v":37000},{"$f":"'Case 3 - AP'!FE3+'Case 3 - Drawdown'!FE3","v":37000},{"$f":"'Case 3 - AP'!FF3+'Case 3 - Drawdown'!FF3","v":37000},{"$f":"'Case 3 - AP'!FG3+'Case 3 - Drawdown'!FG3","v":37000},{"$f":"'Case 3 - AP'!FH3+'Case 3 - Drawdown'!FH3","v":37000},{"$f":"'Case 3 - AP'!FI3+'Case 3 - Drawdown'!FI3","v":37000},{"$f":"'Case 3 - AP'!FJ3+'Case 3 - Drawdown'!FJ3","v":37000},{"$f":"'Case 3 - AP'!FK3+'Case 3 - Drawdown'!FK3","v":37000},{"$f":"'Case 3 - AP'!FL3+'Case 3 - Drawdown'!FL3","v":37000},{"$f":"'Case 3 - AP'!FM3+'Case 3 - Drawdown'!FM3","v":37000},{"$f":"'Case 3 - AP'!FN3+'Case 3 - Drawdown'!FN3","v":37000},{"$f":"'Case 3 - AP'!FO3+'Case 3 - Drawdown'!FO3","v":37000},{"$f":"'Case 3 - AP'!FP3+'Case 3 - Drawdown'!FP3","v":37000},{"$f":"'Case 3 - AP'!FQ3+'Case 3 - Drawdown'!FQ3","v":37000},{"$f":"'Case 3 - AP'!FR3+'Case 3 - Drawdown'!FR3","v":37000},{"$f":"'Case 3 - AP'!FS3+'Case 3 - Drawdown'!FS3","v":37000},{"$f":"'Case 3 - AP'!FT3+'Case 3 - Drawdown'!FT3","v":37000},{"$f":"'Case 3 - AP'!FU3+'Case 3 - Drawdown'!FU3","v":37000},{"$f":"'Case 3 - AP'!FV3+'Case 3 - Drawdown'!FV3","v":37000},{"$f":"'Case 3 - AP'!FW3+'Case 3 - Drawdown'!FW3","v":37000},{"$f":"'Case 3 - AP'!FX3+'Case 3 - Drawdown'!FX3","v":37000},{"$f":"'Case 3 - AP'!FY3+'Case 3 - Drawdown'!FY3","v":37000},{"$f":"'Case 3 - AP'!FZ3+'Case 3 - Drawdown'!FZ3","v":37000},{"$f":"'Case 3 - AP'!GA3+'Case 3 - Drawdown'!GA3","v":37000},{"$f":"'Case 3 - AP'!GB3+'Case 3 - Drawdown'!GB3","v":37000},{"$f":"'Case 3 - AP'!GC3+'Case 3 - Drawdown'!GC3","v":37000},{"$f":"'Case 3 - AP'!GD3+'Case 3 - Drawdown'!GD3","v":37000},{"$f":"'Case 3 - AP'!GE3+'Case 3 - Drawdown'!GE3","v":37000},{"$f":"'Case 3 - AP'!GF3+'Case 3 - Drawdown'!GF3","v":37000},{"$f":"'Case 3 - AP'!GG3+'Case 3 - Drawdown'!GG3","v":37000},{"$f":"'Case 3 - AP'!GH3+'Case 3 - Drawdown'!GH3","v":37000},{"$f":"'Case 3 - AP'!GI3+'Case 3 - Drawdown'!GI3","v":37000},{"$f":"'Case 3 - AP'!GJ3+'Case 3 - Drawdown'!GJ3","v":37000},{"$f":"'Case 3 - AP'!GK3+'Case 3 - Drawdown'!GK3","v":37000},{"$f":"'Case 3 - AP'!GL3+'Case 3 - Drawdown'!GL3","v":37000},{"$f":"'Case 3 - AP'!GM3+'Case 3 - Drawdown'!GM3","v":37000},{"$f":"'Case 3 - AP'!GN3+'Case 3 - Drawdown'!GN3","v":37000},{"$f":"'Case 3 - AP'!GO3+'Case 3 - Drawdown'!GO3","v":37000},{"$f":"'Case 3 - AP'!GP3+'Case 3 - Drawdown'!GP3","v":37000},{"$f":"'Case 3 - AP'!GQ3+'Case 3 - Drawdown'!GQ3","v":37000},{"$f":"'Case 3 - AP'!GR3+'Case 3 - Drawdown'!GR3","v":37000},{"$f":"'Case 3 - AP'!GS3+'Case 3 - Drawdown'!GS3","v":37000},{"$f":"'Case 3 - AP'!GT3+'Case 3 - Drawdown'!GT3","v":37000},{"$f":"'Case 3 - AP'!GU3+'Case 3 - Drawdown'!GU3","v":37000},{"$f":"'Case 3 - AP'!GV3+'Case 3 - Drawdown'!GV3","v":37000},{"$f":"'Case 3 - AP'!GW3+'Case 3 - Drawdown'!GW3","v":37000},{"$f":"'Case 3 - AP'!GX3+'Case 3 - Drawdown'!GX3","v":37000},{"$f":"'Case 3 - AP'!GY3+'Case 3 - Drawdown'!GY3","v":37000},{"$f":"'Case 3 - AP'!GZ3+'Case 3 - Drawdown'!GZ3","v":37000},{"$f":"'Case 3 - AP'!HA3+'Case 3 - Drawdown'!HA3","v":37000},{"$f":"'Case 3 - AP'!HB3+'Case 3 - Drawdown'!HB3","v":37000},{"$f":"'Case 3 - AP'!HC3+'Case 3 - Drawdown'!HC3","v":37000},{"$f":"'Case 3 - AP'!HD3+'Case 3 - Drawdown'!HD3","v":37000},{"$f":"'Case 3 - AP'!HE3+'Case 3 - Drawdown'!HE3","v":37000},{"$f":"'Case 3 - AP'!HF3+'Case 3 - Drawdown'!HF3","v":37000},{"$f":"'Case 3 - AP'!HG3+'Case 3 - Drawdown'!HG3","v":37000},{"$f":"'Case 3 - AP'!HH3+'Case 3 - Drawdown'!HH3","v":37000},{"$f":"'Case 3 - AP'!HI3+'Case 3 - Drawdown'!HI3","v":37000},{"$f":"'Case 3 - AP'!HJ3+'Case 3 - Drawdown'!HJ3","v":37000},{"$f":"'Case 3 - AP'!HK3+'Case 3 - Drawdown'!HK3","v":37000},{"$f":"'Case 3 - AP'!HL3+'Case 3 - Drawdown'!HL3","v":37000},{"$f":"'Case 3 - AP'!HM3+'Case 3 - Drawdown'!HM3","v":37000},{"$f":"'Case 3 - AP'!HN3+'Case 3 - Drawdown'!HN3","v":37000},{"$f":"'Case 3 - AP'!HO3+'Case 3 - Drawdown'!HO3","v":37000},{"$f":"'Case 3 - AP'!HP3+'Case 3 - Drawdown'!HP3","v":37000},{"$f":"'Case 3 - AP'!HQ3+'Case 3 - Drawdown'!HQ3","v":37000},{"$f":"'Case 3 - AP'!HR3+'Case 3 - Drawdown'!HR3","v":37000},{"$f":"'Case 3 - AP'!HS3+'Case 3 - Drawdown'!HS3","v":37000},{"$f":"'Case 3 - AP'!HT3+'Case 3 - Drawdown'!HT3","v":37000},{"$f":"'Case 3 - AP'!HU3+'Case 3 - Drawdown'!HU3","v":37000},{"$f":"'Case 3 - AP'!HV3+'Case 3 - Drawdown'!HV3","v":37000},{"$f":"'Case 3 - AP'!HW3+'Case 3 - Drawdown'!HW3","v":37000},{"$f":"'Case 3 - AP'!HX3+'Case 3 - Drawdown'!HX3","v":37000},{"$f":"'Case 3 - AP'!HY3+'Case 3 - Drawdown'!HY3","v":37000},{"$f":"'Case 3 - AP'!HZ3+'Case 3 - Drawdown'!HZ3","v":37000},{"$f":"'Case 3 - AP'!IA3+'Case 3 - Drawdown'!IA3","v":37000},{"$f":"'Case 3 - AP'!IB3+'Case 3 - Drawdown'!IB3","v":37000},{"$f":"'Case 3 - AP'!IC3+'Case 3 - Drawdown'!IC3","v":37000},{"$f":"'Case 3 - AP'!ID3+'Case 3 - Drawdown'!ID3","v":37000},{"$f":"'Case 3 - AP'!IE3+'Case 3 - Drawdown'!IE3","v":37000},{"$f":"'Case 3 - AP'!IF3+'Case 3 - Drawdown'!IF3","v":37000},{"$f":"'Case 3 - AP'!IG3+'Case 3 - Drawdown'!IG3","v":37000},{"$f":"'Case 3 - AP'!IH3+'Case 3 - Drawdown'!IH3","v":37000},{"$f":"'Case 3 - AP'!II3+'Case 3 - Drawdown'!II3","v":37000},{"$f":"'Case 3 - AP'!IJ3+'Case 3 - Drawdown'!IJ3","v":37000},{"$f":"'Case 3 - AP'!IK3+'Case 3 - Drawdown'!IK3","v":37000},{"$f":"'Case 3 - AP'!IL3+'Case 3 - Drawdown'!IL3","v":37000},{"$f":"'Case 3 - AP'!IM3+'Case 3 - Drawdown'!IM3","v":37000},{"$f":"'Case 3 - AP'!IN3+'Case 3 - Drawdown'!IN3","v":37000},{"$f":"'Case 3 - AP'!IO3+'Case 3 - Drawdown'!IO3","v":37000},{"$f":"'Case 3 - AP'!IP3+'Case 3 - Drawdown'!IP3","v":37000},{"$f":"'Case 3 - AP'!IQ3+'Case 3 - Drawdown'!IQ3","v":37000},{"$f":"'Case 3 - AP'!IR3+'Case 3 - Drawdown'!IR3","v":37000},{"$f":"'Case 3 - AP'!IS3+'Case 3 - Drawdown'!IS3","v":37000},{"$f":"'Case 3 - AP'!IT3+'Case 3 - Drawdown'!IT3","v":37000},{"$f":"'Case 3 - AP'!IU3+'Case 3 - Drawdown'!IU3","v":37000},{"$f":"'Case 3 - AP'!IV3+'Case 3 - Drawdown'!IV3","v":37000},{"$f":"'Case 3 - AP'!IW3+'Case 3 - Drawdown'!IW3","v":37000},{"$f":"'Case 3 - AP'!IX3+'Case 3 - Drawdown'!IX3","v":37000},{"$f":"'Case 3 - AP'!IY3+'Case 3 - Drawdown'!IY3","v":37000},{"$f":"'Case 3 - AP'!IZ3+'Case 3 - Drawdown'!IZ3","v":37000},{"$f":"'Case 3 - AP'!JA3+'Case 3 - Drawdown'!JA3","v":37000},{"$f":"'Case 3 - AP'!JB3+'Case 3 - Drawdown'!JB3","v":37000},{"$f":"'Case 3 - AP'!JC3+'Case 3 - Drawdown'!JC3","v":37000},{"$f":"'Case 3 - AP'!JD3+'Case 3 - Drawdown'!JD3","v":37000},{"$f":"'Case 3 - AP'!JE3+'Case 3 - Drawdown'!JE3","v":37000},{"$f":"'Case 3 - AP'!JF3+'Case 3 - Drawdown'!JF3","v":37000},{"$f":"'Case 3 - AP'!JG3+'Case 3 - Drawdown'!JG3","v":37000},{"$f":"'Case 3 - AP'!JH3+'Case 3 - Drawdown'!JH3","v":37000},{"$f":"'Case 3 - AP'!JI3+'Case 3 - Drawdown'!JI3","v":37000},{"$f":"'Case 3 - AP'!JJ3+'Case 3 - Drawdown'!JJ3","v":37000},{"$f":"'Case 3 - AP'!JK3+'Case 3 - Drawdown'!JK3","v":37000},{"$f":"'Case 3 - AP'!JL3+'Case 3 - Drawdown'!JL3","v":37000},{"$f":"'Case 3 - AP'!JM3+'Case 3 - Drawdown'!JM3","v":37000},{"$f":"'Case 3 - AP'!JN3+'Case 3 - Drawdown'!JN3","v":37000},{"$f":"'Case 3 - AP'!JO3+'Case 3 - Drawdown'!JO3","v":37000},{"$f":"'Case 3 - AP'!JP3+'Case 3 - Drawdown'!JP3","v":37000},{"$f":"'Case 3 - AP'!JQ3+'Case 3 - Drawdown'!JQ3","v":37000},{"$f":"'Case 3 - AP'!JR3+'Case 3 - Drawdown'!JR3","v":37000},{"$f":"'Case 3 - AP'!JS3+'Case 3 - Drawdown'!JS3","v":37000},{"$f":"'Case 3 - AP'!JT3+'Case 3 - Drawdown'!JT3","v":37000},{"$f":"'Case 3 - AP'!JU3+'Case 3 - Drawdown'!JU3","v":37000},{"$f":"'Case 3 - AP'!JV3+'Case 3 - Drawdown'!JV3","v":37000},{"$f":"'Case 3 - AP'!JW3+'Case 3 - Drawdown'!JW3","v":37000},{"$f":"'Case 3 - AP'!JX3+'Case 3 - Drawdown'!JX3","v":37000},{"$f":"'Case 3 - AP'!JY3+'Case 3 - Drawdown'!JY3","v":37000},{"$f":"'Case 3 - AP'!JZ3+'Case 3 - Drawdown'!JZ3","v":37000},{"$f":"'Case 3 - AP'!KA3+'Case 3 - Drawdown'!KA3","v":37000},{"$f":"'Case 3 - AP'!KB3+'Case 3 - Drawdown'!KB3","v":37000},{"$f":"'Case 3 - AP'!KC3+'Case 3 - Drawdown'!KC3","v":37000},{"$f":"'Case 3 - AP'!KD3+'Case 3 - Drawdown'!KD3","v":37000},{"$f":"'Case 3 - AP'!KE3+'Case 3 - Drawdown'!KE3","v":37000},{"$f":"'Case 3 - AP'!KF3+'Case 3 - Drawdown'!KF3","v":37000},{"$f":"'Case 3 - AP'!KG3+'Case 3 - Drawdown'!KG3","v":37000},{"$f":"'Case 3 - AP'!KH3+'Case 3 - Drawdown'!KH3","v":37000},{"$f":"'Case 3 - AP'!KI3+'Case 3 - Drawdown'!KI3","v":37000},{"$f":"'Case 3 - AP'!KJ3+'Case 3 - Drawdown'!KJ3","v":37000},{"$f":"'Case 3 - AP'!KK3+'Case 3 - Drawdown'!KK3","v":37000},{"$f":"'Case 3 - AP'!KL3+'Case 3 - Drawdown'!KL3","v":37000},{"$f":"'Case 3 - AP'!KM3+'Case 3 - Drawdown'!KM3","v":37000},{"$f":"'Case 3 - AP'!KN3+'Case 3 - Drawdown'!KN3","v":37000},{"$f":"'Case 3 - AP'!KO3+'Case 3 - Drawdown'!KO3","v":37000},{"$f":"'Case 3 - AP'!KP3+'Case 3 - Drawdown'!KP3","v":37000},{"$f":"'Case 3 - AP'!KQ3+'Case 3 - Drawdown'!KQ3","v":37000},{"$f":"'Case 3 - AP'!KR3+'Case 3 - Drawdown'!KR3","v":37000},{"$f":"'Case 3 - AP'!KS3+'Case 3 - Drawdown'!KS3","v":37000},{"$f":"'Case 3 - AP'!KT3+'Case 3 - Drawdown'!KT3","v":37000},{"$f":"'Case 3 - AP'!KU3+'Case 3 - Drawdown'!KU3","v":37000},{"$f":"'Case 3 - AP'!KV3+'Case 3 - Drawdown'!KV3","v":37000},{"$f":"'Case 3 - AP'!KW3+'Case 3 - Drawdown'!KW3","v":37000},{"$f":"'Case 3 - AP'!KX3+'Case 3 - Drawdown'!KX3","v":37000},{"$f":"'Case 3 - AP'!KY3+'Case 3 - Drawdown'!KY3","v":37000},{"$f":"'Case 3 - AP'!KZ3+'Case 3 - Drawdown'!KZ3","v":37000},{"$f":"'Case 3 - AP'!LA3+'Case 3 - Drawdown'!LA3","v":37000},{"$f":"'Case 3 - AP'!LB3+'Case 3 - Drawdown'!LB3","v":37000},{"$f":"'Case 3 - AP'!LC3+'Case 3 - Drawdown'!LC3","v":37000},{"$f":"'Case 3 - AP'!LD3+'Case 3 - Drawdown'!LD3","v":37000},{"$f":"'Case 3 - AP'!LE3+'Case 3 - Drawdown'!LE3","v":37000},{"$f":"'Case 3 - AP'!LF3+'Case 3 - Drawdown'!LF3","v":37000},{"$f":"'Case 3 - AP'!LG3+'Case 3 - Drawdown'!LG3","v":37000},{"$f":"'Case 3 - AP'!LH3+'Case 3 - Drawdown'!LH3","v":37000},{"$f":"'Case 3 - AP'!LI3+'Case 3 - Drawdown'!LI3","v":37000},{"$f":"'Case 3 - AP'!LJ3+'Case 3 - Drawdown'!LJ3","v":37000},{"$f":"'Case 3 - AP'!LK3+'Case 3 - Drawdown'!LK3","v":37000},{"$f":"'Case 3 - AP'!LL3+'Case 3 - Drawdown'!LL3","v":37000},{"$f":"'Case 3 - AP'!LM3+'Case 3 - Drawdown'!LM3","v":37000},{"$f":"'Case 3 - AP'!LN3+'Case 3 - Drawdown'!LN3","v":37000},{"$f":"'Case 3 - AP'!LO3+'Case 3 - Drawdown'!LO3","v":37000},{"$f":"'Case 3 - AP'!LP3+'Case 3 - Drawdown'!LP3","v":37000},{"$f":"'Case 3 - AP'!LQ3+'Case 3 - Drawdown'!LQ3","v":37000},{"$f":"'Case 3 - AP'!LR3+'Case 3 - Drawdown'!LR3","v":37000},{"$f":"'Case 3 - AP'!LS3+'Case 3 - Drawdown'!LS3","v":37000},{"$f":"'Case 3 - AP'!LT3+'Case 3 - Drawdown'!LT3","v":37000},{"$f":"'Case 3 - AP'!LU3+'Case 3 - Drawdown'!LU3","v":37000},{"$f":"'Case 3 - AP'!LV3+'Case 3 - Drawdown'!LV3","v":37000},{"$f":"'Case 3 - AP'!LW3+'Case 3 - Drawdown'!LW3","v":37000},{"$f":"'Case 3 - AP'!LX3+'Case 3 - Drawdown'!LX3","v":37000},{"$f":"'Case 3 - AP'!LY3+'Case 3 - Drawdown'!LY3","v":37000},{"$f":"'Case 3 - AP'!LZ3+'Case 3 - Drawdown'!LZ3","v":37000},{"$f":"'Case 3 - AP'!MA3+'Case 3 - Drawdown'!MA3","v":37000},{"$f":"'Case 3 - AP'!MB3+'Case 3 - Drawdown'!MB3","v":37000},{"$f":"'Case 3 - AP'!MC3+'Case 3 - Drawdown'!MC3","v":37000},{"$f":"'Case 3 - AP'!MD3+'Case 3 - Drawdown'!MD3","v":37000},{"$f":"'Case 3 - AP'!ME3+'Case 3 - Drawdown'!ME3","v":37000},{"$f":"'Case 3 - AP'!MF3+'Case 3 - Drawdown'!MF3","v":37000},{"$f":"'Case 3 - AP'!MG3+'Case 3 - Drawdown'!MG3","v":37000},{"$f":"'Case 3 - AP'!MH3+'Case 3 - Drawdown'!MH3","v":37000},{"$f":"'Case 3 - AP'!MI3+'Case 3 - Drawdown'!MI3","v":37000},{"$f":"'Case 3 - AP'!MJ3+'Case 3 - Drawdown'!MJ3","v":37000},{"$f":"'Case 3 - AP'!MK3+'Case 3 - Drawdown'!MK3","v":37000},{"$f":"'Case 3 - AP'!ML3+'Case 3 - Drawdown'!ML3","v":37000},{"$f":"'Case 3 - AP'!MM3+'Case 3 - Drawdown'!MM3","v":37000},{"$f":"'Case 3 - AP'!MN3+'Case 3 - Drawdown'!MN3","v":37000},{"$f":"'Case 3 - AP'!MO3+'Case 3 - Drawdown'!MO3","v":37000},{"$f":"'Case 3 - AP'!MP3+'Case 3 - Drawdown'!MP3","v":37000},{"$f":"'Case 3 - AP'!MQ3+'Case 3 - Drawdown'!MQ3","v":37000},{"$f":"'Case 3 - AP'!MR3+'Case 3 - Drawdown'!MR3","v":37000},{"$f":"'Case 3 - AP'!MS3+'Case 3 - Drawdown'!MS3","v":37000},{"$f":"'Case 3 - AP'!MT3+'Case 3 - Drawdown'!MT3","v":37000},{"$f":"'Case 3 - AP'!MU3+'Case 3 - Drawdown'!MU3","v":37000},{"$f":"'Case 3 - AP'!MV3+'Case 3 - Drawdown'!MV3","v":37000},{"$f":"'Case 3 - AP'!MW3+'Case 3 - Drawdown'!MW3","v":37000},{"$f":"'Case 3 - AP'!MX3+'Case 3 - Drawdown'!MX3","v":37000},{"$f":"'Case 3 - AP'!MY3+'Case 3 - Drawdown'!MY3","v":37000},{"$f":"'Case 3 - AP'!MZ3+'Case 3 - Drawdown'!MZ3","v":37000},{"$f":"'Case 3 - AP'!NA3+'Case 3 - Drawdown'!NA3","v":37000},{"$f":"'Case 3 - AP'!NB3+'Case 3 - Drawdown'!NB3","v":37000},{"$f":"'Case 3 - AP'!NC3+'Case 3 - Drawdown'!NC3","v":37000},{"$f":"'Case 3 - AP'!ND3+'Case 3 - Drawdown'!ND3","v":37000},{"$f":"'Case 3 - AP'!NE3+'Case 3 - Drawdown'!NE3","v":37000},{"$f":"'Case 3 - AP'!NF3+'Case 3 - Drawdown'!NF3","v":37000},{"$f":"'Case 3 - AP'!NG3+'Case 3 - Drawdown'!NG3","v":37000},{"$f":"'Case 3 - AP'!NH3+'Case 3 - Drawdown'!NH3","v":37000},{"$f":"'Case 3 - AP'!NI3+'Case 3 - Drawdown'!NI3","v":37000},{"$f":"'Case 3 - AP'!NJ3+'Case 3 - Drawdown'!NJ3","v":37000},{"$f":"'Case 3 - AP'!NK3+'Case 3 - Drawdown'!NK3","v":37000},{"$f":"'Case 3 - AP'!NL3+'Case 3 - Drawdown'!NL3","v":37000},{"$f":"'Case 3 - AP'!NM3+'Case 3 - Drawdown'!NM3","v":37000},{"$f":"'Case 3 - AP'!NN3+'Case 3 - Drawdown'!NN3","v":37000},{"$f":"'Case 3 - AP'!NO3+'Case 3 - Drawdown'!NO3","v":37000},{"$f":"'Case 3 - AP'!NP3+'Case 3 - Drawdown'!NP3","v":37000},{"$f":"'Case 3 - AP'!NQ3+'Case 3 - Drawdown'!NQ3","v":37000},{"$f":"'Case 3 - AP'!NR3+'Case 3 - Drawdown'!NR3","v":37000},{"$f":"'Case 3 - AP'!NS3+'Case 3 - Drawdown'!NS3","v":37000},{"$f":"'Case 3 - AP'!NT3+'Case 3 - Drawdown'!NT3","v":37000},{"$f":"'Case 3 - AP'!NU3+'Case 3 - Drawdown'!NU3","v":37000},{"$f":"'Case 3 - AP'!NV3+'Case 3 - Drawdown'!NV3","v":37000},{"$f":"'Case 3 - AP'!NW3+'Case 3 - Drawdown'!NW3","v":37000},{"$f":"'Case 3 - AP'!NX3+'Case 3 - Drawdown'!NX3","v":37000},{"$f":"'Case 3 - AP'!NY3+'Case 3 - Drawdown'!NY3","v":37000},{"$f":"'Case 3 - AP'!NZ3+'Case 3 - Drawdown'!NZ3","v":37000},{"$f":"'Case 3 - AP'!OA3+'Case 3 - Drawdown'!OA3","v":37000},{"$f":"'Case 3 - AP'!OB3+'Case 3 - Drawdown'!OB3","v":37000},{"$f":"'Case 3 - AP'!OC3+'Case 3 - Drawdown'!OC3","v":37000},{"$f":"'Case 3 - AP'!OD3+'Case 3 - Drawdown'!OD3","v":37000},{"$f":"'Case 3 - AP'!OE3+'Case 3 - Drawdown'!OE3","v":37000},{"$f":"'Case 3 - AP'!OF3+'Case 3 - Drawdown'!OF3","v":37000},{"$f":"'Case 3 - AP'!OG3+'Case 3 - Drawdown'!OG3","v":37000},{"$f":"'Case 3 - AP'!OH3+'Case 3 - Drawdown'!OH3","v":37000},{"$f":"'Case 3 - AP'!OI3+'Case 3 - Drawdown'!OI3","v":37000},{"$f":"'Case 3 - AP'!OJ3+'Case 3 - Drawdown'!OJ3","v":37000},{"$f":"'Case 3 - AP'!OK3+'Case 3 - Drawdown'!OK3","v":37000},{"$f":"'Case 3 - AP'!OL3+'Case 3 - Drawdown'!OL3","v":37000},{"$f":"'Case 3 - AP'!OM3+'Case 3 - Drawdown'!OM3","v":37000},{"$f":"'Case 3 - AP'!ON3+'Case 3 - Drawdown'!ON3","v":37000},{"$f":"'Case 3 - AP'!OO3+'Case 3 - Drawdown'!OO3","v":37000},{"$f":"'Case 3 - AP'!OP3+'Case 3 - Drawdown'!OP3","v":37000},{"$f":"'Case 3 - AP'!OQ3+'Case 3 - Drawdown'!OQ3","v":37000},{"$f":"'Case 3 - AP'!OR3+'Case 3 - Drawdown'!OR3","v":37000},{"$f":"'Case 3 - AP'!OS3+'Case 3 - Drawdown'!OS3","v":37000},{"$f":"'Case 3 - AP'!OT3+'Case 3 - Drawdown'!OT3","v":37000},{"$f":"'Case 3 - AP'!OU3+'Case 3 - Drawdown'!OU3","v":37000},{"$f":"'Case 3 - AP'!OV3+'Case 3 - Drawdown'!OV3","v":37000},{"$f":"'Case 3 - AP'!OW3+'Case 3 - Drawdown'!OW3","v":37000},{"$f":"'Case 3 - AP'!OX3+'Case 3 - Drawdown'!OX3","v":37000},{"$f":"'Case 3 - AP'!OY3+'Case 3 - Drawdown'!OY3","v":37000},{"$f":"'Case 3 - AP'!OZ3+'Case 3 - Drawdown'!OZ3","v":37000},{"$f":"'Case 3 - AP'!PA3+'Case 3 - Drawdown'!PA3","v":37000},{"$f":"'Case 3 - AP'!PB3+'Case 3 - Drawdown'!PB3","v":37000},{"$f":"'Case 3 - AP'!PC3+'Case 3 - Drawdown'!PC3","v":37000},{"$f":"'Case 3 - AP'!PD3+'Case 3 - Drawdown'!PD3","v":37000},{"$f":"'Case 3 - AP'!PE3+'Case 3 - Drawdown'!PE3","v":37000},{"$f":"'Case 3 - AP'!PF3+'Case 3 - Drawdown'!PF3","v":37000},{"$f":"'Case 3 - AP'!PG3+'Case 3 - Drawdown'!PG3","v":37000},{"$f":"'Case 3 - AP'!PH3+'Case 3 - Drawdown'!PH3","v":37000},{"$f":"'Case 3 - AP'!PI3+'Case 3 - Drawdown'!PI3","v":37000},{"$f":"'Case 3 - AP'!PJ3+'Case 3 - Drawdown'!PJ3","v":37000},{"$f":"'Case 3 - AP'!PK3+'Case 3 - Drawdown'!PK3","v":37000},{"$f":"'Case 3 - AP'!PL3+'Case 3 - Drawdown'!PL3","v":37000},{"$f":"'Case 3 - AP'!PM3+'Case 3 - Drawdown'!PM3","v":37000},{"$f":"'Case 3 - AP'!PN3+'Case 3 - Drawdown'!PN3","v":37000},{"$f":"'Case 3 - AP'!PO3+'Case 3 - Drawdown'!PO3","v":37000},{"$f":"'Case 3 - AP'!PP3+'Case 3 - Drawdown'!PP3","v":37000},{"$f":"'Case 3 - AP'!PQ3+'Case 3 - Drawdown'!PQ3","v":37000},{"$f":"'Case 3 - AP'!PR3+'Case 3 - Drawdown'!PR3","v":37000},{"$f":"'Case 3 - AP'!PS3+'Case 3 - Drawdown'!PS3","v":37000},{"$f":"'Case 3 - AP'!PT3+'Case 3 - Drawdown'!PT3","v":37000},{"$f":"'Case 3 - AP'!PU3+'Case 3 - Drawdown'!PU3","v":37000},{"$f":"'Case 3 - AP'!PV3+'Case 3 - Drawdown'!PV3","v":37000},{"$f":"'Case 3 - AP'!PW3+'Case 3 - Drawdown'!PW3","v":37000},{"$f":"'Case 3 - AP'!PX3+'Case 3 - Drawdown'!PX3","v":37000},{"$f":"'Case 3 - AP'!PY3+'Case 3 - Drawdown'!PY3","v":37000},{"$f":"'Case 3 - AP'!PZ3+'Case 3 - Drawdown'!PZ3","v":37000},{"$f":"'Case 3 - AP'!QA3+'Case 3 - Drawdown'!QA3","v":37000},{"$f":"'Case 3 - AP'!QB3+'Case 3 - Drawdown'!QB3","v":37000},{"$f":"'Case 3 - AP'!QC3+'Case 3 - Drawdown'!QC3","v":37000},{"$f":"'Case 3 - AP'!QD3+'Case 3 - Drawdown'!QD3","v":37000},{"$f":"'Case 3 - AP'!QE3+'Case 3 - Drawdown'!QE3","v":37000},{"$f":"'Case 3 - AP'!QF3+'Case 3 - Drawdown'!QF3","v":37000},{"$f":"'Case 3 - AP'!QG3+'Case 3 - Drawdown'!QG3","v":37000},{"$f":"'Case 3 - AP'!QH3+'Case 3 - Drawdown'!QH3","v":37000},{"$f":"'Case 3 - AP'!QI3+'Case 3 - Drawdown'!QI3","v":37000},{"$f":"'Case 3 - AP'!QJ3+'Case 3 - Drawdown'!QJ3","v":37000},{"$f":"'Case 3 - AP'!QK3+'Case 3 - Drawdown'!QK3","v":37000},{"$f":"'Case 3 - AP'!QL3+'Case 3 - Drawdown'!QL3","v":37000},{"$f":"'Case 3 - AP'!QM3+'Case 3 - Drawdown'!QM3","v":37000},{"$f":"'Case 3 - AP'!QN3+'Case 3 - Drawdown'!QN3","v":37000},{"$f":"'Case 3 - AP'!QO3+'Case 3 - Drawdown'!QO3","v":37000},{"$f":"'Case 3 - AP'!QP3+'Case 3 - Drawdown'!QP3","v":37000},{"$f":"'Case 3 - AP'!QQ3+'Case 3 - Drawdown'!QQ3","v":37000},{"$f":"'Case 3 - AP'!QR3+'Case 3 - Drawdown'!QR3","v":37000},{"$f":"'Case 3 - AP'!QS3+'Case 3 - Drawdown'!QS3","v":37000},{"$f":"'Case 3 - AP'!QT3+'Case 3 - Drawdown'!QT3","v":37000},{"$f":"'Case 3 - AP'!QU3+'Case 3 - Drawdown'!QU3","v":37000},{"$f":"'Case 3 - AP'!QV3+'Case 3 - Drawdown'!QV3","v":37000},{"$f":"'Case 3 - AP'!QW3+'Case 3 - Drawdown'!QW3","v":37000},{"$f":"'Case 3 - AP'!QX3+'Case 3 - Drawdown'!QX3","v":37000},{"$f":"'Case 3 - AP'!QY3+'Case 3 - Drawdown'!QY3","v":37000},{"$f":"'Case 3 - AP'!QZ3+'Case 3 - Drawdown'!QZ3","v":37000},{"$f":"'Case 3 - AP'!RA3+'Case 3 - Drawdown'!RA3","v":37000},{"$f":"'Case 3 - AP'!RB3+'Case 3 - Drawdown'!RB3","v":37000},{"$f":"'Case 3 - AP'!RC3+'Case 3 - Drawdown'!RC3","v":37000},{"$f":"'Case 3 - AP'!RD3+'Case 3 - Drawdown'!RD3","v":37000},{"$f":"'Case 3 - AP'!RE3+'Case 3 - Drawdown'!RE3","v":37000},{"$f":"'Case 3 - AP'!RF3+'Case 3 - Drawdown'!RF3","v":37000},{"$f":"'Case 3 - AP'!RG3+'Case 3 - Drawdown'!RG3","v":37000},{"$f":"'Case 3 - AP'!RH3+'Case 3 - Drawdown'!RH3","v":37000},{"$f":"'Case 3 - AP'!RI3+'Case 3 - Drawdown'!RI3","v":37000},{"$f":"'Case 3 - AP'!RJ3+'Case 3 - Drawdown'!RJ3","v":37000},{"$f":"'Case 3 - AP'!RK3+'Case 3 - Drawdown'!RK3","v":37000},{"$f":"'Case 3 - AP'!RL3+'Case 3 - Drawdown'!RL3","v":37000},{"$f":"'Case 3 - AP'!RM3+'Case 3 - Drawdown'!RM3","v":37000},{"$f":"'Case 3 - AP'!RN3+'Case 3 - Drawdown'!RN3","v":37000},{"$f":"'Case 3 - AP'!RO3+'Case 3 - Drawdown'!RO3","v":37000},{"$f":"'Case 3 - AP'!RP3+'Case 3 - Drawdown'!RP3","v":37000},{"$f":"'Case 3 - AP'!RQ3+'Case 3 - Drawdown'!RQ3","v":37000},{"$f":"'Case 3 - AP'!RR3+'Case 3 - Drawdown'!RR3","v":37000},{"$f":"'Case 3 - AP'!RS3+'Case 3 - Drawdown'!RS3","v":37000},{"$f":"'Case 3 - AP'!RT3+'Case 3 - Drawdown'!RT3","v":37000},{"$f":"'Case 3 - AP'!RU3+'Case 3 - Drawdown'!RU3","v":37000},{"$f":"'Case 3 - AP'!RV3+'Case 3 - Drawdown'!RV3","v":37000},{"$f":"'Case 3 - AP'!RW3+'Case 3 - Drawdown'!RW3","v":37000},{"$f":"'Case 3 - AP'!RX3+'Case 3 - Drawdown'!RX3","v":37000},{"$f":"'Case 3 - AP'!RY3+'Case 3 - Drawdown'!RY3","v":37000},{"$f":"'Case 3 - AP'!RZ3+'Case 3 - Drawdown'!RZ3","v":37000},{"$f":"'Case 3 - AP'!SA3+'Case 3 - Drawdown'!SA3","v":37000},{"$f":"'Case 3 - AP'!SB3+'Case 3 - Drawdown'!SB3","v":37000},{"$f":"'Case 3 - AP'!SC3+'Case 3 - Drawdown'!SC3","v":37000},{"$f":"'Case 3 - AP'!SD3+'Case 3 - Drawdown'!SD3","v":37000},{"$f":"'Case 3 - AP'!SE3+'Case 3 - Drawdown'!SE3","v":37000},{"$f":"'Case 3 - AP'!SF3+'Case 3 - Drawdown'!SF3","v":37000},{"$f":"'Case 3 - AP'!SG3+'Case 3 - Drawdown'!SG3","v":37000}]
[12,{"$f":"'Case 3 - AP'!B15+'Case 3 - Drawdown'!B15","v":37000},{"$f":"'Case 3 - AP'!C15+'Case 3 - Drawdown'!C15","v":37000},{"$f":"'Case 3 - AP'!D15+'Case 3 - Drawdown'!D15","v":37000},{"$f":"'Case 3 - AP'!E15+'Case 3 - Drawdown'!E15","v":37000},{"$f":"'Case 3 - AP'!F15+'Case 3 - Drawdown'!F15","v":37000},{"$f":"'Case 3 - AP'!G15+'Case 3 - Drawdown'!G15","v":37000},{"$f":"'Case 3 - AP'!H15+'Case 3 - Drawdown'!H15","v":37000},{"$f":"'Case 3 - AP'!I15+'Case 3 - Drawdown'!I15","v":37000},{"$f":"'Case 3 - AP'!J15+'Case 3 - Drawdown'!J15","v":37000},{"$f":"'Case 3 - AP'!K15+'Case 3 - Drawdown'!K15","v":37000},{"$f":"'Case 3 - AP'!L15+'Case 3 - Drawdown'!L15","v":37000},{"$f":"'Case 3 - AP'!M15+'Case 3 - Drawdown'!M15","v":37000},{"$f":"'Case 3 - AP'!N15+'Case 3 - Drawdown'!N15","v":37000},{"$f":"'Case 3 - AP'!O15+'Case 3 - Drawdown'!O15","v":37000},{"$f":"'Case 3 - AP'!P15+'Case 3 - Drawdown'!P15","v":37000},{"$f":"'Case 3 - AP'!Q15+'Case 3 - Drawdown'!Q15","v":37000},{"$f":"'Case 3 - AP'!R15+'Case 3 - Drawdown'!R15","v":37000},{"$f":"'Case 3 - AP'!S15+'Case 3 - Drawdown'!S15","v":37000},{"$f":"'Case 3 - AP'!T15+'Case 3 - Drawdown'!T15","v":37000},{"$f":"'Case 3 - AP'!U15+'Case 3 - Drawdown'!U15","v":37000},{"$f":"'Case 3 - AP'!V15+'Case 3 - Drawdown'!V15","v":37000},{"$f":"'Case 3 - AP'!W15+'Case 3 - Drawdown'!W15","v":37000},{"$f":"'Case 3 - AP'!X15+'Case 3 - Drawdown'!X15","v":37000},{"$f":"'Case 3 - AP'!Y15+'Case 3 - Drawdown'!Y15","v":37000},{"$f":"'Case 3 - AP'!Z15+'Case 3 - Drawdown'!Z15","v":37000},{"$f":"'Case 3 - AP'!AA15+'Case 3 - Drawdown'!AA15","v":37000},{"$f":"'Case 3 - AP'!AB15+'Case 3 - Drawdown'!AB15","v":37000},{"$f":"'Case 3 - AP'!AC15+'Case 3 - Drawdown'!AC15","v":37000},{"$f":"'Case 3 - AP'!AD15+'Case 3 - Drawdown'!AD15","v":37000},{"$f":"'Case 3 - AP'!AE15+'Case 3 - Drawdown'!AE15","v":37000},{"$f":"'Case 3 - AP'!AF15+'Case 3 - Drawdown'!AF15","v":37000},{"$f":"'Case 3 - AP'!AG15+'Case 3 - Drawdown'!AG15","v":37000},{"$f":"'Case 3 - AP'!AH15+'Case 3 - Drawdown'!AH15","v":37000},{"$f":"'Case 3 - AP'!AI15+'Case 3 - Drawdown'!AI15","v":37000},{"$f":"'Case 3 - AP'!AJ15+'Case 3 - Drawdown'!AJ15","v":37000},{"$f":"'Case 3 - AP'!AK15+'Case 3 - Drawdown'!AK15","v":37000},{"$f":"'Case 3 - AP'!AL15+'Case 3 - Drawdown'!AL15","v":37000},{"$f":"'Case 3 - AP'!AM15+'Case 3 - Drawdown'!AM15","v":37000},{"$f":"'Case 3 - AP'!AN15+'Case 3 - Drawdown'!AN15","v":37000},{"$f":"'Case 3 - AP'!AO15+'Case 3 - Drawdown'!AO15","v":37000},{"$f":"'Case 3 - AP'!AP15+'Case 3 - Drawdown'!AP15","v":37000},{"$f":"'Case 3 - AP'!AQ15+'Case 3 - Drawdown'!AQ15","v":37000},{"$f":"'Case 3 - AP'!AR15+'Case 3 - Drawdown'!AR15","v":37000},{"$f":"'Case 3 - AP'!AS15+'Case 3 - Drawdown'!AS15","v":37000},{"$f":"'Case 3 - AP'!AT15+'Case 3 - Drawdown'!AT15","v":37000},{"$f":"'Case 3 - AP'!AU15+'Case 3 - Drawdown'!AU15","v":37000},{"$f":"'Case 3 - AP'!AV15+'Case 3 - Drawdown'!AV15","v":37000},{"$f":"'Case 3 - AP'!AW15+'Case 3 - Drawdown'!AW15","v":37000},{"$f":"'Case 3 - AP'!AX15+'Case 3 - Drawdown'!AX15","v":37000},{"$f":"'Case 3 - AP'!AY15+'Case 3 - Drawdown'!AY15","v":37000},{"$f":"'Case 3 - AP'!AZ15+'Case 3 - Drawdown'!AZ15","v":37000},{"$f":"'Case 3 - AP'!BA15+'Case 3 - Drawdown'!BA15","v":37000},{"$f":"'Case 3 - AP'!BB15+'Case 3 - Drawdown'!BB15","v":37000},{"$f":"'Case 3 - AP'!BC15+'Case 3 - Drawdown'!BC15","v":37000},{"$f":"'Case 3 - AP'!BD15+'Case 3 - Drawdown'!BD15","v":37000},{"$f":"'Case 3 - AP'!BE15+'Case 3 - Drawdown'!BE15","v":37000},{"$f":"'Case 3 - AP'!BF15+'Case 3 - Drawdown'!BF15","v":37000},{"$f":"'Case 3 - AP'!BG15+'Case 3 - Drawdown'!BG15","v":37000},{"$f":"'Case 3 - AP'!BH15+'Case 3 - Drawdown'!BH15","v":37000},{"$f":"'Case 3 - AP'!BI15+'Case 3 - Drawdown'!BI15","v":37000},{"$f":"'Case 3 - AP'!BJ15+'Case 3 - Drawdown'!BJ15","v":37000},{"$f":"'Case 3 - AP'!BK15+'Case 3 - Drawdown'!BK15","v":37000},{"$f":"'Case 3 - AP'!BL15+'Case 3 - Drawdown'!BL15","v":37000},{"$f":"'Case 3 - AP'!BM15+'Case 3 - Drawdown'!BM15","v":37000},{"$f":"'Case 3 - AP'!BN15+'Case 3 - Drawdown'!BN15","v":37000},{"$f":"'Case 3 - AP'!BO15+'Case 3 - Drawdown'!BO15","v":37000},{"$f":"'Case 3 - AP'!BP15+'Case 3 - Drawdown'!BP15","v":37000},{"$f":"'Case 3 - AP'!BQ15+'Case 3 - Drawdown'!BQ15","v":37000},{"$f":"'Case 3 - AP'!BR15+'Case 3 - Drawdown'!BR15","v":37000},{"$f":"'Case 3 - AP'!BS15+'Case 3 - Drawdown'!BS15","v":37000},{"$f":"'Case 3 - AP'!BT15+'Case 3 - Drawdown'!BT15","v":37000},{"$f":"'Case 3 - AP'!BU15+'Case 3 - Drawdown'!BU15","v":37000},{"$f":"'Case 3 - AP'!BV15+'Case 3 - Drawdown'!BV15","v":37000},{"$f":"'Case 3 - AP'!BW15+'Case 3 - Drawdown'!BW15","v":37000},{"$f":"'Case 3 - AP'!BX15+'Case 3 - Drawdown'!BX15","v":37000},{"$f":"'Case 3 - AP'!BY15+'Case 3 - Drawdown'!BY15","v":37000},{"$f":"'Case 3 - AP'!BZ15+'Case 3 - Drawdown'!BZ15","v":37000},{"$f":"'Case 3 - AP'!CA15+'Case 3 - Drawdown'!CA15","v":37000},{"$f":"'Case 3 - AP'!CB15+'Case 3 - Drawdown'!CB15","v":37000},{"$f":"'Case 3 - AP'!CC15+'Case 3 - Drawdown'!CC15","v":37000},{"$f":"'Case 3 - AP'!CD15+'Case 3 - Drawdown'!CD15","v":37000},{"$f":"'Case 3 - AP'!CE15+'Case 3 - Drawdown'!CE15","v":37000},{"$f":"'Case 3 - AP'!CF15+'Case 3 - Drawdown'!CF15","v":37000},{"$f":"'Case 3 - AP'!CG15+'Case 3 - Drawdown'!CG15","v":37000},{"$f":"'Case 3 - AP'!CH15+'Case 3 - Drawdown'!CH15","v":37000},{"$f":"'Case 3 - AP'!CI15+'Case 3 - Drawdown'!CI15","v":37000},{"$f":"'Case 3 - AP'!CJ15+'Case 3 - Drawdown'!CJ15","v":37000},{"$f":"'Case 3 - AP'!CK15+'Case 3 - Drawdown'!CK15","v":37000},{"$f":"'Case 3 - AP'!CL15+'Case 3 - Drawdown'!CL15","v":37000},{"$f":"'Case 3 - AP'!CM15+'Case 3 - Drawdown'!CM15","v":37000},{"$f":"'Case 3 - AP'!CN15+'Case 3 - Drawdown'!CN15","v":37000},{"$f":"'Case 3 - AP'!CO15+'Case 3 - Drawdown'!CO15","v":37000},{"$f":"'Case 3 - AP'!CP15+'Case 3 - Drawdown'!CP15","v":37000},{"$f":"'Case 3 - AP'!CQ15+'Case 3 - Drawdown'!CQ15","v":37000},{"$f":"'Case 3 - AP'!CR15+'Case 3 - Drawdown'!CR15","v":37000},{"$f":"'Case 3 - AP'!CS15+'Case 3 - Drawdown'!CS15","v":37000},{"$f":"'Case 3 - AP'!CT15+'Case 3 - Drawdown'!CT15","v":37000},{"$f":"'Case 3 - AP'!CU15+'Case 3 - Drawdown'!CU15","v":37000},{"$f":"'Case 3 - AP'!CV15+'Case 3 - Drawdown'!CV15","v":37000},{"$f":"'Case 3 - AP'!CW15+'Case 3 - Drawdown'!CW15","v":37000},{"$f":"'Case 3 - AP'!CX15+'Case 3 - Drawdown'!CX15","v":37000},{"$f":"'Case 3 - AP'!CY15+'Case 3 - Drawdown'!CY15","v":37000},{"$f":"'Case 3 - AP'!CZ15+'Case 3 - Drawdown'!CZ15","v":37000},{"$f":"'Case 3 - AP'!DA15+'Case 3 - Drawdown'!DA15","v":37000},{"$f":"'Case 3 - AP'!DB15+'Case 3 - Drawdown'!DB15","v":37000},{"$f":"'Case 3 - AP'!DC15+'Case 3 - Drawdown'!DC15","v":37000},{"$f":"'Case 3 - AP'!DD15+'Case 3 - Drawdown'!DD15","v":37000},{"$f":"'Case 3 - AP'!DE15+'Case 3 - Drawdown'!DE15","v":37000},{"$f":"'Case 3 - AP'!DF15+'Case 3 - Drawdown'!DF15","v":37000},{"$f":"'Case 3 - AP'!DG15+'Case 3 - Drawdown'!DG15","v":37000},{"$f":"'Case 3 - AP'!DH15+'Case 3 - Drawdown'!DH15","v":37000},{"$f":"'Case 3 - AP'!DI15+'Case 3 - Drawdown'!DI15","v":37000},{"$f":"'Case 3 - AP'!DJ15+'Case 3 - Drawdown'!DJ15","v":37000},{"$f":"'Case 3 - AP'!DK15+'Case 3 - Drawdown'!DK15","v":37000},{"$f":"'Case 3 - AP'!DL15+'Case 3 - Drawdown'!DL15","v":37000},{"$f":"'Case 3 - AP'!DM15+'Case 3 - Drawdown'!DM15","v":37000},{"$f":"'Case 3 - AP'!DN15+'Case 3 - Drawdown'!DN15","v":37000},{"$f":"'Case 3 - AP'!DO15+'Case 3 - Drawdown'!DO15","v":37000},{"$f":"'Case 3 - AP'!DP15+'Case 3 - Drawdown'!DP15","v":37000},{"$f":"'Case 3 - AP'!DQ15+'Case 3 - Drawdown'!DQ15","v":37000},{"$f":"'Case 3 - AP'!DR15+'Case 3 - Drawdown'!DR15","v":37000},{"$f":"'Case 3 - AP'!DS15+'Case 3 - Drawdown'!DS15","v":37000},{"$f":"'Case 3 - AP'!DT15+'Case 3 - Drawdown'!DT15","v":37000},{"$f":"'Case 3 - AP'!DU15+'Case 3 - Drawdown'!DU15","v":37000},{"$f":"'Case 3 - AP'!DV15+'Case 3 - Drawdown'!DV15","v":37000},{"$f":"'Case 3 - AP'!DW15+'Case 3 - Drawdown'!DW15","v":37000},{"$f":"'Case 3 - AP'!DX15+'Case 3 - Drawdown'!DX15","v":37000},{"$f":"'Case 3 - AP'!DY15+'Case 3 - Drawdown'!DY15","v":37000},{"$f":"'Case 3 - AP'!DZ15+'Case 3 - Drawdown'!DZ15","v":37000},{"$f":"'Case 3 - AP'!EA15+'Case 3 - Drawdown'!EA15","v":37000},{"$f":"'Case 3 - AP'!EB15+'Case 3 - Drawdown'!EB15","v":37000},{"$f":"'Case 3 - AP'!EC15+'Case 3 - Drawdown'!EC15","v":37000},{"$f":"'Case 3 - AP'!ED15+'Case 3 - Drawdown'!ED15","v":37000},{"$f":"'Case 3 - AP'!EE15+'Case 3 - Drawdown'!EE15","v":37000},{"$f":"'Case 3 - AP'!EF15+'Case 3 - Drawdown'!EF15","v":37000},{"$f":"'Case 3 - AP'!EG15+'Case 3 - Drawdown'!EG15","v":37000},{"$f":"'Case 3 - AP'!EH15+'Case 3 - Drawdown'!EH15","v":37000},{"$f":"'Case 3 - AP'!EI15+'Case 3 - Drawdown'!EI15","v":37000},{"$f":"'Case 3 - AP'!EJ15+'Case 3 - Drawdown'!EJ15","v":37000},{"$f":"'Case 3 - AP'!EK15+'Case 3 - Drawdown'!EK15","v":37000},{"$f":"'Case 3 - AP'!EL15+'Case 3 - Drawdown'!EL15","v":37000},{"$f":"'Case 3 - AP'!EM15+'Case 3 - Drawdown'!EM15","v":37000},{"$f":"'Case 3 - AP'!EN15+'Case 3 - Drawdown'!EN15","v":37000},{"$f":"'Case 3 - AP'!EO15+'Case 3 - Drawdown'!EO15","v":37000},{"$f":"'Case 3 - AP'!EP15+'Case 3 - Drawdown'!EP15","v":37000},{"$f":"'Case 3 - AP'!EQ15+'Case 3 - Drawdown'!EQ15","v":37000},{"$f":"'Case 3 - AP'!ER15+'Case 3 - Drawdown'!ER15","v":37000},{"$f":"'Case 3 - AP'!ES15+'Case 3 - Drawdown'!ES15","v":37000},{"$f":"'Case 3 - AP'!ET15+'Case 3 - Drawdown'!ET15","v":37000},{"$f":"'Case 3 - AP'!EU15+'Case 3 - Drawdown'!EU15","v":37000},{"$f":"'Case 3 - AP'!EV15+'Case 3 - Drawdown'!EV15","v":37000},{"$f":"'Case 3 - AP'!EW15+'Case 3 - Drawdown'!EW15","v":37000},{"$f":"'Case 3 - AP'!EX15+'Case 3 - Drawdown'!EX15","v":37000},{"$f":"'Case 3 - AP'!EY15+'Case 3 - Drawdown'!EY15","v":37000},{"$f":"'Case 3 - AP'!EZ15+'Case 3 - Drawdown'!EZ15","v":37000},{"$f":"'Case 3 - AP'!FA15+'Case 3 - Drawdown'!FA15","v":37000},{"$f":"'Case 3 - AP'!FB15+'Case 3 - Drawdown'!FB15","v":37000},{"$f":"'Case 3 - AP'!FC15+'Case 3 - Drawdown'!FC15","v":37000},{"$f":"'Case 3 - AP'!FD15+'Case 3 - Drawdown'!FD15","v":37000},{"$f":"'Case 3 - AP'!FE15+'Case 3 - Drawdown'!FE15","v":37000},{"$f":"'Case 3 - AP'!FF15+'Case 3 - Drawdown'!FF15","v":37000},{"$f":"'Case 3 - AP'!FG15+'Case 3 - Drawdown'!FG15","v":37000},{"$f":"'Case 3 - AP'!FH15+'Case 3 - Drawdown'!FH15","v":37000},{"$f":"'Case 3 - AP'!FI15+'Case 3 - Drawdown'!FI15","v":37000},{"$f":"'Case 3 - AP'!FJ15+'Case 3 - Drawdown'!FJ15","v":37000},{"$f":"'Case 3 - AP'!FK15+'Case 3 - Drawdown'!FK15","v":37000},{"$f":"'Case 3 - AP'!FL15+'Case 3 - Drawdown'!FL15","v":37000},{"$f":"'Case 3 - AP'!FM15+'Case 3 - Drawdown'!FM15","v":37000},{"$f":"'Case 3 - AP'!FN15+'Case 3 - Drawdown'!FN15","v":37000},{"$f":"'Case 3 - AP'!FO15+'Case 3 - Drawdown'!FO15","v":37000},{"$f":"'Case 3 - AP'!FP15+'Case 3 - Drawdown'!FP15","v":37000},{"$f":"'Case 3 - AP'!FQ15+'Case 3 - Drawdown'!FQ15","v":37000},{"$f":"'Case 3 - AP'!FR15+'Case 3 - Drawdown'!FR15","v":37000},{"$f":"'Case 3 - AP'!FS15+'Case 3 - Drawdown'!FS15","v":37000},{"$f":"'Case 3 - AP'!FT15+'Case 3 - Drawdown'!FT15","v":37000},{"$f":"'Case 3 - AP'!FU15+'Case 3 - Drawdown'!FU15","v":37000},{"$f":"'Case 3 - AP'!FV15+'Case 3 - Drawdown'!FV15","v":37000},{"$f":"'Case 3 - AP'!FW15+'Case 3 - Drawdown'!FW15","v":37000},{"$f":"'Case 3 - AP'!FX15+'Case 3 - Drawdown'!FX15","v":37000},{"$f":"'Case 3 - AP'!FY15+'Case 3 - Drawdown'!FY15","v":37000},{"$f":"'Case 3 - AP'!FZ15+'Case 3 - Drawdown'!FZ15","v":37000},{"$f":"'Case 3 - AP'!GA15+'Case 3 - Drawdown'!GA15","v":37000},{"$f":"'Case 3 - AP'!GB15+'Case 3 - Drawdown'!GB15","v":37000},{"$f":"'Case 3 - AP'!GC15+'Case 3 - Drawdown'!GC15","v":37000},{"$f":"'Case 3 - AP'!GD15+'Case 3 - Drawdown'!GD15","v":37000},{"$f":"'Case 3 - AP'!GE15+'Case 3 - Drawdown'!GE15","v":37000},{"$f":"'Case 3 - AP'!GF15+'Case 3 - Drawdown'!GF15","v":37000},{"$f":"'Case 3 - AP'!GG15+'Case 3 - Drawdown'!GG15","v":37000},{"$f":"'Case 3 - AP'!GH15+'Case 3 - Drawdown'!GH15","v":37000},{"$f":"'Case 3 - AP'!GI15+'Case 3 - Drawdown'!GI15","v":37000},{"$f":"'Case 3 - AP'!GJ15+'Case 3 - Drawdown'!GJ15","v":37000},{"$f":"'Case 3 - AP'!GK15+'Case 3 - Drawdown'!GK15","v":37000},{"$f":"'Case 3 - AP'!GL15+'Case 3 - Drawdown'!GL15","v":37000},{"$f":"'Case 3 - AP'!GM15+'Case 3 - Drawdown'!GM15","v":37000},{"$f":"'Case 3 - AP'!GN15+'Case 3 - Drawdown'!GN15","v":37000},{"$f":"'Case 3 - AP'!GO15+'Case 3 - Drawdown'!GO15","v":37000},{"$f":"'Case 3 - AP'!GP15+'Case 3 - Drawdown'!GP15","v":37000},{"$f":"'Case 3 - AP'!GQ15+'Case 3 - Drawdown'!GQ15","v":37000},{"$f":"'Case 3 - AP'!GR15+'Case 3 - Drawdown'!GR15","v":37000},{"$f":"'Case 3 - AP'!GS15+'Case 3 - Drawdown'!GS15","v":37000},{"$f":"'Case 3 - AP'!GT15+'Case 3 - Drawdown'!GT15","v":37000},{"$f":"'Case 3 - AP'!GU15+'Case 3 - Drawdown'!GU15","v":37000},{"$f":"'Case 3 - AP'!GV15+'Case 3 - Drawdown'!GV15","v":37000},{"$f":"'Case 3 - AP'!GW15+'Case 3 - Drawdown'!GW15","v":37000},{"$f":"'Case 3 - AP'!GX15+'Case 3 - Drawdown'!GX15","v":37000},{"$f":"'Case 3 - AP'!GY15+'Case 3 - Drawdown'!GY15","v":37000},{"$f":"'Case 3 - AP'!GZ15+'Case 3 - Drawdown'!GZ15","v":37000},{"$f":"'Case 3 - AP'!HA15+'Case 3 - Drawdown'!HA15","v":37000},{"$f":"'Case 3 - AP'!HB15+'Case 3 - Drawdown'!HB15","v":37000},{"$f":"'Case 3 - AP'!HC15+'Case 3 - Drawdown'!HC15","v":37000},{"$f":"'Case 3 - AP'!HD15+'Case 3 - Drawdown'!HD15","v":37000},{"$f":"'Case 3 - AP'!HE15+'Case 3 - Drawdown'!HE15","v":37000},{"$f":"'Case 3 - AP'!HF15+'Case 3 - Drawdown'!HF15","v":37000},{"$f":"'Case 3 - AP'!HG15+'Case 3 - Drawdown'!HG15","v":37000},{"$f":"'Case 3 - AP'!HH15+'Case 3 - Drawdown'!HH15","v":37000},{"$f":"'Case 3 - AP'!HI15+'Case 3 - Drawdown'!HI15","v":37000},{"$f":"'Case 3 - AP'!HJ15+'Case 3 - Drawdown'!HJ15","v":37000},{"$f":"'Case 3 - AP'!HK15+'Case 3 - Drawdown'!HK15","v":37000},{"$f":"'Case 3 - AP'!HL15+'Case 3 - Drawdown'!HL15","v":37000},{"$f":"'Case 3 - AP'!HM15+'Case 3 - Drawdown'!HM15","v":37000},{"$f":"'Case 3 - AP'!HN15+'Case 3 - Drawdown'!HN15","v":37000},{"$f":"'Case 3 - AP'!HO15+'Case 3 - Drawdown'!HO15","v":37000},{"$f":"'Case 3 - AP'!HP15+'Case 3 - Drawdown'!HP15","v":37000},{"$f":"'Case 3 - AP'!HQ15+'Case 3 - Drawdown'!HQ15","v":37000},{"$f":"'Case 3 - AP'!HR15+'Case 3 - Drawdown'!HR15","v":37000},{"$f":"'Case 3 - AP'!HS15+'Case 3 - Drawdown'!HS15","v":37000},{"$f":"'Case 3 - AP'!HT15+'Case 3 - Drawdown'!HT15","v":37000},{"$f":"'Case 3 - AP'!HU15+'Case 3 - Drawdown'!HU15","v":37000},{"$f":"'Case 3 - AP'!HV15+'Case 3 - Drawdown'!HV15","v":37000},{"$f":"'Case 3 - AP'!HW15+'Case 3 - Drawdown'!HW15","v":37000},{"$f":"'Case 3 - AP'!HX15+'Case 3 - Drawdown'!HX15","v":37000},{"$f":"'Case 3 - AP'!HY15+'Case 3 - Drawdown'!HY15","v":37000},{"$f":"'Case 3 - AP'!HZ15+'Case 3 - Drawdown'!HZ15","v":37000},{"$f":"'Case 3 - AP'!IA15+'Case 3 - Drawdown'!IA15","v":37000},{"$f":"'Case 3 - AP'!IB15+'Case 3 - Drawdown'!IB15","v":37000},{"$f":"'Case 3 - AP'!IC15+'Case 3 - Drawdown'!IC15","v":37000},{"$f":"'Case 3 - AP'!ID15+'Case 3 - Drawdown'!ID15","v":37000},{"$f":"'Case 3 - AP'!IE15+'Case 3 - Drawdown'!IE15","v":37000},{"$f":"'Case 3 - AP'!IF15+'Case 3 - Drawdown'!IF15","v":37000},{"$f":"'Case 3 - AP'!IG15+'Case 3 - Drawdown'!IG15","v":37000},{"$f":"'Case 3 - AP'!IH15+'Case 3 - Drawdown'!IH15","v":37000},{"$f":"'Case 3 - AP'!II15+'Case 3 - Drawdown'!II15","v":37000},{"$f":"'Case 3 - AP'!IJ15+'Case 3 - Drawdown'!IJ15","v":37000},{"$f":"'Case 3 - AP'!IK15+'Case 3 - Drawdown'!IK15","v":37000},{"$f":"'Case 3 - AP'!IL15+'Case 3 - Drawdown'!IL15","v":37000},{"$f":"'Case 3 - AP'!IM15+'Case 3 - Drawdown'!IM15","v":37000},{"$f":"'Case 3 - AP'!IN15+'Case 3 - Drawdown'!IN15","v":37000},{"$f":"'Case 3 - AP'!IO15+'Case 3 - Drawdown'!IO15","v":37000},{"$f":"'Case 3 - AP'!IP15+'Case 3 - Drawdown'!IP15","v":37000},{"$f":"'Case 3 - AP'!IQ15+'Case 3 - Drawdown'!IQ15","v":37000},{"$f":"'Case 3 - AP'!IR15+'Case 3 - Drawdown'!IR15","v":37000},{"$f":"'Case 3 - AP'!IS15+'Case 3 - Drawdown'!IS15","v":37000},{"$f":"'Case 3 - AP'!IT15+'Case 3 - Drawdown'!IT15","v":37000},{"$f":"'Case 3 - AP'!IU15+'Case 3 - Drawdown'!IU15","v":37000},{"$f":"'Case 3 - AP'!IV15+'Case 3 - Drawdown'!IV15","v":37000},{"$f":"'Case 3 - AP'!IW15+'Case 3 - Drawdown'!IW15","v":37000},{"$f":"'Case 3 - AP'!IX15+'Case 3 - Drawdown'!IX15","v":37000},{"$f":"'Case 3 - AP'!IY15+'Case 3 - Drawdown'!IY15","v":37000},{"$f":"'Case 3 - AP'!IZ15+'Case 3 - Drawdown'!IZ15","v":37000},{"$f":"'Case 3 - AP'!JA15+'Case 3 - Drawdown'!JA15","v":37000},{"$f":"'Case 3 - AP'!JB15+'Case 3 - Drawdown'!JB15","v":37000},{"$f":"'Case 3 - AP'!JC15+'Case 3 - Drawdown'!JC15","v":37000},{"$f":"'Case 3 - AP'!JD15+'Case 3 - Drawdown'!JD15","v":37000},{"$f":"'Case 3 - AP'!JE15+'Case 3 - Drawdown'!JE15","v":37000},{"$f":"'Case 3 - AP'!JF15+'Case 3 - Drawdown'!JF15","v":37000},{"$f":"'Case 3 - AP'!JG15+'Case 3 - Drawdown'!JG15","v":37000},{"$f":"'Case 3 - AP'!JH15+'Case 3 - Drawdown'!JH15","v":37000},{"$f":"'Case 3 - AP'!JI15+'Case 3 - Drawdown'!JI15","v":37000},{"$f":"'Case 3 - AP'!JJ15+'Case 3 - Drawdown'!JJ15","v":37000},{"$f":"'Case 3 - AP'!JK15+'Case 3 - Drawdown'!JK15","v":37000},{"$f":"'Case 3 - AP'!JL15+'Case 3 - Drawdown'!JL15","v":37000},{"$f":"'Case 3 - AP'!JM15+'Case 3 - Drawdown'!JM15","v":37000},{"$f":"'Case 3 - AP'!JN15+'Case 3 - Drawdown'!JN15","v":37000},{"$f":"'Case 3 - AP'!JO15+'Case 3 - Drawdown'!JO15","v":37000},{"$f":"'Case 3 - AP'!JP15+'Case 3 - Drawdown'!JP15","v":37000},{"$f":"'Case 3 - AP'!JQ15+'Case 3 - Drawdown'!JQ15","v":37000},{"$f":"'Case 3 - AP'!JR15+'Case 3 - Drawdown'!JR15","v":37000},{"$f":"'Case 3 - AP'!JS15+'Case 3 - Drawdown'!JS15","v":37000},{"$f":"'Case 3 - AP'!JT15+'Case 3 - Drawdown'!JT15","v":37000},{"$f":"'Case 3 - AP'!JU15+'Case 3 - Drawdown'!JU15","v":37000},{"$f":"'Case 3 - AP'!JV15+'Case 3 - Drawdown'!JV15","v":37000},{"$f":"'Case 3 - AP'!JW15+'Case 3 - Drawdown'!JW15","v":37000},{"$f":"'Case 3 - AP'!JX15+'Case 3 - Drawdown'!JX15","v":37000},{"$f":"'Case 3 - AP'!JY15+'Case 3 - Drawdown'!JY15","v":37000},{"$f":"'Case 3 - AP'!JZ15+'Case 3 - Drawdown'!JZ15","v":37000},{"$f":"'Case 3 - AP'!KA15+'Case 3 - Drawdown'!KA15","v":37000},{"$f":"'Case 3 - AP'!KB15+'Case 3 - Drawdown'!KB15","v":37000},{"$f":"'Case 3 - AP'!KC15+'Case 3 - Drawdown'!KC15","v":37000},{"$f":"'Case 3 - AP'!KD15+'Case 3 - Drawdown'!KD15","v":37000},{"$f":"'Case 3 - AP'!KE15+'Case 3 - Drawdown'!KE15","v":37000},{"$f":"'Case 3 - AP'!KF15+'Case 3 - Drawdown'!KF15","v":37000},{"$f":"'Case 3 - AP'!KG15+'Case 3 - Drawdown'!KG15","v":37000},{"$f":"'Case 3 - AP'!KH15+'Case 3 - Drawdown'!KH15","v":37000},{"$f":"'Case 3 - AP'!KI15+'Case 3 - Drawdown'!KI15","v":37000},{"$f":"'Case 3 - AP'!KJ15+'Case 3 - Drawdown'!KJ15","v":37000},{"$f":"'Case 3 - AP'!KK15+'Case 3 - Drawdown'!KK15","v":37000},{"$f":"'Case 3 - AP'!KL15+'Case 3 - Drawdown'!KL15","v":37000},{"$f":"'Case 3 - AP'!KM15+'Case 3 - Drawdown'!KM15","v":37000},{"$f":"'Case 3 - AP'!KN15+'Case 3 - Drawdown'!KN15","v":37000},{"$f":"'Case 3 - AP'!KO15+'Case 3 - Drawdown'!KO15","v":37000},{"$f":"'Case 3 - AP'!KP15+'Case 3 - Drawdown'!KP15","v":37000},{"$f":"'Case 3 - AP'!KQ15+'Case 3 - Drawdown'!KQ15","v":37000},{"$f":"'Case 3 - AP'!KR15+'Case 3 - Drawdown'!KR15","v":37000},{"$f":"'Case 3 - AP'!KS15+'Case 3 - Drawdown'!KS15","v":37000},{"$f":"'Case 3 - AP'!KT15+'Case 3 - Drawdown'!KT15","v":37000},{"$f":"'Case 3 - AP'!KU15+'Case 3 - Drawdown'!KU15","v":37000},{"$f":"'Case 3 - AP'!KV15+'Case 3 - Drawdown'!KV15","v":37000},{"$f":"'Case 3 - AP'!KW15+'Case 3 - Drawdown'!KW15","v":37000},{"$f":"'Case 3 - AP'!KX15+'Case 3 - Drawdown'!KX15","v":37000},{"$f":"'Case 3 - AP'!KY15+'Case 3 - Drawdown'!KY15","v":37000},{"$f":"'Case 3 - AP'!KZ15+'Case 3 - Drawdown'!KZ15","v":37000},{"$f":"'Case 3 - AP'!LA15+'Case 3 - Drawdown'!LA15","v":37000},{"$f":"'Case 3 - AP'!LB15+'Case 3 - Drawdown'!LB15","v":37000},{"$f":"'Case 3 - AP'!LC15+'Case 3 - Drawdown'!LC15","v":37000},{"$f":"'Case 3 - AP'!LD15+'Case 3 - Drawdown'!LD15","v":37000},{"$f":"'Case 3 - AP'!LE15+'Case 3 - Drawdown'!LE15","v":37000},{"$f":"'Case 3 - AP'!LF15+'Case 3 - Drawdown'!LF15","v":37000},{"$f":"'Case 3 - AP'!LG15+'Case 3 - Drawdown'!LG15","v":37000},{"$f":"'Case 3 - AP'!LH15+'Case 3 - Drawdown'!LH15","v":37000},{"$f":"'Case 3 - AP'!LI15+'Case 3 - Drawdown'!LI15","v":37000},{"$f":"'Case 3 - AP'!LJ15+'Case 3 - Drawdown'!LJ15","v":37000},{"$f":"'Case 3 - AP'!LK15+'Case 3 - Drawdown'!LK15","v":37000},{"$f":"'Case 3 - AP'!LL15+'Case 3 - Drawdown'!LL15","v":37000},{"$f":"'Case 3 - AP'!LM15+'Case 3 - Drawdown'!LM15","v":37000},{"$f":"'Case 3 - AP'!LN15+'Case 3 - Drawdown'!LN15","v":37000},{"$f":"'Case 3 - AP'!LO15+'Case 3 - Drawdown'!LO15","v":37000},{"$f":"'Case 3 - AP'!LP15+'Case 3 - Drawdown'!LP15","v":37000},{"$f":"'Case 3 - AP'!LQ15+'Case 3 - Drawdown'!LQ15","v":37000},{"$f":"'Case 3 - AP'!LR15+'Case 3 - Drawdown'!LR15","v":37000},{"$f":"'Case 3 - AP'!LS15+'Case 3 - Drawdown'!LS15","v":37000},{"$f":"'Case 3 - AP'!LT15+'Case 3 - Drawdown'!LT15","v":37000},{"$f":"'Case 3 - AP'!LU15+'Case 3 - Drawdown'!LU15","v":37000},{"$f":"'Case 3 - AP'!LV15+'Case 3 - Drawdown'!LV15","v":37000},{"$f":"'Case 3 - AP'!LW15+'Case 3 - Drawdown'!LW15","v":37000},{"$f":"'Case 3 - AP'!LX15+'Case 3 - Drawdown'!LX15","v":37000},{"$f":"'Case 3 - AP'!LY15+'Case 3 - Drawdown'!LY15","v":37000},{"$f":"'Case 3 - AP'!LZ15+'Case 3 - Drawdown'!LZ15","v":37000},{"$f":"'Case 3 - AP'!MA15+'Case 3 - Drawdown'!MA15","v":37000},{"$f":"'Case 3 - AP'!MB15+'Case 3 - Drawdown'!MB15","v":37000},{"$f":"'Case 3 - AP'!MC15+'Case 3 - Drawdown'!MC15","v":37000},{"$f":"'Case 3 - AP'!MD15+'Case 3 - Drawdown'!MD15","v":37000},{"$f":"'Case 3 - AP'!ME15+'Case 3 - Drawdown'!ME15","v":37000},{"$f":"'Case 3 - AP'!MF15+'Case 3 - Drawdown'!MF15","v":37000},{"$f":"'Case 3 - AP'!MG15+'Case 3 - Drawdown'!MG15","v":37000},{"$f":"'Case 3 - AP'!MH15+'Case 3 - Drawdown'!MH15","v":37000},{"$f":"'Case 3 - AP'!MI15+'Case 3 - Drawdown'!MI15","v":37000},{"$f":"'Case 3 - AP'!MJ15+'Case 3 - Drawdown'!MJ15","v":37000},{"$f":"'Case 3 - AP'!MK15+'Case 3 - Drawdown'!MK15","v":37000},{"$f":"'Case 3 - AP'!ML15+'Case 3 - Drawdown'!ML15","v":37000},{"$f":"'Case 3 - AP'!MM15+'Case 3 - Drawdown'!MM15","v":37000},{"$f":"'Case 3 - AP'!MN15+'Case 3 - Drawdown'!MN15","v":37000},{"$f":"'Case 3 - AP'!MO15+'Case 3 - Drawdown'!MO15","v":37000},{"$f":"'Case 3 - AP'!MP15+'Case 3 - Drawdown'!MP15","v":37000},{"$f":"'Case 3 - AP'!MQ15+'Case 3 - Drawdown'!MQ15","v":37000},{"$f":"'Case 3 - AP'!MR15+'Case 3 - Drawdown'!MR15","v":37000},{"$f":"'Case 3 - AP'!MS15+'Case 3 - Drawdown'!MS15","v":37000},{"$f":"'Case 3 - AP'!MT15+'Case 3 - Drawdown'!MT15","v":37000},{"$f":"'Case 3 - AP'!MU15+'Case 3 - Drawdown'!MU15","v":37000},{"$f":"'Case 3 - AP'!MV15+'Case 3 - Drawdown'!MV15","v":37000},{"$f":"'Case 3 - AP'!MW15+'Case 3 - Drawdown'!MW15","v":37000},{"$f":"'Case 3 - AP'!MX15+'Case 3 - Drawdown'!MX15","v":37000},{"$f":"'Case 3 - AP'!MY15+'Case 3 - Drawdown'!MY15","v":37000},{"$f":"'Case 3 - AP'!MZ15+'Case 3 - Drawdown'!MZ15","v":37000},{"$f":"'Case 3 - AP'!NA15+'Case 3 - Drawdown'!NA15","v":37000},{"$f":"'Case 3 - AP'!NB15+'Case 3 - Drawdown'!NB15","v":37000},{"$f":"'Case 3 - AP'!NC15+'Case 3 - Drawdown'!NC15","v":37000},{"$f":"'Case 3 - AP'!ND15+'Case 3 - Drawdown'!ND15","v":37000},{"$f":"'Case 3 - AP'!NE15+'Case 3 - Drawdown'!NE15","v":37000},{"$f":"'Case 3 - AP'!NF15+'Case 3 - Drawdown'!NF15","v":37000},{"$f":"'Case 3 - AP'!NG15+'Case 3 - Drawdown'!NG15","v":37000},{"$f":"'Case 3 - AP'!NH15+'Case 3 - Drawdown'!NH15","v":37000},{"$f":"'Case 3 - AP'!NI15+'Case 3 - Drawdown'!NI15","v":37000},{"$f":"'Case 3 - AP'!NJ15+'Case 3 - Drawdown'!NJ15","v":37000},{"$f":"'Case 3 - AP'!NK15+'Case 3 - Drawdown'!NK15","v":37000},{"$f":"'Case 3 - AP'!NL15+'Case 3 - Drawdown'!NL15","v":37000},{"$f":"'Case 3 - AP'!NM15+'Case 3 - Drawdown'!NM15","v":37000},{"$f":"'Case 3 - AP'!NN15+'Case 3 - Drawdown'!NN15","v":37000},{"$f":"'Case 3 - AP'!NO15+'Case 3 - Drawdown'!NO15","v":37000},{"$f":"'Case 3 - AP'!NP15+'Case 3 - Drawdown'!NP15","v":37000},{"$f":"'Case 3 - AP'!NQ15+'Case 3 - Drawdown'!NQ15","v":37000},{"$f":"'Case 3 - AP'!NR15+'Case 3 - Drawdown'!NR15","v":37000},{"$f":"'Case 3 - AP'!NS15+'Case 3 - Drawdown'!NS15","v":37000},{"$f":"'Case 3 - AP'!NT15+'Case 3 - Drawdown'!NT15","v":37000},{"$f":"'Case 3 - AP'!NU15+'Case 3 - Drawdown'!NU15","v":37000},{"$f":"'Case 3 - AP'!NV15+'Case 3 - Drawdown'!NV15","v":37000},{"$f":"'Case 3 - AP'!NW15+'Case 3 - Drawdown'!NW15","v":37000},{"$f":"'Case 3 - AP'!NX15+'Case 3 - Drawdown'!NX15","v":37000},{"$f":"'Case 3 - AP'!NY15+'Case 3 - Drawdown'!NY15","v":37000},{"$f":"'Case 3 - AP'!NZ15+'Case 3 - Drawdown'!NZ15","v":37000},{"$f":"'Case 3 - AP'!OA15+'Case 3 - Drawdown'!OA15","v":37000},{"$f":"'Case 3 - AP'!OB15+'Case 3 - Drawdown'!OB15","v":37000},{"$f":"'Case 3 - AP'!OC15+'Case 3 - Drawdown'!OC15","v":37000},{"$f":"'Case 3 - AP'!OD15+'Case 3 - Drawdown'!OD15","v":37000},{"$f":"'Case 3 - AP'!OE15+'Case 3 - Drawdown'!OE15","v":37000},{"$f":"'Case 3 - AP'!OF15+'Case 3 - Drawdown'!OF15","v":37000},{"$f":"'Case 3 - AP'!OG15+'Case 3 - Drawdown'!OG15","v":37000},{"$f":"'Case 3 - AP'!OH15+'Case 3 - Drawdown'!OH15","v":37000},{"$f":"'Case 3 - AP'!OI15+'Case 3 - Drawdown'!OI15","v":37000},{"$f":"'Case 3 - AP'!OJ15+'Case 3 - Drawdown'!OJ15","v":37000},{"$f":"'Case 3 - AP'!OK15+'Case 3 - Drawdown'!OK15","v":37000},{"$f":"'Case 3 - AP'!OL15+'Case 3 - Drawdown'!OL15","v":37000},{"$f":"'Case 3 - AP'!OM15+'Case 3 - Drawdown'!OM15","v":37000},{"$f":"'Case 3 - AP'!ON15+'Case 3 - Drawdown'!ON15","v":37000},{"$f":"'Case 3 - AP'!OO15+'Case 3 - Drawdown'!OO15","v":37000},{"$f":"'Case 3 - AP'!OP15+'Case 3 - Drawdown'!OP15","v":37000},{"$f":"'Case 3 - AP'!OQ15+'Case 3 - Drawdown'!OQ15","v":37000},{"$f":"'Case 3 - AP'!OR15+'Case 3 - Drawdown'!OR15","v":37000},{"$f":"'Case 3 - AP'!OS15+'Case 3 - Drawdown'!OS15","v":37000},{"$f":"'Case 3 - AP'!OT15+'Case 3 - Drawdown'!OT15","v":37000},{"$f":"'Case 3 - AP'!OU15+'Case 3 - Drawdown'!OU15","v":37000},{"$f":"'Case 3 - AP'!OV15+'Case 3 - Drawdown'!OV15","v":37000},{"$f":"'Case 3 - AP'!OW15+'Case 3 - Drawdown'!OW15","v":37000},{"$f":"'Case 3 - AP'!OX15+'Case 3 - Drawdown'!OX15","v":37000},{"$f":"'Case 3 - AP'!OY15+'Case 3 - Drawdown'!OY15","v":37000},{"$f":"'Case 3 - AP'!OZ15+'Case 3 - Drawdown'!OZ15","v":37000},{"$f":"'Case 3 - AP'!PA15+'Case 3 - Drawdown'!PA15","v":37000},{"$f":"'Case 3 - AP'!PB15+'Case 3 - Drawdown'!PB15","v":37000},{"$f":"'Case 3 - AP'!PC15+'Case 3 - Drawdown'!PC15","v":37000},{"$f":"'Case 3 - AP'!PD15+'Case 3 - Drawdown'!PD15","v":37000},{"$f":"'Case 3 - AP'!PE15+'Case 3 - Drawdown'!PE15","v":37000},{"$f":"'Case 3 - AP'!PF15+'Case 3 - Drawdown'!PF15","v":37000},{"$f":"'Case 3 - AP'!PG15+'Case 3 - Drawdown'!PG15","v":37000},{"$f":"'Case 3 - AP'!PH15+'Case 3 - Drawdown'!PH15","v":37000},{"$f":"'Case 3 - AP'!PI15+'Case 3 - Drawdown'!PI15","v":37000},{"$f":"'Case 3 - AP'!PJ15+'Case 3 - Drawdown'!PJ15","v":37000},{"$f":"'Case 3 - AP'!PK15+'Case 3 - Drawdown'!PK15","v":37000},{"$f":"'Case 3 - AP'!PL15+'Case 3 - Drawdown'!PL15","v":37000},{"$f":"'Case 3 - AP'!PM15+'Case 3 - Drawdown'!PM15","v":37000},{"$f":"'Case 3 - AP'!PN15+'Case 3 - Drawdown'!PN15","v":37000},{"$f":"'Case 3 - AP'!PO15+'Case 3 - Drawdown'!PO15","v":37000},{"$f":"'Case 3 - AP'!PP15+'Case 3 - Drawdown'!PP15","v":37000},{"$f":"'Case 3 - AP'!PQ15+'Case 3 - Drawdown'!PQ15","v":37000},{"$f":"'Case 3 - AP'!PR15+'Case 3 - Drawdown'!PR15","v":37000},{"$f":"'Case 3 - AP'!PS15+'Case 3 - Drawdown'!PS15","v":37000},{"$f":"'Case 3 - AP'!PT15+'Case 3 - Drawdown'!PT15","v":37000},{"$f":"'Case 3 - AP'!PU15+'Case 3 - Drawdown'!PU15","v":37000},{"$f":"'Case 3 - AP'!PV15+'Case 3 - Drawdown'!PV15","v":37000},{"$f":"'Case 3 - AP'!PW15+'Case 3 - Drawdown'!PW15","v":37000},{"$f":"'Case 3 - AP'!PX15+'Case 3 - Drawdown'!PX15","v":37000},{"$f":"'Case 3 - AP'!PY15+'Case 3 - Drawdown'!PY15","v":37000},{"$f":"'Case 3 - AP'!PZ15+'Case 3 - Drawdown'!PZ15","v":37000},{"$f":"'Case 3 - AP'!QA15+'Case 3 - Drawdown'!QA15","v":37000},{"$f":"'Case 3 - AP'!QB15+'Case 3 - Drawdown'!QB15","v":37000},{"$f":"'Case 3 - AP'!QC15+'Case 3 - Drawdown'!QC15","v":37000},{"$f":"'Case 3 - AP'!QD15+'Case 3 - Drawdown'!QD15","v":37000},{"$f":"'Case 3 - AP'!QE15+'Case 3 - Drawdown'!QE15","v":37000},{"$f":"'Case 3 - AP'!QF15+'Case 3 - Drawdown'!QF15","v":37000},{"$f":"'Case 3 - AP'!QG15+'Case 3 - Drawdown'!QG15","v":37000},{"$f":"'Case 3 - AP'!QH15+'Case 3 - Drawdown'!QH15","v":37000},{"$f":"'Case 3 - AP'!QI15+'Case 3 - Drawdown'!QI15","v":37000},{"$f":"'Case 3 - AP'!QJ15+'Case 3 - Drawdown'!QJ15","v":37000},{"$f":"'Case 3 - AP'!QK15+'Case 3 - Drawdown'!QK15","v":37000},{"$f":"'Case 3 - AP'!QL15+'Case 3 - Drawdown'!QL15","v":37000},{"$f":"'Case 3 - AP'!QM15+'Case 3 - Drawdown'!QM15","v":37000},{"$f":"'Case 3 - AP'!QN15+'Case 3 - Drawdown'!QN15","v":37000},{"$f":"'Case 3 - AP'!QO15+'Case 3 - Drawdown'!QO15","v":37000},{"$f":"'Case 3 - AP'!QP15+'Case 3 - Drawdown'!QP15","v":37000},{"$f":"'Case 3 - AP'!QQ15+'Case 3 - Drawdown'!QQ15","v":37000},{"$f":"'Case 3 - AP'!QR15+'Case 3 - Drawdown'!QR15","v":37000},{"$f":"'Case 3 - AP'!QS15+'Case 3 - Drawdown'!QS15","v":37000},{"$f":"'Case 3 - AP'!QT15+'Case 3 - Drawdown'!QT15","v":37000},{"$f":"'Case 3 - AP'!QU15+'Case 3 - Drawdown'!QU15","v":37000},{"$f":"'Case 3 - AP'!QV15+'Case 3 - Drawdown'!QV15","v":37000},{"$f":"'Case 3 - AP'!QW15+'Case 3 - Drawdown'!QW15","v":37000},{"$f":"'Case 3 - AP'!QX15+'Case 3 - Drawdown'!QX15","v":37000},{"$f":"'Case 3 - AP'!QY15+'Case 3 - Drawdown'!QY15","v":37000},{"$f":"'Case 3 - AP'!QZ15+'Case 3 - Drawdown'!QZ15","v":37000},{"$f":"'Case 3 - AP'!RA15+'Case 3 - Drawdown'!RA15","v":37000},{"$f":"'Case 3 - AP'!RB15+'Case 3 - Drawdown'!RB15","v":37000},{"$f":"'Case 3 - AP'!RC15+'Case 3 - Drawdown'!RC15","v":37000},{"$f":"'Case 3 - AP'!RD15+'Case 3 - Drawdown'!RD15","v":37000},{"$f":"'Case 3 - AP'!RE15+'Case 3 - Drawdown'!RE15","v":37000},{"$f":"'Case 3 - AP'!RF15+'Case 3 - Drawdown'!RF15","v":37000},{"$f":"'Case 3 - AP'!RG15+'Case 3 - Drawdown'!RG15","v":37000},{"$f":"'Case 3 - AP'!RH15+'Case 3 - Drawdown'!RH15","v":37000},{"$f":"'Case 3 - AP'!RI15+'Case 3 - Drawdown'!RI15","v":37000},{"$f":"'Case 3 - AP'!RJ15+'Case 3 - Drawdown'!RJ15","v":37000},{"$f":"'Case 3 - AP'!RK15+'Case 3 - Drawdown'!RK15","v":37000},{"$f":"'Case 3 - AP'!RL15+'Case 3 - Drawdown'!RL15","v":37000},{"$f":"'Case 3 - AP'!RM15+'Case 3 - Drawdown'!RM15","v":37000},{"$f":"'Case 3 - AP'!RN15+'Case 3 - Drawdown'!RN15","v":37000},{"$f":"'Case 3 - AP'!RO15+'Case 3 - Drawdown'!RO15","v":37000},{"$f":"'Case 3 - AP'!RP15+'Case 3 - Drawdown'!RP15","v":37000},{"$f":"'Case 3 - AP'!RQ15+'Case 3 - Drawdown'!RQ15","v":37000},{"$f":"'Case 3 - AP'!RR15+'Case 3 - Drawdown'!RR15","v":37000},{"$f":"'Case 3 - AP'!RS15+'Case 3 - Drawdown'!RS15","v":37000},{"$f":"'Case 3 - AP'!RT15+'Case 3 - Drawdown'!RT15","v":37000},{"$f":"'Case 3 - AP'!RU15+'Case 3 - Drawdown'!RU15","v":37000},{"$f":"'Case 3 - AP'!RV15+'Case 3 - Drawdown'!RV15","v":37000},{"$f":"'Case 3 - AP'!RW15+'Case 3 - Drawdown'!RW15","v":37000},{"$f":"'Case 3 - AP'!RX15+'Case 3 - Drawdown'!RX15","v":37000},{"$f":"'Case 3 - AP'!RY15+'Case 3 - Drawdown'!RY15","v":37000},{"$f":"'Case 3 - AP'!RZ15+'Case 3 - Drawdown'!RZ15","v":37000},{"$f":"'Case 3 - AP'!SA15+'Case 3 - Drawdown'!SA15","v":37000},{"$f":"'Case 3 - AP'!SB15+'Case 3 - Drawdown'!SB15","v":37000},{"$f":"'Case 3 - AP'!SC15+'Case 3 - Drawdown'!SC15","v":37000},{"$f":"'Case 3 - AP'!SD15+'Case 3 - Drawdown'!SD15","v":37000},{"$f":"'Case 3 - AP'!SE15+'Case 3 - Drawdown'!SE15","v":37000},{"$f":"'Case 3 - AP'!SF15+'Case 3 - Drawdown'!SF15","v":37000},{"$f":"'Case 3 - AP'!SG15+'Case 3 - Drawdown'!SG15","v":37000}]
[16,{"$f":"'Case 3 - AP'!B19+'Case 3 - Drawdown'!B19","v":37000},{"$f":"'Case 3 - AP'!C19+'Case 3 - Drawdown'!C19","v":37000},{"$f":"'Case 3 - AP'!D19+'Case 3 - Drawdown'!D19","v":37000},{"$f":"'Case 3 - AP'!E19+'Case 3 - Drawdown'!E19","v":37000},{"$f":"'Case 3 - AP'!F19+'Case 3 - Drawdown'!F19","v":37000},{"$f":"'Case 3 - AP'!G19+'Case 3 - Drawdown'!G19","v":37000},{"$f":"'Case 3 - AP'!H19+'Case 3 - Drawdown'!H19","v":37000},{"$f":"'Case 3 - AP'!I19+'Case 3 - Drawdown'!I19","v":37000},{"$f":"'Case 3 - AP'!J19+'Case 3 - Drawdown'!J19","v":37000},{"$f":"'Case 3 - AP'!K19+'Case 3 - Drawdown'!K19","v":37000},{"$f":"'Case 3 - AP'!L19+'Case 3 - Drawdown'!L19","v":37000},{"$f":"'Case 3 - AP'!M19+'Case 3 - Drawdown'!M19","v":37000},{"$f":"'Case 3 - AP'!N19+'Case 3 - Drawdown'!N19","v":37000},{"$f":"'Case 3 - AP'!O19+'Case 3 - Drawdown'!O19","v":37000},{"$f":"'Case 3 - AP'!P19+'Case 3 - Drawdown'!P19","v":37000},{"$f":"'Case 3 - AP'!Q19+'Case 3 - Drawdown'!Q19","v":37000},{"$f":"'Case 3 - AP'!R19+'Case 3 - Drawdown'!R19","v":37000},{"$f":"'Case 3 - AP'!S19+'Case 3 - Drawdown'!S19","v":37000},{"$f":"'Case 3 - AP'!T19+'Case 3 - Drawdown'!T19","v":37000},{"$f":"'Case 3 - AP'!U19+'Case 3 - Drawdown'!U19","v":37000},{"$f":"'Case 3 - AP'!V19+'Case 3 - Drawdown'!V19","v":37000},{"$f":"'Case 3 - AP'!W19+'Case 3 - Drawdown'!W19","v":37000},{"$f":"'Case 3 - AP'!X19+'Case 3 - Drawdown'!X19","v":37000},{"$f":"'Case 3 - AP'!Y19+'Case 3 - Drawdown'!Y19","v":37000},{"$f":"'Case 3 - AP'!Z19+'Case 3 - Drawdown'!Z19","v":37000},{"$f":"'Case 3 - AP'!AA19+'Case 3 - Drawdown'!AA19","v":37000},{"$f":"'Case 3 - AP'!AB19+'Case 3 - Drawdown'!AB19","v":37000},{"$f":"'Case 3 - AP'!AC19+'Case 3 - Drawdown'!AC19","v":37000},{"$f":"'Case 3 - AP'!AD19+'Case 3 - Drawdown'!AD19","v":37000},{"$f":"'Case 3 - AP'!AE19+'Case 3 - Drawdown'!AE19","v":37000},{"$f":"'Case 3 - AP'!AF19+'Case 3 - Drawdown'!AF19","v":37000},{"$f":"'Case 3 - AP'!AG19+'Case 3 - Drawdown'!AG19","v":37000},{"$f":"'Case 3 - AP'!AH19+'Case 3 - Drawdown'!AH19","v":37000},{"$f":"'Case 3 - AP'!AI19+'Case 3 - Drawdown'!AI19","v":37000},{"$f":"'Case 3 - AP'!AJ19+'Case 3 - Drawdown'!AJ19","v":37000},{"$f":"'Case 3 - AP'!AK19+'Case 3 - Drawdown'!AK19","v":37000},{"$f":"'Case 3 - AP'!AL19+'Case 3 - Drawdown'!AL19","v":37000},{"$f":"'Case 3 - AP'!AM19+'Case 3 - Drawdown'!AM19","v":37000},{"$f":"'Case 3 - AP'!AN19+'Case 3 - Drawdown'!AN19","v":37000},{"$f":"'Case 3 - AP'!AO19+'Case 3 - Drawdown'!AO19","v":37000},{"$f":"'Case 3 - AP'!AP19+'Case 3 - Drawdown'!AP19","v":37000},{"$f":"'Case 3 - AP'!AQ19+'Case 3 - Drawdown'!AQ19","v":37000},{"$f":"'Case 3 - AP'!AR19+'Case 3 - Drawdown'!AR19","v":37000},{"$f":"'Case 3 - AP'!AS19+'Case 3 - Drawdown'!AS19","v":37000},{"$f":"'Case 3 - AP'!AT19+'Case 3 - Drawdown'!AT19","v":37000},{"$f":"'Case 3 - AP'!AU19+'Case 3 - Drawdown'!AU19","v":37000},{"$f":"'Case 3 - AP'!AV19+'Case 3 - Drawdown'!AV19","v":37000},{"$f":"'Case 3 - AP'!AW19+'Case 3 - Drawdown'!AW19","v":37000},{"$f":"'Case 3 - AP'!AX19+'Case 3 - Drawdown'!AX19","v":37000},{"$f":"'Case 3 - AP'!AY19+'Case 3 - Drawdown'!AY19","v":37000},{"$f":"'Case 3 - AP'!AZ19+'Case 3 - Drawdown'!AZ19","v":37000},{"$f":"'Case 3 - AP'!BA19+'Case 3 - Drawdown'!BA19","v":37000},{"$f":"'Case 3 - AP'!BB19+'Case 3 - Drawdown'!BB19","v":37000},{"$f":"'Case 3 - AP'!BC19+'Case 3 - Drawdown'!BC19","v":37000},{"$f":"'Case 3 - AP'!BD19+'Case 3 - Drawdown'!BD19","v":37000},{"$f":"'Case 3 - AP'!BE19+'Case 3 - Drawdown'!BE19","v":37000},{"$f":"'Case 3 - AP'!BF19+'Case 3 - Drawdown'!BF19","v":37000},{"$f":"'Case 3 - AP'!BG19+'Case 3 - Drawdown'!BG19","v":37000},{"$f":"'Case 3 - AP'!BH19+'Case 3 - Drawdown'!BH19","v":37000},{"$f":"'Case 3 - AP'!BI19+'Case 3 - Drawdown'!BI19","v":37000},{"$f":"'Case 3 - AP'!BJ19+'Case 3 - Drawdown'!BJ19","v":37000},{"$f":"'Case 3 - AP'!BK19+'Case 3 - Drawdown'!BK19","v":37000},{"$f":"'Case 3 - AP'!BL19+'Case 3 - Drawdown'!BL19","v":37000},{"$f":"'Case 3 - AP'!BM19+'Case 3 - Drawdown'!BM19","v":37000},{"$f":"'Case 3 - AP'!BN19+'Case 3 - Drawdown'!BN19","v":37000},{"$f":"'Case 3 - AP'!BO19+'Case 3 - Drawdown'!BO19","v":37000},{"$f":"'Case 3 - AP'!BP19+'Case 3 - Drawdown'!BP19","v":37000},{"$f":"'Case 3 - AP'!BQ19+'Case 3 - Drawdown'!BQ19","v":37000},{"$f":"'Case 3 - AP'!BR19+'Case 3 - Drawdown'!BR19","v":37000},{"$f":"'Case 3 - AP'!BS19+'Case 3 - Drawdown'!BS19","v":37000},{"$f":"'Case 3 - AP'!BT19+'Case 3 - Drawdown'!BT19","v":37000},{"$f":"'Case 3 - AP'!BU19+'Case 3 - Drawdown'!BU19","v":37000},{"$f":"'Case 3 - AP'!BV19+'Case 3 - Drawdown'!BV19","v":37000},{"$f":"'Case 3 - AP'!BW19+'Case 3 - Drawdown'!BW19","v":37000},{"$f":"'Case 3 - AP'!BX19+'Case 3 - Drawdown'!BX19","v":37000},{"$f":"'Case 3 - AP'!BY19+'Case 3 - Drawdown'!BY19","v":37000},{"$f":"'Case 3 - AP'!BZ19+'Case 3 - Drawdown'!BZ19","v":37000},{"$f":"'Case 3 - AP'!CA19+'Case 3 - Drawdown'!CA19","v":37000},{"$f":"'Case 3 - AP'!CB19+'Case 3 - Drawdown'!CB19","v":37000},{"$f":"'Case 3 - AP'!CC19+'Case 3 - Drawdown'!CC19","v":37000},{"$f":"'Case 3 - AP'!CD19+'Case 3 - Drawdown'!CD19","v":37000},{"$f":"'Case 3 - AP'!CE19+'Case 3 - Drawdown'!CE19","v":37000},{"$f":"'Case 3 - AP'!CF19+'Case 3 - Drawdown'!CF19","v":37000},{"$f":"'Case 3 - AP'!CG19+'Case 3 - Drawdown'!CG19","v":37000},{"$f":"'Case 3 - AP'!CH19+'Case 3 - Drawdown'!CH19","v":37000},{"$f":"'Case 3 - AP'!CI19+'Case 3 - Drawdown'!CI19","v":37000},{"$f":"'Case 3 - AP'!CJ19+'Case 3 - Drawdown'!CJ19","v":37000},{"$f":"'Case 3 - AP'!CK19+'Case 3 - Drawdown'!CK19","v":37000},{"$f":"'Case 3 - AP'!CL19+'Case 3 - Drawdown'!CL19","v":37000},{"$f":"'Case 3 - AP'!CM19+'Case 3 - Drawdown'!CM19","v":37000},{"$f":"'Case 3 - AP'!CN19+'Case 3 - Drawdown'!CN19","v":37000},{"$f":"'Case 3 - AP'!CO19+'Case 3 - Drawdown'!CO19","v":37000},{"$f":"'Case 3 - AP'!CP19+'Case 3 - Drawdown'!CP19","v":37000},{"$f":"'Case 3 - AP'!CQ19+'Case 3 - Drawdown'!CQ19","v":37000},{"$f":"'Case 3 - AP'!CR19+'Case 3 - Drawdown'!CR19","v":37000},{"$f":"'Case 3 - AP'!CS19+'Case 3 - Drawdown'!CS19","v":37000},{"$f":"'Case 3 - AP'!CT19+'Case 3 - Drawdown'!CT19","v":37000},{"$f":"'Case 3 - AP'!CU19+'Case 3 - Drawdown'!CU19","v":37000},{"$f":"'Case 3 - AP'!CV19+'Case 3 - Drawdown'!CV19","v":37000},{"$f":"'Case 3 - AP'!CW19+'Case 3 - Drawdown'!CW19","v":37000},{"$f":"'Case 3 - AP'!CX19+'Case 3 - Drawdown'!CX19","v":37000},{"$f":"'Case 3 - AP'!CY19+'Case 3 - Drawdown'!CY19","v":37000},{"$f":"'Case 3 - AP'!CZ19+'Case 3 - Drawdown'!CZ19","v":37000},{"$f":"'Case 3 - AP'!DA19+'Case 3 - Drawdown'!DA19","v":37000},{"$f":"'Case 3 - AP'!DB19+'Case 3 - Drawdown'!DB19","v":37000},{"$f":"'Case 3 - AP'!DC19+'Case 3 - Drawdown'!DC19","v":37000},{"$f":"'Case 3 - AP'!DD19+'Case 3 - Drawdown'!DD19","v":37000},{"$f":"'Case 3 - AP'!DE19+'Case 3 - Drawdown'!DE19","v":37000},{"$f":"'Case 3 - AP'!DF19+'Case 3 - Drawdown'!DF19","v":37000},{"$f":"'Case 3 - AP'!DG19+'Case 3 - Drawdown'!DG19","v":37000},{"$f":"'Case 3 - AP'!DH19+'Case 3 - Drawdown'!DH19","v":37000},{"$f":"'Case 3 - AP'!DI19+'Case 3 - Drawdown'!DI19","v":37000},{"$f":"'Case 3 - AP'!DJ19+'Case 3 - Drawdown'!DJ19","v":37000},{"$f":"'Case 3 - AP'!DK19+'Case 3 - Drawdown'!DK19","v":37000},{"$f":"'Case 3 - AP'!DL19+'Case 3 - Drawdown'!DL19","v":37000},{"$f":"'Case 3 - AP'!DM19+'Case 3 - Drawdown'!DM19","v":37000},{"$f":"'Case 3 - AP'!DN19+'Case 3 - Drawdown'!DN19","v":37000},{"$f":"'Case 3 - AP'!DO19+'Case 3 - Drawdown'!DO19","v":37000},{"$f":"'Case 3 - AP'!DP19+'Case 3 - Drawdown'!DP19","v":37000},{"$f":"'Case 3 - AP'!DQ19+'Case 3 - Drawdown'!DQ19","v":37000},{"$f":"'Case 3 - AP'!DR19+'Case 3 - Drawdown'!DR19","v":37000},{"$f":"'Case 3 - AP'!DS19+'Case 3 - Drawdown'!DS19","v":37000},{"$f":"'Case 3 - AP'!DT19+'Case 3 - Drawdown'!DT19","v":37000},{"$f":"'Case 3 - AP'!DU19+'Case 3 - Drawdown'!DU19","v":37000},{"$f":"'Case 3 - AP'!DV19+'Case 3 - Drawdown'!DV19","v":37000},{"$f":"'Case 3 - AP'!DW19+'Case 3 - Drawdown'!DW19","v":37000},{"$f":"'Case 3 - AP'!DX19+'Case 3 - Drawdown'!DX19","v":37000},{"$f":"'Case 3 - AP'!DY19+'Case 3 - Drawdown'!DY19","v":37000},{"$f":"'Case 3 - AP'!DZ19+'Case 3 - Drawdown'!DZ19","v":37000},{"$f":"'Case 3 - AP'!EA19+'Case 3 - Drawdown'!EA19","v":37000},{"$f":"'Case 3 - AP'!EB19+'Case 3 - Drawdown'!EB19","v":37000},{"$f":"'Case 3 - AP'!EC19+'Case 3 - Drawdown'!EC19","v":37000},{"$f":"'Case 3 - AP'!ED19+'Case 3 - Drawdown'!ED19","v":37000},{"$f":"'Case 3 - AP'!EE19+'Case 3 - Drawdown'!EE19","v":37000},{"$f":"'Case 3 - AP'!EF19+'Case 3 - Drawdown'!EF19","v":37000},{"$f":"'Case 3 - AP'!EG19+'Case 3 - Drawdown'!EG19","v":37000},{"$f":"'Case 3 - AP'!EH19+'Case 3 - Drawdown'!EH19","v":37000},{"$f":"'Case 3 - AP'!EI19+'Case 3 - Drawdown'!EI19","v":37000},{"$f":"'Case 3 - AP'!EJ19+'Case 3 - Drawdown'!EJ19","v":37000},{"$f":"'Case 3 - AP'!EK19+'Case 3 - Drawdown'!EK19","v":37000},{"$f":"'Case 3 - AP'!EL19+'Case 3 - Drawdown'!EL19","v":37000},{"$f":"'Case 3 - AP'!EM19+'Case 3 - Drawdown'!EM19","v":37000},{"$f":"'Case 3 - AP'!EN19+'Case 3 - Drawdown'!EN19","v":37000},{"$f":"'Case 3 - AP'!EO19+'Case 3 - Drawdown'!EO19","v":37000},{"$f":"'Case 3 - AP'!EP19+'Case 3 - Drawdown'!EP19","v":37000},{"$f":"'Case 3 - AP'!EQ19+'Case 3 - Drawdown'!EQ19","v":37000},{"$f":"'Case 3 - AP'!ER19+'Case 3 - Drawdown'!ER19","v":37000},{"$f":"'Case 3 - AP'!ES19+'Case 3 - Drawdown'!ES19","v":37000},{"$f":"'Case 3 - AP'!ET19+'Case 3 - Drawdown'!ET19","v":37000},{"$f":"'Case 3 - AP'!EU19+'Case 3 - Drawdown'!EU19","v":37000},{"$f":"'Case 3 - AP'!EV19+'Case 3 - Drawdown'!EV19","v":37000},{"$f":"'Case 3 - AP'!EW19+'Case 3 - Drawdown'!EW19","v":37000},{"$f":"'Case 3 - AP'!EX19+'Case 3 - Drawdown'!EX19","v":37000},{"$f":"'Case 3 - AP'!EY19+'Case 3 - Drawdown'!EY19","v":37000},{"$f":"'Case 3 - AP'!EZ19+'Case 3 - Drawdown'!EZ19","v":37000},{"$f":"'Case 3 - AP'!FA19+'Case 3 - Drawdown'!FA19","v":37000},{"$f":"'Case 3 - AP'!FB19+'Case 3 - Drawdown'!FB19","v":37000},{"$f":"'Case 3 - AP'!FC19+'Case 3 - Drawdown'!FC19","v":37000},{"$f":"'Case 3 - AP'!FD19+'Case 3 - Drawdown'!FD19","v":37000},{"$f":"'Case 3 - AP'!FE19+'Case 3 - Drawdown'!FE19","v":37000},{"$f":"'Case 3 - AP'!FF19+'Case 3 - Drawdown'!FF19","v":37000},{"$f":"'Case 3 - AP'!FG19+'Case 3 - Drawdown'!FG19","v":37000},{"$f":"'Case 3 - AP'!FH19+'Case 3 - Drawdown'!FH19","v":37000},{"$f":"'Case 3 - AP'!FI19+'Case 3 - Drawdown'!FI19","v":37000},{"$f":"'Case 3 - AP'!FJ19+'Case 3 - Drawdown'!FJ19","v":37000},{"$f":"'Case 3 - AP'!FK19+'Case 3 - Drawdown'!FK19","v":37000},{"$f":"'Case 3 - AP'!FL19+'Case 3 - Drawdown'!FL19","v":37000},{"$f":"'Case 3 - AP'!FM19+'Case 3 - Drawdown'!FM19","v":37000},{"$f":"'Case 3 - AP'!FN19+'Case 3 - Drawdown'!FN19","v":37000},{"$f":"'Case 3 - AP'!FO19+'Case 3 - Drawdown'!FO19","v":37000},{"$f":"'Case 3 - AP'!FP19+'Case 3 - Drawdown'!FP19","v":37000},{"$f":"'Case 3 - AP'!FQ19+'Case 3 - Drawdown'!FQ19","v":37000},{"$f":"'Case 3 - AP'!FR19+'Case 3 - Drawdown'!FR19","v":37000},{"$f":"'Case 3 - AP'!FS19+'Case 3 - Drawdown'!FS19","v":37000},{"$f":"'Case 3 - AP'!FT19+'Case 3 - Drawdown'!FT19","v":37000},{"$f":"'Case 3 - AP'!FU19+'Case 3 - Drawdown'!FU19","v":37000},{"$f":"'Case 3 - AP'!FV19+'Case 3 - Drawdown'!FV19","v":37000},{"$f":"'Case 3 - AP'!FW19+'Case 3 - Drawdown'!FW19","v":37000},{"$f":"'Case 3 - AP'!FX19+'Case 3 - Drawdown'!FX19","v":37000},{"$f":"'Case 3 - AP'!FY19+'Case 3 - Drawdown'!FY19","v":37000},{"$f":"'Case 3 - AP'!FZ19+'Case 3 - Drawdown'!FZ19","v":37000},{"$f":"'Case 3 - AP'!GA19+'Case 3 - Drawdown'!GA19","v":37000},{"$f":"'Case 3 - AP'!GB19+'Case 3 - Drawdown'!GB19","v":37000},{"$f":"'Case 3 - AP'!GC19+'Case 3 - Drawdown'!GC19","v":37000},{"$f":"'Case 3 - AP'!GD19+'Case 3 - Drawdown'!GD19","v":37000},{"$f":"'Case 3 - AP'!GE19+'Case 3 - Drawdown'!GE19","v":37000},{"$f":"'Case 3 - AP'!GF19+'Case 3 - Drawdown'!GF19","v":37000},{"$f":"'Case 3 - AP'!GG19+'Case 3 - Drawdown'!GG19","v":37000},{"$f":"'Case 3 - AP'!GH19+'Case 3 - Drawdown'!GH19","v":37000},{"$f":"'Case 3 - AP'!GI19+'Case 3 - Drawdown'!GI19","v":37000},{"$f":"'Case 3 - AP'!GJ19+'Case 3 - Drawdown'!GJ19","v":37000},{"$f":"'Case 3 - AP'!GK19+'Case 3 - Drawdown'!GK19","v":37000},{"$f":"'Case 3 - AP'!GL19+'Case 3 - Drawdown'!GL19","v":37000},{"$f":"'Case 3 - AP'!GM19+'Case 3 - Drawdown'!GM19","v":37000},{"$f":"'Case 3 - AP'!GN19+'Case 3 - Drawdown'!GN19","v":37000},{"$f":"'Case 3 - AP'!GO19+'Case 3 - Drawdown'!GO19","v":37000},{"$f":"'Case 3 - AP'!GP19+'Case 3 - Drawdown'!GP19","v":37000},{"$f":"'Case 3 - AP'!GQ19+'Case 3 - Drawdown'!GQ19","v":37000},{"$f":"'Case 3 - AP'!GR19+'Case 3 - Drawdown'!GR19","v":37000},{"$f":"'Case 3 - AP'!GS19+'Case 3 - Drawdown'!GS19","v":37000},{"$f":"'Case 3 - AP'!GT19+'Case 3 - Drawdown'!GT19","v":37000},{"$f":"'Case 3 - AP'!GU19+'Case 3 - Drawdown'!GU19","v":37000},{"$f":"'Case 3 - AP'!GV19+'Case 3 - Drawdown'!GV19","v":37000},{"$f":"'Case 3 - AP'!GW19+'Case 3 - Drawdown'!GW19","v":37000},{"$f":"'Case 3 - AP'!GX19+'Case 3 - Drawdown'!GX19","v":37000},{"$f":"'Case 3 - AP'!GY19+'Case 3 - Drawdown'!GY19","v":37000},{"$f":"'Case 3 - AP'!GZ19+'Case 3 - Drawdown'!GZ19","v":37000},{"$f":"'Case 3 - AP'!HA19+'Case 3 - Drawdown'!HA19","v":37000},{"$f":"'Case 3 - AP'!HB19+'Case 3 - Drawdown'!HB19","v":37000},{"$f":"'Case 3 - AP'!HC19+'Case 3 - Drawdown'!HC19","v":37000},{"$f":"'Case 3 - AP'!HD19+'Case 3 - Drawdown'!HD19","v":37000},{"$f":"'Case 3 - AP'!HE19+'Case 3 - Drawdown'!HE19","v":37000},{"$f":"'Case 3 - AP'!HF19+'Case 3 - Drawdown'!HF19","v":37000},{"$f":"'Case 3 - AP'!HG19+'Case 3 - Drawdown'!HG19","v":37000},{"$f":"'Case 3 - AP'!HH19+'Case 3 - Drawdown'!HH19","v":37000},{"$f":"'Case 3 - AP'!HI19+'Case 3 - Drawdown'!HI19","v":37000},{"$f":"'Case 3 - AP'!HJ19+'Case 3 - Drawdown'!HJ19","v":37000},{"$f":"'Case 3 - AP'!HK19+'Case 3 - Drawdown'!HK19","v":37000},{"$f":"'Case 3 - AP'!HL19+'Case 3 - Drawdown'!HL19","v":37000},{"$f":"'Case 3 - AP'!HM19+'Case 3 - Drawdown'!HM19","v":37000},{"$f":"'Case 3 - AP'!HN19+'Case 3 - Drawdown'!HN19","v":37000},{"$f":"'Case 3 - AP'!HO19+'Case 3 - Drawdown'!HO19","v":37000},{"$f":"'Case 3 - AP'!HP19+'Case 3 - Drawdown'!HP19","v":37000},{"$f":"'Case 3 - AP'!HQ19+'Case 3 - Drawdown'!HQ19","v":37000},{"$f":"'Case 3 - AP'!HR19+'Case 3 - Drawdown'!HR19","v":37000},{"$f":"'Case 3 - AP'!HS19+'Case 3 - Drawdown'!HS19","v":37000},{"$f":"'Case 3 - AP'!HT19+'Case 3 - Drawdown'!HT19","v":37000},{"$f":"'Case 3 - AP'!HU19+'Case 3 - Drawdown'!HU19","v":37000},{"$f":"'Case 3 - AP'!HV19+'Case 3 - Drawdown'!HV19","v":37000},{"$f":"'Case 3 - AP'!HW19+'Case 3 - Drawdown'!HW19","v":37000},{"$f":"'Case 3 - AP'!HX19+'Case 3 - Drawdown'!HX19","v":37000},{"$f":"'Case 3 - AP'!HY19+'Case 3 - Drawdown'!HY19","v":37000},{"$f":"'Case 3 - AP'!HZ19+'Case 3 - Drawdown'!HZ19","v":37000},{"$f":"'Case 3 - AP'!IA19+'Case 3 - Drawdown'!IA19","v":37000},{"$f":"'Case 3 - AP'!IB19+'Case 3 - Drawdown'!IB19","v":37000},{"$f":"'Case 3 - AP'!IC19+'Case 3 - Drawdown'!IC19","v":37000},{"$f":"'Case 3 - AP'!ID19+'Case 3 - Drawdown'!ID19","v":37000},{"$f":"'Case 3 - AP'!IE19+'Case 3 - Drawdown'!IE19","v":37000},{"$f":"'Case 3 - AP'!IF19+'Case 3 - Drawdown'!IF19","v":37000},{"$f":"'Case 3 - AP'!IG19+'Case 3 - Drawdown'!IG19","v":37000},{"$f":"'Case 3 - AP'!IH19+'Case 3 - Drawdown'!IH19","v":37000},{"$f":"'Case 3 - AP'!II19+'Case 3 - Drawdown'!II19","v":37000},{"$f":"'Case 3 - AP'!IJ19+'Case 3 - Drawdown'!IJ19","v":37000},{"$f":"'Case 3 - AP'!IK19+'Case 3 - Drawdown'!IK19","v":37000},{"$f":"'Case 3 - AP'!IL19+'Case 3 - Drawdown'!IL19","v":37000},{"$f":"'Case 3 - AP'!IM19+'Case 3 - Drawdown'!IM19","v":37000},{"$f":"'Case 3 - AP'!IN19+'Case 3 - Drawdown'!IN19","v":37000},{"$f":"'Case 3 - AP'!IO19+'Case 3 - Drawdown'!IO19","v":37000},{"$f":"'Case 3 - AP'!IP19+'Case 3 - Drawdown'!IP19","v":37000},{"$f":"'Case 3 - AP'!IQ19+'Case 3 - Drawdown'!IQ19","v":37000},{"$f":"'Case 3 - AP'!IR19+'Case 3 - Drawdown'!IR19","v":37000},{"$f":"'Case 3 - AP'!IS19+'Case 3 - Drawdown'!IS19","v":37000},{"$f":"'Case 3 - AP'!IT19+'Case 3 - Drawdown'!IT19","v":37000},{"$f":"'Case 3 - AP'!IU19+'Case 3 - Drawdown'!IU19","v":37000},{"$f":"'Case 3 - AP'!IV19+'Case 3 - Drawdown'!IV19","v":37000},{"$f":"'Case 3 - AP'!IW19+'Case 3 - Drawdown'!IW19","v":37000},{"$f":"'Case 3 - AP'!IX19+'Case 3 - Drawdown'!IX19","v":37000},{"$f":"'Case 3 - AP'!IY19+'Case 3 - Drawdown'!IY19","v":37000},{"$f":"'Case 3 - AP'!IZ19+'Case 3 - Drawdown'!IZ19","v":37000},{"$f":"'Case 3 - AP'!JA19+'Case 3 - Drawdown'!JA19","v":37000},{"$f":"'Case 3 - AP'!JB19+'Case 3 - Drawdown'!JB19","v":37000},{"$f":"'Case 3 - AP'!JC19+'Case 3 - Drawdown'!JC19","v":37000},{"$f":"'Case 3 - AP'!JD19+'Case 3 - Drawdown'!JD19","v":37000},{"$f":"'Case 3 - AP'!JE19+'Case 3 - Drawdown'!JE19","v":37000},{"$f":"'Case 3 - AP'!JF19+'Case 3 - Drawdown'!JF19","v":37000},{"$f":"'Case 3 - AP'!JG19+'Case 3 - Drawdown'!JG19","v":37000},{"$f":"'Case 3 - AP'!JH19+'Case 3 - Drawdown'!JH19","v":37000},{"$f":"'Case 3 - AP'!JI19+'Case 3 - Drawdown'!JI19","v":37000},{"$f":"'Case 3 - AP'!JJ19+'Case 3 - Drawdown'!JJ19","v":37000},{"$f":"'Case 3 - AP'!JK19+'Case 3 - Drawdown'!JK19","v":37000},{"$f":"'Case 3 - AP'!JL19+'Case 3 - Drawdown'!JL19","v":37000},{"$f":"'Case 3 - AP'!JM19+'Case 3 - Drawdown'!JM19","v":37000},{"$f":"'Case 3 - AP'!JN19+'Case 3 - Drawdown'!JN19","v":37000},{"$f":"'Case 3 - AP'!JO19+'Case 3 - Drawdown'!JO19","v":37000},{"$f":"'Case 3 - AP'!JP19+'Case 3 - Drawdown'!JP19","v":37000},{"$f":"'Case 3 - AP'!JQ19+'Case 3 - Drawdown'!JQ19","v":37000},{"$f":"'Case 3 - AP'!JR19+'Case 3 - Drawdown'!JR19","v":37000},{"$f":"'Case 3 - AP'!JS19+'Case 3 - Drawdown'!JS19","v":37000},{"$f":"'Case 3 - AP'!JT19+'Case 3 - Drawdown'!JT19","v":37000},{"$f":"'Case 3 - AP'!JU19+'Case 3 - Drawdown'!JU19","v":37000},{"$f":"'Case 3 - AP'!JV19+'Case 3 - Drawdown'!JV19","v":37000},{"$f":"'Case 3 - AP'!JW19+'Case 3 - Drawdown'!JW19","v":37000},{"$f":"'Case 3 - AP'!JX19+'Case 3 - Drawdown'!JX19","v":37000},{"$f":"'Case 3 - AP'!JY19+'Case 3 - Drawdown'!JY19","v":37000},{"$f":"'Case 3 - AP'!JZ19+'Case 3 - Drawdown'!JZ19","v":37000},{"$f":"'Case 3 - AP'!KA19+'Case 3 - Drawdown'!KA19","v":37000},{"$f":"'Case 3 - AP'!KB19+'Case 3 - Drawdown'!KB19","v":37000},{"$f":"'Case 3 - AP'!KC19+'Case 3 - Drawdown'!KC19","v":37000},{"$f":"'Case 3 - AP'!KD19+'Case 3 - Drawdown'!KD19","v":37000},{"$f":"'Case 3 - AP'!KE19+'Case 3 - Drawdown'!KE19","v":37000},{"$f":"'Case 3 - AP'!KF19+'Case 3 - Drawdown'!KF19","v":37000},{"$f":"'Case 3 - AP'!KG19+'Case 3 - Drawdown'!KG19","v":37000},{"$f":"'Case 3 - AP'!KH19+'Case 3 - Drawdown'!KH19","v":37000},{"$f":"'Case 3 - AP'!KI19+'Case 3 - Drawdown'!KI19","v":37000},{"$f":"'Case 3 - AP'!KJ19+'Case 3 - Drawdown'!KJ19","v":37000},{"$f":"'Case 3 - AP'!KK19+'Case 3 - Drawdown'!KK19","v":37000},{"$f":"'Case 3 - AP'!KL19+'Case 3 - Drawdown'!KL19","v":37000},{"$f":"'Case 3 - AP'!KM19+'Case 3 - Drawdown'!KM19","v":37000},{"$f":"'Case 3 - AP'!KN19+'Case 3 - Drawdown'!KN19","v":37000},{"$f":"'Case 3 - AP'!KO19+'Case 3 - Drawdown'!KO19","v":37000},{"$f":"'Case 3 - AP'!KP19+'Case 3 - Drawdown'!KP19","v":37000},{"$f":"'Case 3 - AP'!KQ19+'Case 3 - Drawdown'!KQ19","v":37000},{"$f":"'Case 3 - AP'!KR19+'Case 3 - Drawdown'!KR19","v":37000},{"$f":"'Case 3 - AP'!KS19+'Case 3 - Drawdown'!KS19","v":37000},{"$f":"'Case 3 - AP'!KT19+'Case 3 - Drawdown'!KT19","v":37000},{"$f":"'Case 3 - AP'!KU19+'Case 3 - Drawdown'!KU19","v":37000},{"$f":"'Case 3 - AP'!KV19+'Case 3 - Drawdown'!KV19","v":37000},{"$f":"'Case 3 - AP'!KW19+'Case 3 - Drawdown'!KW19","v":37000},{"$f":"'Case 3 - AP'!KX19+'Case 3 - Drawdown'!KX19","v":37000},{"$f":"'Case 3 - AP'!KY19+'Case 3 - Drawdown'!KY19","v":37000},{"$f":"'Case 3 - AP'!KZ19+'Case 3 - Drawdown'!KZ19","v":37000},{"$f":"'Case 3 - AP'!LA19+'Case 3 - Drawdown'!LA19","v":37000},{"$f":"'Case 3 - AP'!LB19+'Case 3 - Drawdown'!LB19","v":37000},{"$f":"'Case 3 - AP'!LC19+'Case 3 - Drawdown'!LC19","v":37000},{"$f":"'Case 3 - AP'!LD19+'Case 3 - Drawdown'!LD19","v":37000},{"$f":"'Case 3 - AP'!LE19+'Case 3 - Drawdown'!LE19","v":37000},{"$f":"'Case 3 - AP'!LF19+'Case 3 - Drawdown'!LF19","v":37000},{"$f":"'Case 3 - AP'!LG19+'Case 3 - Drawdown'!LG19","v":37000},{"$f":"'Case 3 - AP'!LH19+'Case 3 - Drawdown'!LH19","v":37000},{"$f":"'Case 3 - AP'!LI19+'Case 3 - Drawdown'!LI19","v":37000},{"$f":"'Case 3 - AP'!LJ19+'Case 3 - Drawdown'!LJ19","v":37000},{"$f":"'Case 3 - AP'!LK19+'Case 3 - Drawdown'!LK19","v":37000},{"$f":"'Case 3 - AP'!LL19+'Case 3 - Drawdown'!LL19","v":37000},{"$f":"'Case 3 - AP'!LM19+'Case 3 - Drawdown'!LM19","v":37000},{"$f":"'Case 3 - AP'!LN19+'Case 3 - Drawdown'!LN19","v":37000},{"$f":"'Case 3 - AP'!LO19+'Case 3 - Drawdown'!LO19","v":37000},{"$f":"'Case 3 - AP'!LP19+'Case 3 - Drawdown'!LP19","v":37000},{"$f":"'Case 3 - AP'!LQ19+'Case 3 - Drawdown'!LQ19","v":37000},{"$f":"'Case 3 - AP'!LR19+'Case 3 - Drawdown'!LR19","v":37000},{"$f":"'Case 3 - AP'!LS19+'Case 3 - Drawdown'!LS19","v":37000},{"$f":"'Case 3 - AP'!LT19+'Case 3 - Drawdown'!LT19","v":37000},{"$f":"'Case 3 - AP'!LU19+'Case 3 - Drawdown'!LU19","v":37000},{"$f":"'Case 3 - AP'!LV19+'Case 3 - Drawdown'!LV19","v":37000},{"$f":"'Case 3 - AP'!LW19+'Case 3 - Drawdown'!LW19","v":37000},{"$f":"'Case 3 - AP'!LX19+'Case 3 - Drawdown'!LX19","v":37000},{"$f":"'Case 3 - AP'!LY19+'Case 3 - Drawdown'!LY19","v":37000},{"$f":"'Case 3 - AP'!LZ19+'Case 3 - Drawdown'!LZ19","v":37000},{"$f":"'Case 3 - AP'!MA19+'Case 3 - Drawdown'!MA19","v":37000},{"$f":"'Case 3 - AP'!MB19+'Case 3 - Drawdown'!MB19","v":37000},{"$f":"'Case 3 - AP'!MC19+'Case 3 - Drawdown'!MC19","v":37000},{"$f":"'Case 3 - AP'!MD19+'Case 3 - Drawdown'!MD19","v":37000},{"$f":"'Case 3 - AP'!ME19+'Case 3 - Drawdown'!ME19","v":37000},{"$f":"'Case 3 - AP'!MF19+'Case 3 - Drawdown'!MF19","v":37000},{"$f":"'Case 3 - AP'!MG19+'Case 3 - Drawdown'!MG19","v":37000},{"$f":"'Case 3 - AP'!MH19+'Case 3 - Drawdown'!MH19","v":37000},{"$f":"'Case 3 - AP'!MI19+'Case 3 - Drawdown'!MI19","v":37000},{"$f":"'Case 3 - AP'!MJ19+'Case 3 - Drawdown'!MJ19","v":37000},{"$f":"'Case 3 - AP'!MK19+'Case 3 - Drawdown'!MK19","v":37000},{"$f":"'Case 3 - AP'!ML19+'Case 3 - Drawdown'!ML19","v":37000},{"$f":"'Case 3 - AP'!MM19+'Case 3 - Drawdown'!MM19","v":37000},{"$f":"'Case 3 - AP'!MN19+'Case 3 - Drawdown'!MN19","v":37000},{"$f":"'Case 3 - AP'!MO19+'Case 3 - Drawdown'!MO19","v":37000},{"$f":"'Case 3 - AP'!MP19+'Case 3 - Drawdown'!MP19","v":37000},{"$f":"'Case 3 - AP'!MQ19+'Case 3 - Drawdown'!MQ19","v":37000},{"$f":"'Case 3 - AP'!MR19+'Case 3 - Drawdown'!MR19","v":37000},{"$f":"'Case 3 - AP'!MS19+'Case 3 - Drawdown'!MS19","v":37000},{"$f":"'Case 3 - AP'!MT19+'Case 3 - Drawdown'!MT19","v":37000},{"$f":"'Case 3 - AP'!MU19+'Case 3 - Drawdown'!MU19","v":37000},{"$f":"'Case 3 - AP'!MV19+'Case 3 - Drawdown'!MV19","v":37000},{"$f":"'Case 3 - AP'!MW19+'Case 3 - Drawdown'!MW19","v":37000},{"$f":"'Case 3 - AP'!MX19+'Case 3 - Drawdown'!MX19","v":37000},{"$f":"'Case 3 - AP'!MY19+'Case 3 - Drawdown'!MY19","v":37000},{"$f":"'Case 3 - AP'!MZ19+'Case 3 - Drawdown'!MZ19","v":37000},{"$f":"'Case 3 - AP'!NA19+'Case 3 - Drawdown'!NA19","v":37000},{"$f":"'Case 3 - AP'!NB19+'Case 3 - Drawdown'!NB19","v":37000},{"$f":"'Case 3 - AP'!NC19+'Case 3 - Drawdown'!NC19","v":37000},{"$f":"'Case 3 - AP'!ND19+'Case 3 - Drawdown'!ND19","v":37000},{"$f":"'Case 3 - AP'!NE19+'Case 3 - Drawdown'!NE19","v":37000},{"$f":"'Case 3 - AP'!NF19+'Case 3 - Drawdown'!NF19","v":37000},{"$f":"'Case 3 - AP'!NG19+'Case 3 - Drawdown'!NG19","v":37000},{"$f":"'Case 3 - AP'!NH19+'Case 3 - Drawdown'!NH19","v":37000},{"$f":"'Case 3 - AP'!NI19+'Case 3 - Drawdown'!NI19","v":37000},{"$f":"'Case 3 - AP'!NJ19+'Case 3 - Drawdown'!NJ19","v":37000},{"$f":"'Case 3 - AP'!NK19+'Case 3 - Drawdown'!NK19","v":37000},{"$f":"'Case 3 - AP'!NL19+'Case 3 - Drawdown'!NL19","v":37000},{"$f":"'Case 3 - AP'!NM19+'Case 3 - Drawdown'!NM19","v":37000},{"$f":"'Case 3 - AP'!NN19+'Case 3 - Drawdown'!NN19","v":37000},{"$f":"'Case 3 - AP'!NO19+'Case 3 - Drawdown'!NO19","v":37000},{"$f":"'Case 3 - AP'!NP19+'Case 3 - Drawdown'!NP19","v":37000},{"$f":"'Case 3 - AP'!NQ19+'Case 3 - Drawdown'!NQ19","v":37000},{"$f":"'Case 3 - AP'!NR19+'Case 3 - Drawdown'!NR19","v":37000},{"$f":"'Case 3 - AP'!NS19+'Case 3 - Drawdown'!NS19","v":37000},{"$f":"'Case 3 - AP'!NT19+'Case 3 - Drawdown'!NT19","v":37000},{"$f":"'Case 3 - AP'!NU19+'Case 3 - Drawdown'!NU19","v":37000},{"$f":"'Case 3 - AP'!NV19+'Case 3 - Drawdown'!NV19","v":37000},{"$f":"'Case 3 - AP'!NW19+'Case 3 - Drawdown'!NW19","v":37000},{"$f":"'Case 3 - AP'!NX19+'Case 3 - Drawdown'!NX19","v":37000},{"$f":"'Case 3 - AP'!NY19+'Case 3 - Drawdown'!NY19","v":37000},{"$f":"'Case 3 - AP'!NZ19+'Case 3 - Drawdown'!NZ19","v":37000},{"$f":"'Case 3 - AP'!OA19+'Case 3 - Drawdown'!OA19","v":37000},{"$f":"'Case 3 - AP'!OB19+'Case 3 - Drawdown'!OB19","v":37000},{"$f":"'Case 3 - AP'!OC19+'Case 3 - Drawdown'!OC19","v":37000},{"$f":"'Case 3 - AP'!OD19+'Case 3 - Drawdown'!OD19","v":37000},{"$f":"'Case 3 - AP'!OE19+'Case 3 - Drawdown'!OE19","v":37000},{"$f":"'Case 3 - AP'!OF19+'Case 3 - Drawdown'!OF19","v":37000},{"$f":"'Case 3 - AP'!OG19+'Case 3 - Drawdown'!OG19","v":37000},{"$f":"'Case 3 - AP'!OH19+'Case 3 - Drawdown'!OH19","v":37000},{"$f":"'Case 3 - AP'!OI19+'Case 3 - Drawdown'!OI19","v":37000},{"$f":"'Case 3 - AP'!OJ19+'Case 3 - Drawdown'!OJ19","v":37000},{"$f":"'Case 3 - AP'!OK19+'Case 3 - Drawdown'!OK19","v":37000},{"$f":"'Case 3 - AP'!OL19+'Case 3 - Drawdown'!OL19","v":37000},{"$f":"'Case 3 - AP'!OM19+'Case 3 - Drawdown'!OM19","v":37000},{"$f":"'Case 3 - AP'!ON19+'Case 3 - Drawdown'!ON19","v":37000},{"$f":"'Case 3 - AP'!OO19+'Case 3 - Drawdown'!OO19","v":37000},{"$f":"'Case 3 - AP'!OP19+'Case 3 - Drawdown'!OP19","v":37000},{"$f":"'Case 3 - AP'!OQ19+'Case 3 - Drawdown'!OQ19","v":37000},{"$f":"'Case 3 - AP'!OR19+'Case 3 - Drawdown'!OR19","v":37000},{"$f":"'Case 3 - AP'!OS19+'Case 3 - Drawdown'!OS19","v":37000},{"$f":"'Case 3 - AP'!OT19+'Case 3 - Drawdown'!OT19","v":37000},{"$f":"'Case 3 - AP'!OU19+'Case 3 - Drawdown'!OU19","v":37000},{"$f":"'Case 3 - AP'!OV19+'Case 3 - Drawdown'!OV19","v":37000},{"$f":"'Case 3 - AP'!OW19+'Case 3 - Drawdown'!OW19","v":37000},{"$f":"'Case 3 - AP'!OX19+'Case 3 - Drawdown'!OX19","v":37000},{"$f":"'Case 3 - AP'!OY19+'Case 3 - Drawdown'!OY19","v":37000},{"$f":"'Case 3 - AP'!OZ19+'Case 3 - Drawdown'!OZ19","v":37000},{"$f":"'Case 3 - AP'!PA19+'Case 3 - Drawdown'!PA19","v":37000},{"$f":"'Case 3 - AP'!PB19+'Case 3 - Drawdown'!PB19","v":37000},{"$f":"'Case 3 - AP'!PC19+'Case 3 - Drawdown'!PC19","v":37000},{"$f":"'Case 3 - AP'!PD19+'Case 3 - Drawdown'!PD19","v":37000},{"$f":"'Case 3 - AP'!PE19+'Case 3 - Drawdown'!PE19","v":37000},{"$f":"'Case 3 - AP'!PF19+'Case 3 - Drawdown'!PF19","v":37000},{"$f":"'Case 3 - AP'!PG19+'Case 3 - Drawdown'!PG19","v":37000},{"$f":"'Case 3 - AP'!PH19+'Case 3 - Drawdown'!PH19","v":37000},{"$f":"'Case 3 - AP'!PI19+'Case 3 - Drawdown'!PI19","v":37000},{"$f":"'Case 3 - AP'!PJ19+'Case 3 - Drawdown'!PJ19","v":37000},{"$f":"'Case 3 - AP'!PK19+'Case 3 - Drawdown'!PK19","v":37000},{"$f":"'Case 3 - AP'!PL19+'Case 3 - Drawdown'!PL19","v":37000},{"$f":"'Case 3 - AP'!PM19+'Case 3 - Drawdown'!PM19","v":37000},{"$f":"'Case 3 - AP'!PN19+'Case 3 - Drawdown'!PN19","v":37000},{"$f":"'Case 3 - AP'!PO19+'Case 3 - Drawdown'!PO19","v":37000},{"$f":"'Case 3 - AP'!PP19+'Case 3 - Drawdown'!PP19","v":37000},{"$f":"'Case 3 - AP'!PQ19+'Case 3 - Drawdown'!PQ19","v":37000},{"$f":"'Case 3 - AP'!PR19+'Case 3 - Drawdown'!PR19","v":37000},{"$f":"'Case 3 - AP'!PS19+'Case 3 - Drawdown'!PS19","v":37000},{"$f":"'Case 3 - AP'!PT19+'Case 3 - Drawdown'!PT19","v":37000},{"$f":"'Case 3 - AP'!PU19+'Case 3 - Drawdown'!PU19","v":37000},{"$f":"'Case 3 - AP'!PV19+'Case 3 - Drawdown'!PV19","v":37000},{"$f":"'Case 3 - AP'!PW19+'Case 3 - Drawdown'!PW19","v":37000},{"$f":"'Case 3 - AP'!PX19+'Case 3 - Drawdown'!PX19","v":37000},{"$f":"'Case 3 - AP'!PY19+'Case 3 - Drawdown'!PY19","v":37000},{"$f":"'Case 3 - AP'!PZ19+'Case 3 - Drawdown'!PZ19","v":37000},{"$f":"'Case 3 - AP'!QA19+'Case 3 - Drawdown'!QA19","v":37000},{"$f":"'Case 3 - AP'!QB19+'Case 3 - Drawdown'!QB19","v":37000},{"$f":"'Case 3 - AP'!QC19+'Case 3 - Drawdown'!QC19","v":37000},{"$f":"'Case 3 - AP'!QD19+'Case 3 - Drawdown'!QD19","v":37000},{"$f":"'Case 3 - AP'!QE19+'Case 3 - Drawdown'!QE19","v":37000},{"$f":"'Case 3 - AP'!QF19+'Case 3 - Drawdown'!QF19","v":37000},{"$f":"'Case 3 - AP'!QG19+'Case 3 - Drawdown'!QG19","v":37000},{"$f":"'Case 3 - AP'!QH19+'Case 3 - Drawdown'!QH19","v":37000},{"$f":"'Case 3 - AP'!QI19+'Case 3 - Drawdown'!QI19","v":37000},{"$f":"'Case 3 - AP'!QJ19+'Case 3 - Drawdown'!QJ19","v":37000},{"$f":"'Case 3 - AP'!QK19+'Case 3 - Drawdown'!QK19","v":37000},{"$f":"'Case 3 - AP'!QL19+'Case 3 - Drawdown'!QL19","v":37000},{"$f":"'Case 3 - AP'!QM19+'Case 3 - Drawdown'!QM19","v":37000},{"$f":"'Case 3 - AP'!QN19+'Case 3 - Drawdown'!QN19","v":37000},{"$f":"'Case 3 - AP'!QO19+'Case 3 - Drawdown'!QO19","v":37000},{"$f":"'Case 3 - AP'!QP19+'Case 3 - Drawdown'!QP19","v":37000},{"$f":"'Case 3 - AP'!QQ19+'Case 3 - Drawdown'!QQ19","v":37000},{"$f":"'Case 3 - AP'!QR19+'Case 3 - Drawdown'!QR19","v":37000},{"$f":"'Case 3 - AP'!QS19+'Case 3 - Drawdown'!QS19","v":37000},{"$f":"'Case 3 - AP'!QT19+'Case 3 - Drawdown'!QT19","v":37000},{"$f":"'Case 3 - AP'!QU19+'Case 3 - Drawdown'!QU19","v":37000},{"$f":"'Case 3 - AP'!QV19+'Case 3 - Drawdown'!QV19","v":37000},{"$f":"'Case 3 - AP'!QW19+'Case 3 - Drawdown'!QW19","v":37000},{"$f":"'Case 3 - AP'!QX19+'Case 3 - Drawdown'!QX19","v":37000},{"$f":"'Case 3 - AP'!QY19+'Case 3 - Drawdown'!QY19","v":37000},{"$f":"'Case 3 - AP'!QZ19+'Case 3 - Drawdown'!QZ19","v":37000},{"$f":"'Case 3 - AP'!RA19+'Case 3 - Drawdown'!RA19","v":37000},{"$f":"'Case 3 - AP'!RB19+'Case 3 - Drawdown'!RB19","v":37000},{"$f":"'Case 3 - AP'!RC19+'Case 3 - Drawdown'!RC19","v":37000},{"$f":"'Case 3 - AP'!RD19+'Case 3 - Drawdown'!RD19","v":37000},{"$f":"'Case 3 - AP'!RE19+'Case 3 - Drawdown'!RE19","v":37000},{"$f":"'Case 3 - AP'!RF19+'Case 3 - Drawdown'!RF19","v":37000},{"$f":"'Case 3 - AP'!RG19+'Case 3 - Drawdown'!RG19","v":37000},{"$f":"'Case 3 - AP'!RH19+'Case 3 - Drawdown'!RH19","v":37000},{"$f":"'Case 3 - AP'!RI19+'Case 3 - Drawdown'!RI19","v":37000},{"$f":"'Case 3 - AP'!RJ19+'Case 3 - Drawdown'!RJ19","v":37000},{"$f":"'Case 3 - AP'!RK19+'Case 3 - Drawdown'!RK19","v":37000},{"$f":"'Case 3 - AP'!RL19+'Case 3 - Drawdown'!RL19","v":37000},{"$f":"'Case 3 - AP'!RM19+'Case 3 - Drawdown'!RM19","v":37000},{"$f":"'Case 3 - AP'!RN19+'Case 3 - Drawdown'!RN19","v":37000},{"$f":"'Case 3 - AP'!RO19+'Case 3 - Drawdown'!RO19","v":37000},{"$f":"'Case 3 - AP'!RP19+'Case 3 - Drawdown'!RP19","v":37000},{"$f":"'Case 3 - AP'!RQ19+'Case 3 - Drawdown'!RQ19","v":37000},{"$f":"'Case 3 - AP'!RR19+'Case 3 - Drawdown'!RR19","v":37000},{"$f":"'Case 3 - AP'!RS19+'Case 3 - Drawdown'!RS19","v":37000},{"$f":"'Case 3 - AP'!RT19+'Case 3 - Drawdown'!RT19","v":37000},{"$f":"'Case 3 - AP'!RU19+'Case 3 - Drawdown'!RU19","v":37000},{"$f":"'Case 3 - AP'!RV19+'Case 3 - Drawdown'!RV19","v":37000},{"$f":"'Case 3 - AP'!RW19+'Case 3 - Drawdown'!RW19","v":37000},{"$f":"'Case 3 - AP'!RX19+'Case 3 - Drawdown'!RX19","v":37000},{"$f":"'Case 3 - AP'!RY19+'Case 3 - Drawdown'!RY19","v":37000},{"$f":"'Case 3 - AP'!RZ19+'Case 3 - Drawdown'!RZ19","v":37000},{"$f":"'Case 3 - AP'!SA19+'Case 3 - Drawdown'!SA19","v":37000},{"$f":"'Case 3 - AP'!SB19+'Case 3 - Drawdown'!SB19","v":37000},{"$f":"'Case 3 - AP'!SC19+'Case 3 - Drawdown'!SC19","v":37000},{"$f":"'Case 3 - AP'!SD19+'Case 3 - Drawdown'!SD19","v":37000},{"$f":"'Case 3 - AP'!SE19+'Case 3 - Drawdown'!SE19","v":37000},{"$f":"'Case 3 - AP'!SF19+'Case 3 - Drawdown'!SF19","v":37000},{"$f":"'Case 3 - AP'!SG19+'Case 3 - Drawdown'!SG19","v":37000}]
[31,{"$f":"'Case 3 - AP'!B34+'Case 3 - Drawdown'!B34","v":37000},{"$f":"'Case 3 - AP'!C34+'Case 3 - Drawdown'!C34","v":37000},{"$f":"'Case 3 - AP'!D34+'Case 3 - Drawdown'!D34","v":37000},{"$f":"'Case 3 - AP'!E34+'Case 3 - Drawdown'!E34","v":37000},{"$f":"'Case 3 - AP'!F34+'Case 3 - Drawdown'!F34","v":37000},{"$f":"'Case 3 - AP'!G34+'Case 3 - Drawdown'!G34","v":37000},{"$f":"'Case 3 - AP'!H34+'Case 3 - Drawdown'!H34","v":37000},{"$f":"'Case 3 - AP'!I34+'Case 3 - Drawdown'!I34","v":37000},{"$f":"'Case 3 - AP'!J34+'Case 3 - Drawdown'!J34","v":23823.8},{"$f":"'Case 3 - AP'!K34+'Case 3 - Drawdown'!K34","v":37000},{"$f":"'Case 3 - AP'!L34+'Case 3 - Drawdown'!L34","v":37000},{"$f":"'Case 3 - AP'!M34+'Case 3 - Drawdown'!M34","v":37000},{"$f":"'Case 3 - AP'!N34+'Case 3 - Drawdown'!N34","v":37000},{"$f":"'Case 3 - AP'!O34+'Case 3 - Drawdown'!O34","v":37000},{"$f":"'Case 3 - AP'!P34+'Case 3 - Drawdown'!P34","v":29448.039804463864},{"$f":"'Case 3 - AP'!Q34+'Case 3 - Drawdown'!Q34","v":37000},{"$f":"'Case 3 - AP'!R34+'Case 3 - Drawdown'!R34","v":37000},{"$f":"'Case 3 - AP'!S34+'Case 3 - Drawdown'!S34","v":37000},{"$f":"'Case 3 - AP'!T34+'Case 3 - Drawdown'!T34","v":37000},{"$f":"'Case 3 - AP'!U34+'Case 3 - Drawdown'!U34","v":37000},{"$f":"'Case 3 - AP'!V34+'Case 3 - Drawdown'!V34","v":37000},{"$f":"'Case 3 - AP'!W34+'Case 3 - Drawdown'!W34","v":37000},{"$f":"'Case 3 - AP'!X34+'Case 3 - Drawdown'!X34","v":37000},{"$f":"'Case 3 - AP'!Y34+'Case 3 - Drawdown'!Y34","v":37000},{"$f":"'Case 3 - AP'!Z34+'Case 3 - Drawdown'!Z34","v":37000},{"$f":"'Case 3 - AP'!AA34+'Case 3 - Drawdown'!AA34","v":37000},{"$f":"'Case 3 - AP'!AB34+'Case 3 - Drawdown'!AB34","v":37000},{"$f":"'Case 3 - AP'!AC34+'Case 3 - Drawdown'!AC34","v":23823.8},{"$f":"'Case 3 - AP'!AD34+'Case 3 - Drawdown'!AD34","v":23823.8},{"$f":"'Case 3 - AP'!AE34+'Case 3 - Drawdown'!AE34","v":37000},{"$f":"'Case 3 - AP'!AF34+'Case 3 - Drawdown'!AF34","v":37000},{"$f":"'Case 3 - AP'!AG34+'Case 3 - Drawdown'!AG34","v":37000},{"$f":"'Case 3 - AP'!AH34+'Case 3 - Drawdown'!AH34","v":37000},{"$f":"'Case 3 - AP'!AI34+'Case 3 - Drawdown'!AI34","v":37000},{"$f":"'Case 3 - AP'!AJ34+'Case 3 - Drawdown'!AJ34","v":37000},{"$f":"'Case 3 - AP'!AK34+'Case 3 - Drawdown'!AK34","v":23823.8},{"$f":"'Case 3 - AP'!AL34+'Case 3 - Drawdown'!AL34","v":37000},{"$f":"'Case 3 - AP'!AM34+'Case 3 - Drawdown'!AM34","v":37000},{"$f":"'Case 3 - AP'!AN34+'Case 3 - Drawdown'!AN34","v":37000},{"$f":"'Case 3 - AP'!AO34+'Case 3 - Drawdown'!AO34","v":23823.8},{"$f":"'Case 3 - AP'!AP34+'Case 3 - Drawdown'!AP34","v":37000},{"$f":"'Case 3 - AP'!AQ34+'Case 3 - Drawdown'!AQ34","v":37000},{"$f":"'Case 3 - AP'!AR34+'Case 3 - Drawdown'!AR34","v":37000},{"$f":"'Case 3 - AP'!AS34+'Case 3 - Drawdown'!AS34","v":37000},{"$f":"'Case 3 - AP'!AT34+'Case 3 - Drawdown'!AT34","v":37000},{"$f":"'Case 3 - AP'!AU34+'Case 3 - Drawdown'!AU34","v":37000},{"$f":"'Case 3 - AP'!AV34+'Case 3 - Drawdown'!AV34","v":37000},{"$f":"'Case 3 - AP'!AW34+'Case 3 - Drawdown'!AW34","v":23823.8},{"$f":"'Case 3 - AP'!AX34+'Case 3 - Drawdown'!AX34","v":37000},{"$f":"'Case 3 - AP'!AY34+'Case 3 - Drawdown'!AY34","v":37000},{"$f":"'Case 3 - AP'!AZ34+'Case 3 - Drawdown'!AZ34","v":37000},{"$f":"'Case 3 - AP'!BA34+'Case 3 - Drawdown'!BA34","v":37000},{"$f":"'Case 3 - AP'!BB34+'Case 3 - Drawdown'!BB34","v":23823.8},{"$f":"'Case 3 - AP'!BC34+'Case 3 - Drawdown'!BC34","v":37000},{"$f":"'Case 3 - AP'!BD34+'Case 3 - Drawdown'!BD34","v":37000},{"$f":"'Case 3 - AP'!BE34+'Case 3 - Drawdown'!BE34","v":37000},{"$f":"'Case 3 - AP'!BF34+'Case 3 - Drawdown'!BF34","v":37000},{"$f":"'Case 3 - AP'!BG34+'Case 3 - Drawdown'!BG34","v":37000},{"$f":"'Case 3 - AP'!BH34+'Case 3 - Drawdown'!BH34","v":37000},{"$f":"'Case 3 - AP'!BI34+'Case 3 - Drawdown'!BI34","v":37000},{"$f":"'Case 3 - AP'!BJ34+'Case 3 - Drawdown'!BJ34","v":37000},{"$f":"'Case 3 - AP'!BK34+'Case 3 - Drawdown'!BK34","v":37000},{"$f":"'Case 3 - AP'!BL34+'Case 3 - Drawdown'!BL34","v":37000},{"$f":"'Case 3 - AP'!BM34+'Case 3 - Drawdown'!BM34","v":23823.8},{"$f":"'Case 3 - AP'!BN34+'Case 3 - Drawdown'!BN34","v":37000},{"$f":"'Case 3 - AP'!BO34+'Case 3 - Drawdown'!BO34","v":37000},{"$f":"'Case 3 - AP'!BP34+'Case 3 - Drawdown'!BP34","v":37000},{"$f":"'Case 3 - AP'!BQ34+'Case 3 - Drawdown'!BQ34","v":37000},{"$f":"'Case 3 - AP'!BR34+'Case 3 - Drawdown'!BR34","v":37000},{"$f":"'Case 3 - AP'!BS34+'Case 3 - Drawdown'!BS34","v":23823.8},{"$f":"'Case 3 - AP'!BT34+'Case 3 - Drawdown'!BT34","v":37000},{"$f":"'Case 3 - AP'!BU34+'Case 3 - Drawdown'!BU34","v":37000},{"$f":"'Case 3 - AP'!BV34+'Case 3 - Drawdown'!BV34","v":37000},{"$f":"'Case 3 - AP'!BW34+'Case 3 - Drawdown'!BW34","v":37000},{"$f":"'Case 3 - AP'!BX34+'Case 3 - Drawdown'!BX34","v":37000},{"$f":"'Case 3 - AP'!BY34+'Case 3 - Drawdown'!BY34","v":37000},{"$f":"'Case 3 - AP'!BZ34+'Case 3 - Drawdown'!BZ34","v":37000},{"$f":"'Case 3 - AP'!CA34+'Case 3 - Drawdown'!CA34","v":37000},{"$f":"'Case 3 - AP'!CB34+'Case 3 - Drawdown'!CB34","v":37000},{"$f":"'Case 3 - AP'!CC34+'Case 3 - Drawdown'!CC34","v":37000},{"$f":"'Case 3 - AP'!CD34+'Case 3 - Drawdown'!CD34","v":37000},{"$f":"'Case 3 - AP'!CE34+'Case 3 - Drawdown'!CE34","v":37000},{"$f":"'Case 3 - AP'!CF34+'Case 3 - Drawdown'!CF34","v":37000},{"$f":"'Case 3 - AP'!CG34+'Case 3 - Drawdown'!CG34","v":37000},{"$f":"'Case 3 - AP'!CH34+'Case 3 - Drawdown'!CH34","v":37000},{"$f":"'Case 3 - AP'!CI34+'Case 3 - Drawdown'!CI34","v":37000},{"$f":"'Case 3 - AP'!CJ34+'Case 3 - Drawdown'!CJ34","v":37000},{"$f":"'Case 3 - AP'!CK34+'Case 3 - Drawdown'!CK34","v":37000},{"$f":"'Case 3 - AP'!CL34+'Case 3 - Drawdown'!CL34","v":37000},{"$f":"'Case 3 - AP'!CM34+'Case 3 - Drawdown'!CM34","v":37000},{"$f":"'Case 3 - AP'!CN34+'Case 3 - Drawdown'!CN34","v":37000},{"$f":"'Case 3 - AP'!CO34+'Case 3 - Drawdown'!CO34","v":37000},{"$f":"'Case 3 - AP'!CP34+'Case 3 - Drawdown'!CP34","v":37000},{"$f":"'Case 3 - AP'!CQ34+'Case 3 - Drawdown'!CQ34","v":23823.8},{"$f":"'Case 3 - AP'!CR34+'Case 3 - Drawdown'!CR34","v":37000},{"$f":"'Case 3 - AP'!CS34+'Case 3 - Drawdown'!CS34","v":37000},{"$f":"'Case 3 - AP'!CT34+'Case 3 - Drawdown'!CT34","v":37000},{"$f":"'Case 3 - AP'!CU34+'Case 3 - Drawdown'!CU34","v":37000},{"$f":"'Case 3 - AP'!CV34+'Case 3 - Drawdown'!CV34","v":37000},{"$f":"'Case 3 - AP'!CW34+'Case 3 - Drawdown'!CW34","v":37000},{"$f":"'Case 3 - AP'!CX34+'Case 3 - Drawdown'!CX34","v":37000},{"$f":"'Case 3 - AP'!CY34+'Case 3 - Drawdown'!CY34","v":37000},{"$f":"'Case 3 - AP'!CZ34+'Case 3 - Drawdown'!CZ34","v":23823.8},{"$f":"'Case 3 - AP'!DA34+'Case 3 - Drawdown'!DA34","v":37000},{"$f":"'Case 3 - AP'!DB34+'Case 3 - Drawdown'!DB34","v":37000},{"$f":"'Case 3 - AP'!DC34+'Case 3 - Drawdown'!DC34","v":37000},{"$f":"'Case 3 - AP'!DD34+'Case 3 - Drawdown'!DD34","v":25305.08132683958},{"$f":"'Case 3 - AP'!DE34+'Case 3 - Drawdown'!DE34","v":37000},{"$f":"'Case 3 - AP'!DF34+'Case 3 - Drawdown'!DF34","v":37000},{"$f":"'Case 3 - AP'!DG34+'Case 3 - Drawdown'!DG34","v":37000},{"$f":"'Case 3 - AP'!DH34+'Case 3 - Drawdown'!DH34","v":37000},{"$f":"'Case 3 - AP'!DI34+'Case 3 - Drawdown'!DI34","v":37000},{"$f":"'Case 3 - AP'!DJ34+'Case 3 - Drawdown'!DJ34","v":37000},{"$f":"'Case 3 - AP'!DK34+'Case 3 - Drawdown'!DK34","v":37000},{"$f":"'Case 3 - AP'!DL34+'Case 3 - Drawdown'!DL34","v":37000},{"$f":"'Case 3 - AP'!DM34+'Case 3 - Drawdown'!DM34","v":37000},{"$f":"'Case 3 - AP'!DN34+'Case 3 - Drawdown'!DN34","v":37000},{"$f":"'Case 3 - AP'!DO34+'Case 3 - Drawdown'!DO34","v":37000},{"$f":"'Case 3 - AP'!DP34+'Case 3 - Drawdown'!DP34","v":37000},{"$f":"'Case 3 - AP'!DQ34+'Case 3 - Drawdown'!DQ34","v":37000},{"$f":"'Case 3 - AP'!DR34+'Case 3 - Drawdown'!DR34","v":37000},{"$f":"'Case 3 - AP'!DS34+'Case 3 - Drawdown'!DS34","v":37000},{"$f":"'Case 3 - AP'!DT34+'Case 3 - Drawdown'!DT34","v":37000},{"$f":"'Case 3 - AP'!DU34+'Case 3 - Drawdown'!DU34","v":37000},{"$f":"'Case 3 - AP'!DV34+'Case 3 - Drawdown'!DV34","v":37000},{"$f":"'Case 3 - AP'!DW34+'Case 3 - Drawdown'!DW34","v":37000},{"$f":"'Case 3 - AP'!DX34+'Case 3 - Drawdown'!DX34","v":37000},{"$f":"'Case 3 - AP'!DY34+'Case 3 - Drawdown'!DY34","v":26922.093704227977},{"$f":"'Case 3 - AP'!DZ34+'Case 3 - Drawdown'!DZ34","v":37000},{"$f":"'Case 3 - AP'!EA34+'Case 3 - Drawdown'!EA34","v":37000},{"$f":"'Case 3 - AP'!EB34+'Case 3 - Drawdown'!EB34","v":37000},{"$f":"'Case 3 - AP'!EC34+'Case 3 - Drawdown'!EC34","v":37000},{"$f":"'Case 3 - AP'!ED34+'Case 3 - Drawdown'!ED34","v":37000},{"$f":"'Case 3 - AP'!EE34+'Case 3 - Drawdown'!EE34","v":37000},{"$f":"'Case 3 - AP'!EF34+'Case 3 - Drawdown'!EF34","v":37000},{"$f":"'Case 3 - AP'!EG34+'Case 3 - Drawdown'!EG34","v":37000},{"$f":"'Case 3 - AP'!EH34+'Case 3 - Drawdown'!EH34","v":37000},{"$f":"'Case 3 - AP'!EI34+'Case 3 - Drawdown'!EI34","v":37000},{"$f":"'Case 3 - AP'!EJ34+'Case 3 - Drawdown'!EJ34","v":37000},{"$f":"'Case 3 - AP'!EK34+'Case 3 - Drawdown'!EK34","v":37000},{"$f":"'Case 3 - AP'!EL34+'Case 3 - Drawdown'!EL34","v":37000},{"$f":"'Case 3 - AP'!EM34+'Case 3 - Drawdown'!EM34","v":37000},{"$f":"'Case 3 - AP'!EN34+'Case 3 - Drawdown'!EN34","v":37000},{"$f":"'Case 3 - AP'!EO34+'Case 3 - Drawdown'!EO34","v":37000},{"$f":"'Case 3 - AP'!EP34+'Case 3 - Drawdown'!EP34","v":37000},{"$f":"'Case 3 - AP'!EQ34+'Case 3 - Drawdown'!EQ34","v":37000},{"$f":"'Case 3 - AP'!ER34+'Case 3 - Drawdown'!ER34","v":37000},{"$f":"'Case 3 - AP'!ES34+'Case 3 - Drawdown'!ES34","v":37000},{"$f":"'Case 3 - AP'!ET34+'Case 3 - Drawdown'!ET34","v":37000},{"$f":"'Case 3 - AP'!EU34+'Case 3 - Drawdown'!EU34","v":37000},{"$f":"'Case 3 - AP'!EV34+'Case 3 - Drawdown'!EV34","v":37000},{"$f":"'Case 3 - AP'!EW34+'Case 3 - Drawdown'!EW34","v":37000},{"$f":"'Case 3 - AP'!EX34+'Case 3 - Drawdown'!EX34","v":37000},{"$f":"'Case 3 - AP'!EY34+'Case 3 - Drawdown'!EY34","v":23823.8},{"$f":"'Case 3 - AP'!EZ34+'Case 3 - Drawdown'!EZ34","v":37000},{"$f":"'Case 3 - AP'!FA34+'Case 3 - Drawdown'!FA34","v":37000},{"$f":"'Case 3 - AP'!FB34+'Case 3 - Drawdown'!FB34","v":37000},{"$f":"'Case 3 - AP'!FC34+'Case 3 - Drawdown'!FC34","v":37000},{"$f":"'Case 3 - AP'!FD34+'Case 3 - Drawdown'!FD34","v":37000},{"$f":"'Case 3 - AP'!FE34+'Case 3 - Drawdown'!FE34","v":37000},{"$f":"'Case 3 - AP'!FF34+'Case 3 - Drawdown'!FF34","v":37000},{"$f":"'Case 3 - AP'!FG34+'Case 3 - Drawdown'!FG34","v":23823.8},{"$f":"'Case 3 - AP'!FH34+'Case 3 - Drawdown'!FH34","v":37000},{"$f":"'Case 3 - AP'!FI34+'Case 3 - Drawdown'!FI34","v":37000},{"$f":"'Case 3 - AP'!FJ34+'Case 3 - Drawdown'!FJ34","v":37000},{"$f":"'Case 3 - AP'!FK34+'Case 3 - Drawdown'!FK34","v":37000},{"$f":"'Case 3 - AP'!FL34+'Case 3 - Drawdown'!FL34","v":37000},{"$f":"'Case 3 - AP'!FM34+'Case 3 - Drawdown'!FM34","v":37000},{"$f":"'Case 3 - AP'!FN34+'Case 3 - Drawdown'!FN34","v":37000},{"$f":"'Case 3 - AP'!FO34+'Case 3 - Drawdown'!FO34","v":37000},{"$f":"'Case 3 - AP'!FP34+'Case 3 - Drawdown'!FP34","v":37000},{"$f":"'Case 3 - AP'!FQ34+'Case 3 - Drawdown'!FQ34","v":37000},{"$f":"'Case 3 - AP'!FR34+'Case 3 - Drawdown'!FR34","v":37000},{"$f":"'Case 3 - AP'!FS34+'Case 3 - Drawdown'!FS34","v":37000},{"$f":"'Case 3 - AP'!FT34+'Case 3 - Drawdown'!FT34","v":37000},{"$f":"'Case 3 - AP'!FU34+'Case 3 - Drawdown'!FU34","v":37000},{"$f":"'Case 3 - AP'!FV34+'Case 3 - Drawdown'!FV34","v":23823.8},{"$f":"'Case 3 - AP'!FW34+'Case 3 - Drawdown'!FW34","v":37000},{"$f":"'Case 3 - AP'!FX34+'Case 3 - Drawdown'!FX34","v":37000},{"$f":"'Case 3 - AP'!FY34+'Case 3 - Drawdown'!FY34","v":37000},{"$f":"'Case 3 - AP'!FZ34+'Case 3 - Drawdown'!FZ34","v":37000},{"$f":"'Case 3 - AP'!GA34+'Case 3 - Drawdown'!GA34","v":37000},{"$f":"'Case 3 - AP'!GB34+'Case 3 - Drawdown'!GB34","v":37000},{"$f":"'Case 3 - AP'!GC34+'Case 3 - Drawdown'!GC34","v":32467.387441735515},{"$f":"'Case 3 - AP'!GD34+'Case 3 - Drawdown'!GD34","v":37000},{"$f":"'Case 3 - AP'!GE34+'Case 3 - Drawdown'!GE34","v":37000},{"$f":"'Case 3 - AP'!GF34+'Case 3 - Drawdown'!GF34","v":37000},{"$f":"'Case 3 - AP'!GG34+'Case 3 - Drawdown'!GG34","v":37000},{"$f":"'Case 3 - AP'!GH34+'Case 3 - Drawdown'!GH34","v":37000},{"$f":"'Case 3 - AP'!GI34+'Case 3 - Drawdown'!GI34","v":37000},{"$f":"'Case 3 - AP'!GJ34+'Case 3 - Drawdown'!GJ34","v":37000},{"$f":"'Case 3 - AP'!GK34+'Case 3 - Drawdown'!GK34","v":37000},{"$f":"'Case 3 - AP'!GL34+'Case 3 - Drawdown'!GL34","v":37000},{"$f":"'Case 3 - AP'!GM34+'Case 3 - Drawdown'!GM34","v":37000},{"$f":"'Case 3 - AP'!GN34+'Case 3 - Drawdown'!GN34","v":37000},{"$f":"'Case 3 - AP'!GO34+'Case 3 - Drawdown'!GO34","v":37000},{"$f":"'Case 3 - AP'!GP34+'Case 3 - Drawdown'!GP34","v":37000},{"$f":"'Case 3 - AP'!GQ34+'Case 3 - Drawdown'!GQ34","v":37000},{"$f":"'Case 3 - AP'!GR34+'Case 3 - Drawdown'!GR34","v":37000},{"$f":"'Case 3 - AP'!GS34+'Case 3 - Drawdown'!GS34","v":37000},{"$f":"'Case 3 - AP'!GT34+'Case 3 - Drawdown'!GT34","v":23823.8},{"$f":"'Case 3 - AP'!GU34+'Case 3 - Drawdown'!GU34","v":37000},{"$f":"'Case 3 - AP'!GV34+'Case 3 - Drawdown'!GV34","v":37000},{"$f":"'Case 3 - AP'!GW34+'Case 3 - Drawdown'!GW34","v":37000},{"$f":"'Case 3 - AP'!GX34+'Case 3 - Drawdown'!GX34","v":37000},{"$f":"'Case 3 - AP'!GY34+'Case 3 - Drawdown'!GY34","v":37000},{"$f":"'Case 3 - AP'!GZ34+'Case 3 - Drawdown'!GZ34","v":37000},{"$f":"'Case 3 - AP'!HA34+'Case 3 - Drawdown'!HA34","v":37000},{"$f":"'Case 3 - AP'!HB34+'Case 3 - Drawdown'!HB34","v":37000},{"$f":"'Case 3 - AP'!HC34+'Case 3 - Drawdown'!HC34","v":37000},{"$f":"'Case 3 - AP'!HD34+'Case 3 - Drawdown'!HD34","v":37000},{"$f":"'Case 3 - AP'!HE34+'Case 3 - Drawdown'!HE34","v":37000},{"$f":"'Case 3 - AP'!HF34+'Case 3 - Drawdown'!HF34","v":37000},{"$f":"'Case 3 - AP'!HG34+'Case 3 - Drawdown'!HG34","v":37000},{"$f":"'Case 3 - AP'!HH34+'Case 3 - Drawdown'!HH34","v":37000},{"$f":"'Case 3 - AP'!HI34+'Case 3 - Drawdown'!HI34","v":37000},{"$f":"'Case 3 - AP'!HJ34+'Case 3 - Drawdown'!HJ34","v":37000},{"$f":"'Case 3 - AP'!HK34+'Case 3 - Drawdown'!HK34","v":37000},{"$f":"'Case 3 - AP'!HL34+'Case 3 - Drawdown'!HL34","v":37000},{"$f":"'Case 3 - AP'!HM34+'Case 3 - Drawdown'!HM34","v":37000},{"$f":"'Case 3 - AP'!HN34+'Case 3 - Drawdown'!HN34","v":37000},{"$f":"'Case 3 - AP'!HO34+'Case 3 - Drawdown'!HO34","v":37000},{"$f":"'Case 3 - AP'!HP34+'Case 3 - Drawdown'!HP34","v":37000},{"$f":"'Case 3 - AP'!HQ34+'Case 3 - Drawdown'!HQ34","v":37000},{"$f":"'Case 3 - AP'!HR34+'Case 3 - Drawdown'!HR34","v":37000},{"$f":"'Case 3 - AP'!HS34+'Case 3 - Drawdown'!HS34","v":34474.400931057324},{"$f":"'Case 3 - AP'!HT34+'Case 3 - Drawdown'!HT34","v":37000},{"$f":"'Case 3 - AP'!HU34+'Case 3 - Drawdown'!HU34","v":37000},{"$f":"'Case 3 - AP'!HV34+'Case 3 - Drawdown'!HV34","v":37000},{"$f":"'Case 3 - AP'!HW34+'Case 3 - Drawdown'!HW34","v":37000},{"$f":"'Case 3 - AP'!HX34+'Case 3 - Drawdown'!HX34","v":37000},{"$f":"'Case 3 - AP'!HY34+'Case 3 - Drawdown'!HY34","v":37000},{"$f":"'Case 3 - AP'!HZ34+'Case 3 - Drawdown'!HZ34","v":37000},{"$f":"'Case 3 - AP'!IA34+'Case 3 - Drawdown'!IA34","v":37000},{"$f":"'Case 3 - AP'!IB34+'Case 3 - Drawdown'!IB34","v":37000},{"$f":"'Case 3 - AP'!IC34+'Case 3 - Drawdown'!IC34","v":37000},{"$f":"'Case 3 - AP'!ID34+'Case 3 - Drawdown'!ID34","v":37000},{"$f":"'Case 3 - AP'!IE34+'Case 3 - Drawdown'!IE34","v":37000},{"$f":"'Case 3 - AP'!IF34+'Case 3 - Drawdown'!IF34","v":23823.8},{"$f":"'Case 3 - AP'!IG34+'Case 3 - Drawdown'!IG34","v":37000},{"$f":"'Case 3 - AP'!IH34+'Case 3 - Drawdown'!IH34","v":37000},{"$f":"'Case 3 - AP'!II34+'Case 3 - Drawdown'!II34","v":37000},{"$f":"'Case 3 - AP'!IJ34+'Case 3 - Drawdown'!IJ34","v":37000},{"$f":"'Case 3 - AP'!IK34+'Case 3 - Drawdown'!IK34","v":23823.8},{"$f":"'Case 3 - AP'!IL34+'Case 3 - Drawdown'!IL34","v":37000},{"$f":"'Case 3 - AP'!IM34+'Case 3 - Drawdown'!IM34","v":37000},{"$f":"'Case 3 - AP'!IN34+'Case 3 - Drawdown'!IN34","v":37000},{"$f":"'Case 3 - AP'!IO34+'Case 3 - Drawdown'!IO34","v":37000},{"$f":"'Case 3 - AP'!IP34+'Case 3 - Drawdown'!IP34","v":37000},{"$f":"'Case 3 - AP'!IQ34+'Case 3 - Drawdown'!IQ34","v":37000},{"$f":"'Case 3 - AP'!IR34+'Case 3 - Drawdown'!IR34","v":37000},{"$f":"'Case 3 - AP'!IS34+'Case 3 - Drawdown'!IS34","v":37000},{"$f":"'Case 3 - AP'!IT34+'Case 3 - Drawdown'!IT34","v":37000},{"$f":"'Case 3 - AP'!IU34+'Case 3 - Drawdown'!IU34","v":37000},{"$f":"'Case 3 - AP'!IV34+'Case 3 - Drawdown'!IV34","v":37000},{"$f":"'Case 3 - AP'!IW34+'Case 3 - Drawdown'!IW34","v":37000},{"$f":"'Case 3 - AP'!IX34+'Case 3 - Drawdown'!IX34","v":37000},{"$f":"'Case 3 - AP'!IY34+'Case 3 - Drawdown'!IY34","v":23823.8},{"$f":"'Case 3 - AP'!IZ34+'Case 3 - Drawdown'!IZ34","v":30542.81586698223},{"$f":"'Case 3 - AP'!JA34+'Case 3 - Drawdown'!JA34","v":37000},{"$f":"'Case 3 - AP'!JB34+'Case 3 - Drawdown'!JB34","v":37000},{"$f":"'Case 3 - AP'!JC34+'Case 3 - Drawdown'!JC34","v":37000},{"$f":"'Case 3 - AP'!JD34+'Case 3 - Drawdown'!JD34","v":37000},{"$f":"'Case 3 - AP'!JE34+'Case 3 - Drawdown'!JE34","v":37000},{"$f":"'Case 3 - AP'!JF34+'Case 3 - Drawdown'!JF34","v":37000},{"$f":"'Case 3 - AP'!JG34+'Case 3 - Drawdown'!JG34","v":37000},{"$f":"'Case 3 - AP'!JH34+'Case 3 - Drawdown'!JH34","v":37000},{"$f":"'Case 3 - AP'!JI34+'Case 3 - Drawdown'!JI34","v":37000},{"$f":"'Case 3 - AP'!JJ34+'Case 3 - Drawdown'!JJ34","v":37000},{"$f":"'Case 3 - AP'!JK34+'Case 3 - Drawdown'!JK34","v":37000},{"$f":"'Case 3 - AP'!JL34+'Case 3 - Drawdown'!JL34","v":37000},{"$f":"'Case 3 - AP'!JM34+'Case 3 - Drawdown'!JM34","v":37000},{"$f":"'Case 3 - AP'!JN34+'Case 3 - Drawdown'!JN34","v":37000},{"$f":"'Case 3 - AP'!JO34+'Case 3 - Drawdown'!JO34","v":37000},{"$f":"'Case 3 - AP'!JP34+'Case 3 - Drawdown'!JP34","v":37000},{"$f":"'Case 3 - AP'!JQ34+'Case 3 - Drawdown'!JQ34","v":32581.94853030354},{"$f":"'Case 3 - AP'!JR34+'Case 3 - Drawdown'!JR34","v":37000},{"$f":"'Case 3 - AP'!JS34+'Case 3 - Drawdown'!JS34","v":37000},{"$f":"'Case 3 - AP'!JT34+'Case 3 - Drawdown'!JT34","v":37000},{"$f":"'Case 3 - AP'!JU34+'Case 3 - Drawdown'!JU34","v":37000},{"$f":"'Case 3 - AP'!JV34+'Case 3 - Drawdown'!JV34","v":37000},{"$f":"'Case 3 - AP'!JW34+'Case 3 - Drawdown'!JW34","v":37000},{"$f":"'Case 3 - AP'!JX34+'Case 3 - Drawdown'!JX34","v":23823.8},{"$f":"'Case 3 - AP'!JY34+'Case 3 - Drawdown'!JY34","v":37000},{"$f":"'Case 3 - AP'!JZ34+'Case 3 - Drawdown'!JZ34","v":37000},{"$f":"'Case 3 - AP'!KA34+'Case 3 - Drawdown'!KA34","v":37000},{"$f":"'Case 3 - AP'!KB34+'Case 3 - Drawdown'!KB34","v":37000},{"$f":"'Case 3 - AP'!KC34+'Case 3 - Drawdown'!KC34","v":37000},{"$f":"'Case 3 - AP'!KD34+'Case 3 - Drawdown'!KD34","v":37000},{"$f":"'Case 3 - AP'!KE34+'Case 3 - Drawdown'!KE34","v":31943.062590081994},{"$f":"'Case 3 - AP'!KF34+'Case 3 - Drawdown'!KF34","v":37000},{"$f":"'Case 3 - AP'!KG34+'Case 3 - Drawdown'!KG34","v":37000},{"$f":"'Case 3 - AP'!KH34+'Case 3 - Drawdown'!KH34","v":37000},{"$f":"'Case 3 - AP'!KI34+'Case 3 - Drawdown'!KI34","v":37000},{"$f":"'Case 3 - AP'!KJ34+'Case 3 - Drawdown'!KJ34","v":37000},{"$f":"'Case 3 - AP'!KK34+'Case 3 - Drawdown'!KK34","v":30394.65267714682},{"$f":"'Case 3 - AP'!KL34+'Case 3 - Drawdown'!KL34","v":37000},{"$f":"'Case 3 - AP'!KM34+'Case 3 - Drawdown'!KM34","v":37000},{"$f":"'Case 3 - AP'!KN34+'Case 3 - Drawdown'!KN34","v":23823.8},{"$f":"'Case 3 - AP'!KO34+'Case 3 - Drawdown'!KO34","v":37000},{"$f":"'Case 3 - AP'!KP34+'Case 3 - Drawdown'!KP34","v":37000},{"$f":"'Case 3 - AP'!KQ34+'Case 3 - Drawdown'!KQ34","v":37000},{"$f":"'Case 3 - AP'!KR34+'Case 3 - Drawdown'!KR34","v":23823.8},{"$f":"'Case 3 - AP'!KS34+'Case 3 - Drawdown'!KS34","v":31614.118878080539},{"$f":"'Case 3 - AP'!KT34+'Case 3 - Drawdown'!KT34","v":37000},{"$f":"'Case 3 - AP'!KU34+'Case 3 - Drawdown'!KU34","v":37000},{"$f":"'Case 3 - AP'!KV34+'Case 3 - Drawdown'!KV34","v":37000},{"$f":"'Case 3 - AP'!KW34+'Case 3 - Drawdown'!KW34","v":37000},{"$f":"'Case 3 - AP'!KX34+'Case 3 - Drawdown'!KX34","v":37000},{"$f":"'Case 3 - AP'!KY34+'Case 3 - Drawdown'!KY34","v":37000},{"$f":"'Case 3 - AP'!KZ34+'Case 3 - Drawdown'!KZ34","v":37000},{"$f":"'Case 3 - AP'!LA34+'Case 3 - Drawdown'!LA34","v":37000},{"$f":"'Case 3 - AP'!LB34+'Case 3 - Drawdown'!LB34","v":23823.8},{"$f":"'Case 3 - AP'!LC34+'Case 3 - Drawdown'!LC34","v":37000},{"$f":"'Case 3 - AP'!LD34+'Case 3 - Drawdown'!LD34","v":37000},{"$f":"'Case 3 - AP'!LE34+'Case 3 - Drawdown'!LE34","v":37000},{"$f":"'Case 3 - AP'!LF34+'Case 3 - Drawdown'!LF34","v":37000},{"$f":"'Case 3 - AP'!LG34+'Case 3 - Drawdown'!LG34","v":37000},{"$f":"'Case 3 - AP'!LH34+'Case 3 - Drawdown'!LH34","v":23823.8},{"$f":"'Case 3 - AP'!LI34+'Case 3 - Drawdown'!LI34","v":37000},{"$f":"'Case 3 - AP'!LJ34+'Case 3 - Drawdown'!LJ34","v":37000},{"$f":"'Case 3 - AP'!LK34+'Case 3 - Drawdown'!LK34","v":37000},{"$f":"'Case 3 - AP'!LL34+'Case 3 - Drawdown'!LL34","v":37000},{"$f":"'Case 3 - AP'!LM34+'Case 3 - Drawdown'!LM34","v":37000},{"$f":"'Case 3 - AP'!LN34+'Case 3 - Drawdown'!LN34","v":37000},{"$f":"'Case 3 - AP'!LO34+'Case 3 - Drawdown'!LO34","v":23823.8},{"$f":"'Case 3 - AP'!LP34+'Case 3 - Drawdown'!LP34","v":37000},{"$f":"'Case 3 - AP'!LQ34+'Case 3 - Drawdown'!LQ34","v":37000},{"$f":"'Case 3 - AP'!LR34+'Case 3 - Drawdown'!LR34","v":37000},{"$f":"'Case 3 - AP'!LS34+'Case 3 - Drawdown'!LS34","v":37000},{"$f":"'Case 3 - AP'!LT34+'Case 3 - Drawdown'!LT34","v":37000},{"$f":"'Case 3 - AP'!LU34+'Case 3 - Drawdown'!LU34","v":37000},{"$f":"'Case 3 - AP'!LV34+'Case 3 - Drawdown'!LV34","v":37000},{"$f":"'Case 3 - AP'!LW34+'Case 3 - Drawdown'!LW34","v":37000},{"$f":"'Case 3 - AP'!LX34+'Case 3 - Drawdown'!LX34","v":37000},{"$f":"'Case 3 - AP'!LY34+'Case 3 - Drawdown'!LY34","v":37000},{"$f":"'Case 3 - AP'!LZ34+'Case 3 - Drawdown'!LZ34","v":23823.8},{"$f":"'Case 3 - AP'!MA34+'Case 3 - Drawdown'!MA34","v":37000},{"$f":"'Case 3 - AP'!MB34+'Case 3 - Drawdown'!MB34","v":37000},{"$f":"'Case 3 - AP'!MC34+'Case 3 - Drawdown'!MC34","v":37000},{"$f":"'Case 3 - AP'!MD34+'Case 3 - Drawdown'!MD34","v":37000},{"$f":"'Case 3 - AP'!ME34+'Case 3 - Drawdown'!ME34","v":37000},{"$f":"'Case 3 - AP'!MF34+'Case 3 - Drawdown'!MF34","v":37000},{"$f":"'Case 3 - AP'!MG34+'Case 3 - Drawdown'!MG34","v":23823.8},{"$f":"'Case 3 - AP'!MH34+'Case 3 - Drawdown'!MH34","v":37000},{"$f":"'Case 3 - AP'!MI34+'Case 3 - Drawdown'!MI34","v":37000},{"$f":"'Case 3 - AP'!MJ34+'Case 3 - Drawdown'!MJ34","v":37000},{"$f":"'Case 3 - AP'!MK34+'Case 3 - Drawdown'!MK34","v":37000},{"$f":"'Case 3 - AP'!ML34+'Case 3 - Drawdown'!ML34","v":37000},{"$f":"'Case 3 - AP'!MM34+'Case 3 - Drawdown'!MM34","v":23823.8},{"$f":"'Case 3 - AP'!MN34+'Case 3 - Drawdown'!MN34","v":37000},{"$f":"'Case 3 - AP'!MO34+'Case 3 - Drawdown'!MO34","v":37000},{"$f":"'Case 3 - AP'!MP34+'Case 3 - Drawdown'!MP34","v":37000},{"$f":"'Case 3 - AP'!MQ34+'Case 3 - Drawdown'!MQ34","v":37000},{"$f":"'Case 3 - AP'!MR34+'Case 3 - Drawdown'!MR34","v":37000},{"$f":"'Case 3 - AP'!MS34+'Case 3 - Drawdown'!MS34","v":37000},{"$f":"'Case 3 - AP'!MT34+'Case 3 - Drawdown'!MT34","v":37000},{"$f":"'Case 3 - AP'!MU34+'Case 3 - Drawdown'!MU34","v":37000},{"$f":"'Case 3 - AP'!MV34+'Case 3 - Drawdown'!MV34","v":37000},{"$f":"'Case 3 - AP'!MW34+'Case 3 - Drawdown'!MW34","v":37000},{"$f":"'Case 3 - AP'!MX34+'Case 3 - Drawdown'!MX34","v":37000},{"$f":"'Case 3 - AP'!MY34+'Case 3 - Drawdown'!MY34","v":37000},{"$f":"'Case 3 - AP'!MZ34+'Case 3 - Drawdown'!MZ34","v":37000},{"$f":"'Case 3 - AP'!NA34+'Case 3 - Drawdown'!NA34","v":37000},{"$f":"'Case 3 - AP'!NB34+'Case 3 - Drawdown'!NB34","v":37000},{"$f":"'Case 3 - AP'!NC34+'Case 3 - Drawdown'!NC34","v":37000},{"$f":"'Case 3 - AP'!ND34+'Case 3 - Drawdown'!ND34","v":37000},{"$f":"'Case 3 - AP'!NE34+'Case 3 - Drawdown'!NE34","v":37000},{"$f":"'Case 3 - AP'!NF34+'Case 3 - Drawdown'!NF34","v":37000},{"$f":"'Case 3 - AP'!NG34+'Case 3 - Drawdown'!NG34","v":37000},{"$f":"'Case 3 - AP'!NH34+'Case 3 - Drawdown'!NH34","v":37000},{"$f":"'Case 3 - AP'!NI34+'Case 3 - Drawdown'!NI34","v":37000},{"$f":"'Case 3 - AP'!NJ34+'Case 3 - Drawdown'!NJ34","v":37000},{"$f":"'Case 3 - AP'!NK34+'Case 3 - Drawdown'!NK34","v":37000},{"$f":"'Case 3 - AP'!NL34+'Case 3 - Drawdown'!NL34","v":37000},{"$f":"'Case 3 - AP'!NM34+'Case 3 - Drawdown'!NM34","v":37000},{"$f":"'Case 3 - AP'!NN34+'Case 3 - Drawdown'!NN34","v":37000},{"$f":"'Case 3 - AP'!NO34+'Case 3 - Drawdown'!NO34","v":37000},{"$f":"'Case 3 - AP'!NP34+'Case 3 - Drawdown'!NP34","v":37000},{"$f":"'Case 3 - AP'!NQ34+'Case 3 - Drawdown'!NQ34","v":37000},{"$f":"'Case 3 - AP'!NR34+'Case 3 - Drawdown'!NR34","v":37000},{"$f":"'Case 3 - AP'!NS34+'Case 3 - Drawdown'!NS34","v":37000},{"$f":"'Case 3 - AP'!NT34+'Case 3 - Drawdown'!NT34","v":37000},{"$f":"'Case 3 - AP'!NU34+'Case 3 - Drawdown'!NU34","v":37000},{"$f":"'Case 3 - AP'!NV34+'Case 3 - Drawdown'!NV34","v":37000},{"$f":"'Case 3 - AP'!NW34+'Case 3 - Drawdown'!NW34","v":37000},{"$f":"'Case 3 - AP'!NX34+'Case 3 - Drawdown'!NX34","v":37000},{"$f":"'Case 3 - AP'!NY34+'Case 3 - Drawdown'!NY34","v":37000},{"$f":"'Case 3 - AP'!NZ34+'Case 3 - Drawdown'!NZ34","v":23823.8},{"$f":"'Case 3 - AP'!OA34+'Case 3 - Drawdown'!OA34","v":37000},{"$f":"'Case 3 - AP'!OB34+'Case 3 - Drawdown'!OB34","v":23823.8},{"$f":"'Case 3 - AP'!OC34+'Case 3 - Drawdown'!OC34","v":37000},{"$f":"'Case 3 - AP'!OD34+'Case 3 - Drawdown'!OD34","v":37000},{"$f":"'Case 3 - AP'!OE34+'Case 3 - Drawdown'!OE34","v":37000},{"$f":"'Case 3 - AP'!OF34+'Case 3 - Drawdown'!OF34","v":37000},{"$f":"'Case 3 - AP'!OG34+'Case 3 - Drawdown'!OG34","v":37000},{"$f":"'Case 3 - AP'!OH34+'Case 3 - Drawdown'!OH34","v":23823.8},{"$f":"'Case 3 - AP'!OI34+'Case 3 - Drawdown'!OI34","v":37000},{"$f":"'Case 3 - AP'!OJ34+'Case 3 - Drawdown'!OJ34","v":37000},{"$f":"'Case 3 - AP'!OK34+'Case 3 - Drawdown'!OK34","v":37000},{"$f":"'Case 3 - AP'!OL34+'Case 3 - Drawdown'!OL34","v":23823.8},{"$f":"'Case 3 - AP'!OM34+'Case 3 - Drawdown'!OM34","v":23823.8},{"$f":"'Case 3 - AP'!ON34+'Case 3 - Drawdown'!ON34","v":37000},{"$f":"'Case 3 - AP'!OO34+'Case 3 - Drawdown'!OO34","v":23823.8},{"$f":"'Case 3 - AP'!OP34+'Case 3 - Drawdown'!OP34","v":37000},{"$f":"'Case 3 - AP'!OQ34+'Case 3 - Drawdown'!OQ34","v":37000},{"$f":"'Case 3 - AP'!OR34+'Case 3 - Drawdown'!OR34","v":37000},{"$f":"'Case 3 - AP'!OS34+'Case 3 - Drawdown'!OS34","v":37000},{"$f":"'Case 3 - AP'!OT34+'Case 3 - Drawdown'!OT34","v":37000},{"$f":"'Case 3 - AP'!OU34+'Case 3 - Drawdown'!OU34","v":37000},{"$f":"'Case 3 - AP'!OV34+'Case 3 - Drawdown'!OV34","v":37000},{"$f":"'Case 3 - AP'!OW34+'Case 3 - Drawdown'!OW34","v":37000},{"$f":"'Case 3 - AP'!OX34+'Case 3 - Drawdown'!OX34","v":37000},{"$f":"'Case 3 - AP'!OY34+'Case 3 - Drawdown'!OY34","v":37000},{"$f":"'Case 3 - AP'!OZ34+'Case 3 - Drawdown'!OZ34","v":37000},{"$f":"'Case 3 - AP'!PA34+'Case 3 - Drawdown'!PA34","v":37000},{"$f":"'Case 3 - AP'!PB34+'Case 3 - Drawdown'!PB34","v":37000},{"$f":"'Case 3 - AP'!PC34+'Case 3 - Drawdown'!PC34","v":37000},{"$f":"'Case 3 - AP'!PD34+'Case 3 - Drawdown'!PD34","v":37000},{"$f":"'Case 3 - AP'!PE34+'Case 3 - Drawdown'!PE34","v":37000},{"$f":"'Case 3 - AP'!PF34+'Case 3 - Drawdown'!PF34","v":37000},{"$f":"'Case 3 - AP'!PG34+'Case 3 - Drawdown'!PG34","v":37000},{"$f":"'Case 3 - AP'!PH34+'Case 3 - Drawdown'!PH34","v":37000},{"$f":"'Case 3 - AP'!PI34+'Case 3 - Drawdown'!PI34","v":37000},{"$f":"'Case 3 - AP'!PJ34+'Case 3 - Drawdown'!PJ34","v":37000},{"$f":"'Case 3 - AP'!PK34+'Case 3 - Drawdown'!PK34","v":37000},{"$f":"'Case 3 - AP'!PL34+'Case 3 - Drawdown'!PL34","v":37000},{"$f":"'Case 3 - AP'!PM34+'Case 3 - Drawdown'!PM34","v":37000},{"$f":"'Case 3 - AP'!PN34+'Case 3 - Drawdown'!PN34","v":37000},{"$f":"'Case 3 - AP'!PO34+'Case 3 - Drawdown'!PO34","v":37000},{"$f":"'Case 3 - AP'!PP34+'Case 3 - Drawdown'!PP34","v":37000},{"$f":"'Case 3 - AP'!PQ34+'Case 3 - Drawdown'!PQ34","v":37000},{"$f":"'Case 3 - AP'!PR34+'Case 3 - Drawdown'!PR34","v":37000},{"$f":"'Case 3 - AP'!PS34+'Case 3 - Drawdown'!PS34","v":37000},{"$f":"'Case 3 - AP'!PT34+'Case 3 - Drawdown'!PT34","v":37000},{"$f":"'Case 3 - AP'!PU34+'Case 3 - Drawdown'!PU34","v":37000},{"$f":"'Case 3 - AP'!PV34+'Case 3 - Drawdown'!PV34","v":37000},{"$f":"'Case 3 - AP'!PW34+'Case 3 - Drawdown'!PW34","v":37000},{"$f":"'Case 3 - AP'!PX34+'Case 3 - Drawdown'!PX34","v":23823.8},{"$f":"'Case 3 - AP'!PY34+'Case 3 - Drawdown'!PY34","v":37000},{"$f":"'Case 3 - AP'!PZ34+'Case 3 - Drawdown'!PZ34","v":37000},{"$f":"'Case 3 - AP'!QA34+'Case 3 - Drawdown'!QA34","v":37000},{"$f":"'Case 3 - AP'!QB34+'Case 3 - Drawdown'!QB34","v":37000},{"$f":"'Case 3 - AP'!QC34+'Case 3 - Drawdown'!QC34","v":23823.8},{"$f":"'Case 3 - AP'!QD34+'Case 3 - Drawdown'!QD34","v":37000},{"$f":"'Case 3 - AP'!QE34+'Case 3 - Drawdown'!QE34","v":37000},{"$f":"'Case 3 - AP'!QF34+'Case 3 - Drawdown'!QF34","v":37000},{"$f":"'Case 3 - AP'!QG34+'Case 3 - Drawdown'!QG34","v":37000},{"$f":"'Case 3 - AP'!QH34+'Case 3 - Drawdown'!QH34","v":23823.8},{"$f":"'Case 3 - AP'!QI34+'Case 3 - Drawdown'!QI34","v":37000},{"$f":"'Case 3 - AP'!QJ34+'Case 3 - Drawdown'!QJ34","v":23823.8},{"$f":"'Case 3 - AP'!QK34+'Case 3 - Drawdown'!QK34","v":37000},{"$f":"'Case 3 - AP'!QL34+'Case 3 - Drawdown'!QL34","v":37000},{"$f":"'Case 3 - AP'!QM34+'Case 3 - Drawdown'!QM34","v":37000},{"$f":"'Case 3 - AP'!QN34+'Case 3 - Drawdown'!QN34","v":37000},{"$f":"'Case 3 - AP'!QO34+'Case 3 - Drawdown'!QO34","v":37000},{"$f":"'Case 3 - AP'!QP34+'Case 3 - Drawdown'!QP34","v":37000},{"$f":"'Case 3 - AP'!QQ34+'Case 3 - Drawdown'!QQ34","v":23823.8},{"$f":"'Case 3 - AP'!QR34+'Case 3 - Drawdown'!QR34","v":37000},{"$f":"'Case 3 - AP'!QS34+'Case 3 - Drawdown'!QS34","v":37000},{"$f":"'Case 3 - AP'!QT34+'Case 3 - Drawdown'!QT34","v":37000},{"$f":"'Case 3 - AP'!QU34+'Case 3 - Drawdown'!QU34","v":37000},{"$f":"'Case 3 - AP'!QV34+'Case 3 - Drawdown'!QV34","v":37000},{"$f":"'Case 3 - AP'!QW34+'Case 3 - Drawdown'!QW34","v":33794.860468552877},{"$f":"'Case 3 - AP'!QX34+'Case 3 - Drawdown'!QX34","v":37000},{"$f":"'Case 3 - AP'!QY34+'Case 3 - Drawdown'!QY34","v":23823.8},{"$f":"'Case 3 - AP'!QZ34+'Case 3 - Drawdown'!QZ34","v":37000},{"$f":"'Case 3 - AP'!RA34+'Case 3 - Drawdown'!RA34","v":37000},{"$f":"'Case 3 - AP'!RB34+'Case 3 - Drawdown'!RB34","v":37000},{"$f":"'Case 3 - AP'!RC34+'Case 3 - Drawdown'!RC34","v":37000},{"$f":"'Case 3 - AP'!RD34+'Case 3 - Drawdown'!RD34","v":37000},{"$f":"'Case 3 - AP'!RE34+'Case 3 - Drawdown'!RE34","v":37000},{"$f":"'Case 3 - AP'!RF34+'Case 3 - Drawdown'!RF34","v":37000},{"$f":"'Case 3 - AP'!RG34+'Case 3 - Drawdown'!RG34","v":37000},{"$f":"'Case 3 - AP'!RH34+'Case 3 - Drawdown'!RH34","v":23823.8},{"$f":"'Case 3 - AP'!RI34+'Case 3 - Drawdown'!RI34","v":37000},{"$f":"'Case 3 - AP'!RJ34+'Case 3 - Drawdown'!RJ34","v":37000},{"$f":"'Case 3 - AP'!RK34+'Case 3 - Drawdown'!RK34","v":37000},{"$f":"'Case 3 - AP'!RL34+'Case 3 - Drawdown'!RL34","v":23823.8},{"$f":"'Case 3 - AP'!RM34+'Case 3 - Drawdown'!RM34","v":37000},{"$f":"'Case 3 - AP'!RN34+'Case 3 - Drawdown'!RN34","v":37000},{"$f":"'Case 3 - AP'!RO34+'Case 3 - Drawdown'!RO34","v":37000},{"$f":"'Case 3 - AP'!RP34+'Case 3 - Drawdown'!RP34","v":37000},{"$f":"'Case 3 - AP'!RQ34+'Case 3 - Drawdown'!RQ34","v":37000},{"$f":"'Case 3 - AP'!RR34+'Case 3 - Drawdown'!RR34","v":37000},{"$f":"'Case 3 - AP'!RS34+'Case 3 - Drawdown'!RS34","v":37000},{"$f":"'Case 3 - AP'!RT34+'Case 3 - Drawdown'!RT34","v":37000},{"$f":"'Case 3 - AP'!RU34+'Case 3 - Drawdown'!RU34","v":37000},{"$f":"'Case 3 - AP'!RV34+'Case 3 - Drawdown'!RV34","v":37000},{"$f":"'Case 3 - AP'!RW34+'Case 3 - Drawdown'!RW34","v":37000},{"$f":"'Case 3 - AP'!RX34+'Case 3 - Drawdown'!RX34","v":37000},{"$f":"'Case 3 - AP'!RY34+'Case 3 - Drawdown'!RY34","v":37000},{"$f":"'Case 3 - AP'!RZ34+'Case 3 - Drawdown'!RZ34","v":37000},{"$f":"'Case 3 - AP'!SA34+'Case 3 - Drawdown'!SA34","v":37000},{"$f":"'Case 3 - AP'!SB34+'Case 3 - Drawdown'!SB34","v":23823.8},{"$f":"'Case 3 - AP'!SC34+'Case 3 - Drawdown'!SC34","v":37000},{"$f":"'Case 3 - AP'!SD34+'Case 3 - Drawdown'!SD34","v":37000},{"$f":"'Case 3 - AP'!SE34+'Case 3 - Drawdown'!SE34","v":37000},{"$f":"'Case 3 - AP'!SF34+'Case 3 - Drawdown'!SF34","v":23823.8},{"$f":"'Case 3 - AP'!SG34+'Case 3 - Drawdown'!SG34","v":37000}]
[45,{"$f":"'Case 3 - AP'!B48+'Case 3 - Drawdown'!B48","v":23823.8},{"$f":"'Case 3 - AP'!C48+'Case 3 - Drawdown'!C48","v":23823.8},{"$f":"'Case 3 - AP'!D48+'Case 3 - Drawdown'!D48","v":23823.8},{"$f":"'Case 3 - AP'!E48+'Case 3 - Drawdown'!E48","v":23823.8},{"$f":"'Case 3 - AP'!F48+'Case 3 - Drawdown'!F48","v":23823.8},{"$f":"'Case 3 - AP'!G48+'Case 3 - Drawdown'!G48","v":23823.8},{"$f":"'Case 3 - AP'!H48+'Case 3 - Drawdown'!H48","v":37000},{"$f":"'Case 3 - AP'!I48+'Case 3 - Drawdown'!I48","v":23823.8},{"$f":"'Case 3 - AP'!J48+'Case 3 - Drawdown'!J48","v":23823.8},{"$f":"'Case 3 - AP'!K48+'Case 3 - Drawdown'!K48","v":23823.8},{"$f":"'Case 3 - AP'!L48+'Case 3 - Drawdown'!L48","v":23823.8},{"$f":"'Case 3 - AP'!M48+'Case 3 - Drawdown'!M48","v":23823.8},{"$f":"'Case 3 - AP'!N48+'Case 3 - Drawdown'!N48","v":37000},{"$f":"'Case 3 - AP'!O48+'Case 3 - Drawdown'!O48","v":23823.8},{"$f":"'Case 3 - AP'!P48+'Case 3 - Drawdown'!P48","v":23823.8},{"$f":"'Case 3 - AP'!Q48+'Case 3 - Drawdown'!Q48","v":23823.8},{"$f":"'Case 3 - AP'!R48+'Case 3 - Drawdown'!R48","v":37000},{"$f":"'Case 3 - AP'!S48+'Case 3 - Drawdown'!S48","v":23823.8},{"$f":"'Case 3 - AP'!T48+'Case 3 - Drawdown'!T48","v":23823.8},{"$f":"'Case 3 - AP'!U48+'Case 3 - Drawdown'!U48","v":37000},{"$f":"'Case 3 - AP'!V48+'Case 3 - Drawdown'!V48","v":37000},{"$f":"'Case 3 - AP'!W48+'Case 3 - Drawdown'!W48","v":37000},{"$f":"'Case 3 - AP'!X48+'Case 3 - Drawdown'!X48","v":37000},{"$f":"'Case 3 - AP'!Y48+'Case 3 - Drawdown'!Y48","v":23823.8},{"$f":"'Case 3 - AP'!Z48+'Case 3 - Drawdown'!Z48","v":23823.8},{"$f":"'Case 3 - AP'!AA48+'Case 3 - Drawdown'!AA48","v":23823.8},{"$f":"'Case 3 - AP'!AB48+'Case 3 - Drawdown'!AB48","v":37000},{"$f":"'Case 3 - AP'!AC48+'Case 3 - Drawdown'!AC48","v":23823.8},{"$f":"'Case 3 - AP'!AD48+'Case 3 - Drawdown'!AD48","v":23823.8},{"$f":"'Case 3 - AP'!AE48+'Case 3 - Drawdown'!AE48","v":23823.8},{"$f":"'Case 3 - AP'!AF48+'Case 3 - Drawdown'!AF48","v":23823.8},{"$f":"'Case 3 - AP'!AG48+'Case 3 - Drawdown'!AG48","v":28286.020110035475},{"$f":"'Case 3 - AP'!AH48+'Case 3 - Drawdown'!AH48","v":37000},{"$f":"'Case 3 - AP'!AI48+'Case 3 - Drawdown'!AI48","v":37000},{"$f":"'Case 3 - AP'!AJ48+'Case 3 - Drawdown'!AJ48","v":37000},{"$f":"'Case 3 - AP'!AK48+'Case 3 - Drawdown'!AK48","v":23823.8},{"$f":"'Case 3 - AP'!AL48+'Case 3 - Drawdown'!AL48","v":23823.8},{"$f":"'Case 3 - AP'!AM48+'Case 3 - Drawdown'!AM48","v":37000},{"$f":"'Case 3 - AP'!AN48+'Case 3 - Drawdown'!AN48","v":23823.8},{"$f":"'Case 3 - AP'!AO48+'Case 3 - Drawdown'!AO48","v":23823.8},{"$f":"'Case 3 - AP'!AP48+'Case 3 - Drawdown'!AP48","v":37000},{"$f":"'Case 3 - AP'!AQ48+'Case 3 - Drawdown'!AQ48","v":30362.989309663266},{"$f":"'Case 3 - AP'!AR48+'Case 3 - Drawdown'!AR48","v":23823.8},{"$f":"'Case 3 - AP'!AS48+'Case 3 - Drawdown'!AS48","v":23823.8},{"$f":"'Case 3 - AP'!AT48+'Case 3 - Drawdown'!AT48","v":37000},{"$f":"'Case 3 - AP'!AU48+'Case 3 - Drawdown'!AU48","v":26493.360453255245},{"$f":"'Case 3 - AP'!AV48+'Case 3 - Drawdown'!AV48","v":23823.8},{"$f":"'Case 3 - AP'!AW48+'Case 3 - Drawdown'!AW48","v":23823.8},{"$f":"'Case 3 - AP'!AX48+'Case 3 - Drawdown'!AX48","v":37000},{"$f":"'Case 3 - AP'!AY48+'Case 3 - Drawdown'!AY48","v":23823.8},{"$f":"'Case 3 - AP'!AZ48+'Case 3 - Drawdown'!AZ48","v":37000},{"$f":"'Case 3 - AP'!BA48+'Case 3 - Drawdown'!BA48","v":23823.8},{"$f":"'Case 3 - AP'!BB48+'Case 3 - Drawdown'!BB48","v":23823.8},{"$f":"'Case 3 - AP'!BC48+'Case 3 - Drawdown'!BC48","v":23823.8},{"$f":"'Case 3 - AP'!BD48+'Case 3 - Drawdown'!BD48","v":37000},{"$f":"'Case 3 - AP'!BE48+'Case 3 - Drawdown'!BE48","v":23823.8},{"$f":"'Case 3 - AP'!BF48+'Case 3 - Drawdown'!BF48","v":37000},{"$f":"'Case 3 - AP'!BG48+'Case 3 - Drawdown'!BG48","v":23823.8},{"$f":"'Case 3 - AP'!BH48+'Case 3 - Drawdown'!BH48","v":23823.8},{"$f":"'Case 3 - AP'!BI48+'Case 3 - Drawdown'!BI48","v":23823.8},{"$f":"'Case 3 - AP'!BJ48+'Case 3 - Drawdown'!BJ48","v":23823.8},{"$f":"'Case 3 - AP'!BK48+'Case 3 - Drawdown'!BK48","v":37000},{"$f":"'Case 3 - AP'!BL48+'Case 3 - Drawdown'!BL48","v":23823.8},{"$f":"'Case 3 - AP'!BM48+'Case 3 - Drawdown'!BM48","v":23823.8},{"$f":"'Case 3 - AP'!BN48+'Case 3 - Drawdown'!BN48","v":23823.8},{"$f":"'Case 3 - AP'!BO48+'Case 3 - Drawdown'!BO48","v":23823.8},{"$f":"'Case 3 - AP'!BP48+'Case 3 - Drawdown'!BP48","v":37000},{"$f":"'Case 3 - AP'!BQ48+'Case 3 - Drawdown'!BQ48","v":37000},{"$f":"'Case 3 - AP'!BR48+'Case 3 - Drawdown'!BR48","v":23823.8},{"$f":"'Case 3 - AP'!BS48+'Case 3 - Drawdown'!BS48","v":23823.8},{"$f":"'Case 3 - AP'!BT48+'Case 3 - Drawdown'!BT48","v":23823.8},{"$f":"'Case 3 - AP'!BU48+'Case 3 - Drawdown'!BU48","v":23823.8},{"$f":"'Case 3 - AP'!BV48+'Case 3 - Drawdown'!BV48","v":23823.8},{"$f":"'Case 3 - AP'!BW48+'Case 3 - Drawdown'!BW48","v":37000},{"$f":"'Case 3 - AP'!BX48+'Case 3 - Drawdown'!BX48","v":23823.8},{"$f":"'Case 3 - AP'!BY48+'Case 3 - Drawdown'!BY48","v":37000},{"$f":"'Case 3 - AP'!BZ48+'Case 3 - Drawdown'!BZ48","v":37000},{"$f":"'Case 3 - AP'!CA48+'Case 3 - Drawdown'!CA48","v":34764.664907281491},{"$f":"'Case 3 - AP'!CB48+'Case 3 - Drawdown'!CB48","v":23823.8},{"$f":"'Case 3 - AP'!CC48+'Case 3 - Drawdown'!CC48","v":23823.8},{"$f":"'Case 3 - AP'!CD48+'Case 3 - Drawdown'!CD48","v":37000},{"$f":"'Case 3 - AP'!CE48+'Case 3 - Drawdown'!CE48","v":23823.8},{"$f":"'Case 3 - AP'!CF48+'Case 3 - Drawdown'!CF48","v":23823.8},{"$f":"'Case 3 - AP'!CG48+'Case 3 - Drawdown'!CG48","v":37000},{"$f":"'Case 3 - AP'!CH48+'Case 3 - Drawdown'!CH48","v":37000},{"$f":"'Case 3 - AP'!CI48+'Case 3 - Drawdown'!CI48","v":37000},{"$f":"'Case 3 - AP'!CJ48+'Case 3 - Drawdown'!CJ48","v":23823.8},{"$f":"'Case 3 - AP'!CK48+'Case 3 - Drawdown'!CK48","v":23823.8},{"$f":"'Case 3 - AP'!CL48+'Case 3 - Drawdown'!CL48","v":23823.8},{"$f":"'Case 3 - AP'!CM48+'Case 3 - Drawdown'!CM48","v":23823.8},{"$f":"'Case 3 - AP'!CN48+'Case 3 - Drawdown'!CN48","v":37000},{"$f":"'Case 3 - AP'!CO48+'Case 3 - Drawdown'!CO48","v":37000},{"$f":"'Case 3 - AP'!CP48+'Case 3 - Drawdown'!CP48","v":37000},{"$f":"'Case 3 - AP'!CQ48+'Case 3 - Drawdown'!CQ48","v":23823.8},{"$f":"'Case 3 - AP'!CR48+'Case 3 - Drawdown'!CR48","v":37000},{"$f":"'Case 3 - AP'!CS48+'Case 3 - Drawdown'!CS48","v":37000},{"$f":"'Case 3 - AP'!CT48+'Case 3 - Drawdown'!CT48","v":37000},{"$f":"'Case 3 - AP'!CU48+'Case 3 - Drawdown'!CU48","v":23823.8},{"$f":"'Case 3 - AP'!CV48+'Case 3 - Drawdown'!CV48","v":37000},{"$f":"'Case 3 - AP'!CW48+'Case 3 - Drawdown'!CW48","v":37000},{"$f":"'Case 3 - AP'!CX48+'Case 3 - Drawdown'!CX48","v":37000},{"$f":"'Case 3 - AP'!CY48+'Case 3 - Drawdown'!CY48","v":37000},{"$f":"'Case 3 - AP'!CZ48+'Case 3 - Drawdown'!CZ48","v":23823.8},{"$f":"'Case 3 - AP'!DA48+'Case 3 - Drawdown'!DA48","v":37000},{"$f":"'Case 3 - AP'!DB48+'Case 3 - Drawdown'!DB48","v":37000},{"$f":"'Case 3 - AP'!DC48+'Case 3 - Drawdown'!DC48","v":23823.8},{"$f":"'Case 3 - AP'!DD48+'Case 3 - Drawdown'!DD48","v":23823.8},{"$f":"'Case 3 - AP'!DE48+'Case 3 - Drawdown'!DE48","v":23823.8},{"$f":"'Case 3 - AP'!DF48+'Case 3 - Drawdown'!DF48","v":23823.8},{"$f":"'Case 3 - AP'!DG48+'Case 3 - Drawdown'!DG48","v":23823.8},{"$f":"'Case 3 - AP'!DH48+'Case 3 - Drawdown'!DH48","v":29546.342175108046},{"$f":"'Case 3 - AP'!DI48+'Case 3 - Drawdown'!DI48","v":23823.8},{"$f":"'Case 3 - AP'!DJ48+'Case 3 - Drawdown'!DJ48","v":37000},{"$f":"'Case 3 - AP'!DK48+'Case 3 - Drawdown'!DK48","v":23823.8},{"$f":"'Case 3 - AP'!DL48+'Case 3 - Drawdown'!DL48","v":23823.8},{"$f":"'Case 3 - AP'!DM48+'Case 3 - Drawdown'!DM48","v":23823.8},{"$f":"'Case 3 - AP'!DN48+'Case 3 - Drawdown'!DN48","v":37000},{"$f":"'Case 3 - AP'!DO48+'Case 3 - Drawdown'!DO48","v":23823.8},{"$f":"'Case 3 - AP'!DP48+'Case 3 - Drawdown'!DP48","v":23823.8},{"$f":"'Case 3 - AP'!DQ48+'Case 3 - Drawdown'!DQ48","v":37000},{"$f":"'Case 3 - AP'!DR48+'Case 3 - Drawdown'!DR48","v":23823.8},{"$f":"'Case 3 - AP'!DS48+'Case 3 - Drawdown'!DS48","v":37000},{"$f":"'Case 3 - AP'!DT48+'Case 3 - Drawdown'!DT48","v":23823.8},{"$f":"'Case 3 - AP'!DU48+'Case 3 - Drawdown'!DU48","v":23823.8},{"$f":"'Case 3 - AP'!DV48+'Case 3 - Drawdown'!DV48","v":37000},{"$f":"'Case 3 - AP'!DW48+'Case 3 - Drawdown'!DW48","v":23823.8},{"$f":"'Case 3 - AP'!DX48+'Case 3 - Drawdown'!DX48","v":23823.8},{"$f":"'Case 3 - AP'!DY48+'Case 3 - Drawdown'!DY48","v":23823.8},{"$f":"'Case 3 - AP'!DZ48+'Case 3 - Drawdown'!DZ48","v":23823.8},{"$f":"'Case 3 - AP'!EA48+'Case 3 - Drawdown'!EA48","v":37000},{"$f":"'Case 3 - AP'!EB48+'Case 3 - Drawdown'!EB48","v":23823.8},{"$f":"'Case 3 - AP'!EC48+'Case 3 - Drawdown'!EC48","v":37000},{"$f":"'Case 3 - AP'!ED48+'Case 3 - Drawdown'!ED48","v":23823.8},{"$f":"'Case 3 - AP'!EE48+'Case 3 - Drawdown'!EE48","v":23823.8},{"$f":"'Case 3 - AP'!EF48+'Case 3 - Drawdown'!EF48","v":37000},{"$f":"'Case 3 - AP'!EG48+'Case 3 - Drawdown'!EG48","v":37000},{"$f":"'Case 3 - AP'!EH48+'Case 3 - Drawdown'!EH48","v":23823.8},{"$f":"'Case 3 - AP'!EI48+'Case 3 - Drawdown'!EI48","v":23823.8},{"$f":"'Case 3 - AP'!EJ48+'Case 3 - Drawdown'!EJ48","v":37000},{"$f":"'Case 3 - AP'!EK48+'Case 3 - Drawdown'!EK48","v":25422.375676657433},{"$f":"'Case 3 - AP'!EL48+'Case 3 - Drawdown'!EL48","v":23823.8},{"$f":"'Case 3 - AP'!EM48+'Case 3 - Drawdown'!EM48","v":23823.8},{"$f":"'Case 3 - AP'!EN48+'Case 3 - Drawdown'!EN48","v":23823.8},{"$f":"'Case 3 - AP'!EO48+'Case 3 - Drawdown'!EO48","v":37000},{"$f":"'Case 3 - AP'!EP48+'Case 3 - Drawdown'!EP48","v":23823.8},{"$f":"'Case 3 - AP'!EQ48+'Case 3 - Drawdown'!EQ48","v":37000},{"$f":"'Case 3 - AP'!ER48+'Case 3 - Drawdown'!ER48","v":23823.8},{"$f":"'Case 3 - AP'!ES48+'Case 3 - Drawdown'!ES48","v":23823.8},{"$f":"'Case 3 - AP'!ET48+'Case 3 - Drawdown'!ET48","v":37000},{"$f":"'Case 3 - AP'!EU48+'Case 3 - Drawdown'!EU48","v":37000},{"$f":"'Case 3 - AP'!EV48+'Case 3 - Drawdown'!EV48","v":37000},{"$f":"'Case 3 - AP'!EW48+'Case 3 - Drawdown'!EW48","v":23823.8},{"$f":"'Case 3 - AP'!EX48+'Case 3 - Drawdown'!EX48","v":37000},{"$f":"'Case 3 - AP'!EY48+'Case 3 - Drawdown'!EY48","v":23823.8},{"$f":"'Case 3 - AP'!EZ48+'Case 3 - Drawdown'!EZ48","v":23823.8},{"$f":"'Case 3 - AP'!FA48+'Case 3 - Drawdown'!FA48","v":37000},{"$f":"'Case 3 - AP'!FB48+'Case 3 - Drawdown'!FB48","v":23823.8},{"$f":"'Case 3 - AP'!FC48+'Case 3 - Drawdown'!FC48","v":23823.8},{"$f":"'Case 3 - AP'!FD48+'Case 3 - Drawdown'!FD48","v":23823.8},{"$f":"'Case 3 - AP'!FE48+'Case 3 - Drawdown'!FE48","v":23823.8},{"$f":"'Case 3 - AP'!FF48+'Case 3 - Drawdown'!FF48","v":28078.099976935173},{"$f":"'Case 3 - AP'!FG48+'Case 3 - Drawdown'!FG48","v":23823.8},{"$f":"'Case 3 - AP'!FH48+'Case 3 - Drawdown'!FH48","v":23823.8},{"$f":"'Case 3 - AP'!FI48+'Case 3 - Drawdown'!FI48","v":37000},{"$f":"'Case 3 - AP'!FJ48+'Case 3 - Drawdown'!FJ48","v":23823.8},{"$f":"'Case 3 - AP'!FK48+'Case 3 - Drawdown'!FK48","v":23823.8},{"$f":"'Case 3 - AP'!FL48+'Case 3 - Drawdown'!FL48","v":23823.8},{"$f":"'Case 3 - AP'!FM48+'Case 3 - Drawdown'!FM48","v":37000},{"$f":"'Case 3 - AP'!FN48+'Case 3 - Drawdown'!FN48","v":23823.8},{"$f":"'Case 3 - AP'!FO48+'Case 3 - Drawdown'!FO48","v":23823.8},{"$f":"'Case 3 - AP'!FP48+'Case 3 - Drawdown'!FP48","v":37000},{"$f":"'Case 3 - AP'!FQ48+'Case 3 - Drawdown'!FQ48","v":37000},{"$f":"'Case 3 - AP'!FR48+'Case 3 - Drawdown'!FR48","v":23823.8},{"$f":"'Case 3 - AP'!FS48+'Case 3 - Drawdown'!FS48","v":23823.8},{"$f":"'Case 3 - AP'!FT48+'Case 3 - Drawdown'!FT48","v":37000},{"$f":"'Case 3 - AP'!FU48+'Case 3 - Drawdown'!FU48","v":23823.8},{"$f":"'Case 3 - AP'!FV48+'Case 3 - Drawdown'!FV48","v":23823.8},{"$f":"'Case 3 - AP'!FW48+'Case 3 - Drawdown'!FW48","v":23823.8},{"$f":"'Case 3 - AP'!FX48+'Case 3 - Drawdown'!FX48","v":37000},{"$f":"'Case 3 - AP'!FY48+'Case 3 - Drawdown'!FY48","v":37000},{"$f":"'Case 3 - AP'!FZ48+'Case 3 - Drawdown'!FZ48","v":23823.8},{"$f":"'Case 3 - AP'!GA48+'Case 3 - Drawdown'!GA48","v":23823.8},{"$f":"'Case 3 - AP'!GB48+'Case 3 - Drawdown'!GB48","v":37000},{"$f":"'Case 3 - AP'!GC48+'Case 3 - Drawdown'!GC48","v":23823.8},{"$f":"'Case 3 - AP'!GD48+'Case 3 - Drawdown'!GD48","v":37000},{"$f":"'Case 3 - AP'!GE48+'Case 3 - Drawdown'!GE48","v":23823.8},{"$f":"'Case 3 - AP'!GF48+'Case 3 - Drawdown'!GF48","v":23823.8},{"$f":"'Case 3 - AP'!GG48+'Case 3 - Drawdown'!GG48","v":37000},{"$f":"'Case 3 - AP'!GH48+'Case 3 - Drawdown'!GH48","v":23823.8},{"$f":"'Case 3 - AP'!GI48+'Case 3 - Drawdown'!GI48","v":23823.8},{"$f":"'Case 3 - AP'!GJ48+'Case 3 - Drawdown'!GJ48","v":37000},{"$f":"'Case 3 - AP'!GK48+'Case 3 - Drawdown'!GK48","v":23823.8},{"$f":"'Case 3 - AP'!GL48+'Case 3 - Drawdown'!GL48","v":37000},{"$f":"'Case 3 - AP'!GM48+'Case 3 - Drawdown'!GM48","v":37000},{"$f":"'Case 3 - AP'!GN48+'Case 3 - Drawdown'!GN48","v":23823.8},{"$f":"'Case 3 - AP'!GO48+'Case 3 - Drawdown'!GO48","v":37000},{"$f":"'Case 3 - AP'!GP48+'Case 3 - Drawdown'!GP48","v":37000},{"$f":"'Case 3 - AP'!GQ48+'Case 3 - Drawdown'!GQ48","v":23823.8},{"$f":"'Case 3 - AP'!GR48+'Case 3 - Drawdown'!GR48","v":23823.8},{"$f":"'Case 3 - AP'!GS48+'Case 3 - Drawdown'!GS48","v":37000},{"$f":"'Case 3 - AP'!GT48+'Case 3 - Drawdown'!GT48","v":23823.8},{"$f":"'Case 3 - AP'!GU48+'Case 3 - Drawdown'!GU48","v":23823.8},{"$f":"'Case 3 - AP'!GV48+'Case 3 - Drawdown'!GV48","v":23823.8},{"$f":"'Case 3 - AP'!GW48+'Case 3 - Drawdown'!GW48","v":37000},{"$f":"'Case 3 - AP'!GX48+'Case 3 - Drawdown'!GX48","v":37000},{"$f":"'Case 3 - AP'!GY48+'Case 3 - Drawdown'!GY48","v":25763.267118720247},{"$f":"'Case 3 - AP'!GZ48+'Case 3 - Drawdown'!GZ48","v":37000},{"$f":"'Case 3 - AP'!HA48+'Case 3 - Drawdown'!HA48","v":37000},{"$f":"'Case 3 - AP'!HB48+'Case 3 - Drawdown'!HB48","v":27782.750939720503},{"$f":"'Case 3 - AP'!HC48+'Case 3 - Drawdown'!HC48","v":23823.8},{"$f":"'Case 3 - AP'!HD48+'Case 3 - Drawdown'!HD48","v":23823.8},{"$f":"'Case 3 - AP'!HE48+'Case 3 - Drawdown'!HE48","v":37000},{"$f":"'Case 3 - AP'!HF48+'Case 3 - Drawdown'!HF48","v":37000},{"$f":"'Case 3 - AP'!HG48+'Case 3 - Drawdown'!HG48","v":23823.8},{"$f":"'Case 3 - AP'!HH48+'Case 3 - Drawdown'!HH48","v":23823.8},{"$f":"'Case 3 - AP'!HI48+'Case 3 - Drawdown'!HI48","v":23823.8},{"$f":"'Case 3 - AP'!HJ48+'Case 3 - Drawdown'!HJ48","v":37000},{"$f":"'Case 3 - AP'!HK48+'Case 3 - Drawdown'!HK48","v":37000},{"$f":"'Case 3 - AP'!HL48+'Case 3 - Drawdown'!HL48","v":23823.8},{"$f":"'Case 3 - AP'!HM48+'Case 3 - Drawdown'!HM48","v":37000},{"$f":"'Case 3 - AP'!HN48+'Case 3 - Drawdown'!HN48","v":23823.8},{"$f":"'Case 3 - AP'!HO48+'Case 3 - Drawdown'!HO48","v":23823.8},{"$f":"'Case 3 - AP'!HP48+'Case 3 - Drawdown'!HP48","v":37000},{"$f":"'Case 3 - AP'!HQ48+'Case 3 - Drawdown'!HQ48","v":23823.8},{"$f":"'Case 3 - AP'!HR48+'Case 3 - Drawdown'!HR48","v":37000},{"$f":"'Case 3 - AP'!HS48+'Case 3 - Drawdown'!HS48","v":23823.8},{"$f":"'Case 3 - AP'!HT48+'Case 3 - Drawdown'!HT48","v":23823.8},{"$f":"'Case 3 - AP'!HU48+'Case 3 - Drawdown'!HU48","v":23823.8},{"$f":"'Case 3 - AP'!HV48+'Case 3 - Drawdown'!HV48","v":23823.8},{"$f":"'Case 3 - AP'!HW48+'Case 3 - Drawdown'!HW48","v":23823.8},{"$f":"'Case 3 - AP'!HX48+'Case 3 - Drawdown'!HX48","v":37000},{"$f":"'Case 3 - AP'!HY48+'Case 3 - Drawdown'!HY48","v":37000},{"$f":"'Case 3 - AP'!HZ48+'Case 3 - Drawdown'!HZ48","v":37000},{"$f":"'Case 3 - AP'!IA48+'Case 3 - Drawdown'!IA48","v":23823.8},{"$f":"'Case 3 - AP'!IB48+'Case 3 - Drawdown'!IB48","v":37000},{"$f":"'Case 3 - AP'!IC48+'Case 3 - Drawdown'!IC48","v":37000},{"$f":"'Case 3 - AP'!ID48+'Case 3 - Drawdown'!ID48","v":23823.8},{"$f":"'Case 3 - AP'!IE48+'Case 3 - Drawdown'!IE48","v":23823.8},{"$f":"'Case 3 - AP'!IF48+'Case 3 - Drawdown'!IF48","v":23823.8},{"$f":"'Case 3 - AP'!IG48+'Case 3 - Drawdown'!IG48","v":37000},{"$f":"'Case 3 - AP'!IH48+'Case 3 - Drawdown'!IH48","v":37000},{"$f":"'Case 3 - AP'!II48+'Case 3 - Drawdown'!II48","v":23823.8},{"$f":"'Case 3 - AP'!IJ48+'Case 3 - Drawdown'!IJ48","v":23823.8},{"$f":"'Case 3 - AP'!IK48+'Case 3 - Drawdown'!IK48","v":23823.8},{"$f":"'Case 3 - AP'!IL48+'Case 3 - Drawdown'!IL48","v":23823.8},{"$f":"'Case 3 - AP'!IM48+'Case 3 - Drawdown'!IM48","v":23823.8},{"$f":"'Case 3 - AP'!IN48+'Case 3 - Drawdown'!IN48","v":23823.8},{"$f":"'Case 3 - AP'!IO48+'Case 3 - Drawdown'!IO48","v":23823.8},{"$f":"'Case 3 - AP'!IP48+'Case 3 - Drawdown'!IP48","v":37000},{"$f":"'Case 3 - AP'!IQ48+'Case 3 - Drawdown'!IQ48","v":23823.8},{"$f":"'Case 3 - AP'!IR48+'Case 3 - Drawdown'!IR48","v":37000},{"$f":"'Case 3 - AP'!IS48+'Case 3 - Drawdown'!IS48","v":37000},{"$f":"'Case 3 - AP'!IT48+'Case 3 - Drawdown'!IT48","v":37000},{"$f":"'Case 3 - AP'!IU48+'Case 3 - Drawdown'!IU48","v":37000},{"$f":"'Case 3 - AP'!IV48+'Case 3 - Drawdown'!IV48","v":23823.8},{"$f":"'Case 3 - AP'!IW48+'Case 3 - Drawdown'!IW48","v":23823.8},{"$f":"'Case 3 - AP'!IX48+'Case 3 - Drawdown'!IX48","v":37000},{"$f":"'Case 3 - AP'!IY48+'Case 3 - Drawdown'!IY48","v":23823.8},{"$f":"'Case 3 - AP'!IZ48+'Case 3 - Drawdown'!IZ48","v":23823.8},{"$f":"'Case 3 - AP'!JA48+'Case 3 - Drawdown'!JA48","v":23823.8},{"$f":"'Case 3 - AP'!JB48+'Case 3 - Drawdown'!JB48","v":23823.8},{"$f":"'Case 3 - AP'!JC48+'Case 3 - Drawdown'!JC48","v":23823.8},{"$f":"'Case 3 - AP'!JD48+'Case 3 - Drawdown'!JD48","v":23823.8},{"$f":"'Case 3 - AP'!JE48+'Case 3 - Drawdown'!JE48","v":23823.8},{"$f":"'Case 3 - AP'!JF48+'Case 3 - Drawdown'!JF48","v":23823.8},{"$f":"'Case 3 - AP'!JG48+'Case 3 - Drawdown'!JG48","v":37000},{"$f":"'Case 3 - AP'!JH48+'Case 3 - Drawdown'!JH48","v":23823.8},{"$f":"'Case 3 - AP'!JI48+'Case 3 - Drawdown'!JI48","v":37000},{"$f":"'Case 3 - AP'!JJ48+'Case 3 - Drawdown'!JJ48","v":37000},{"$f":"'Case 3 - AP'!JK48+'Case 3 - Drawdown'!JK48","v":23823.8},{"$f":"'Case 3 - AP'!JL48+'Case 3 - Drawdown'!JL48","v":23823.8},{"$f":"'Case 3 - AP'!JM48+'Case 3 - Drawdown'!JM48","v":23823.8},{"$f":"'Case 3 - AP'!JN48+'Case 3 - Drawdown'!JN48","v":37000},{"$f":"'Case 3 - AP'!JO48+'Case 3 - Drawdown'!JO48","v":37000},{"$f":"'Case 3 - AP'!JP48+'Case 3 - Drawdown'!JP48","v":37000},{"$f":"'Case 3 - AP'!JQ48+'Case 3 - Drawdown'!JQ48","v":23823.8},{"$f":"'Case 3 - AP'!JR48+'Case 3 - Drawdown'!JR48","v":23823.8},{"$f":"'Case 3 - AP'!JS48+'Case 3 - Drawdown'!JS48","v":35833.037578782219},{"$f":"'Case 3 - AP'!JT48+'Case 3 - Drawdown'!JT48","v":23823.8},{"$f":"'Case 3 - AP'!JU48+'Case 3 - Drawdown'!JU48","v":23823.8},{"$f":"'Case 3 - AP'!JV48+'Case 3 - Drawdown'!JV48","v":23823.8},{"$f":"'Case 3 - AP'!JW48+'Case 3 - Drawdown'!JW48","v":23823.8},{"$f":"'Case 3 - AP'!JX48+'Case 3 - Drawdown'!JX48","v":23823.8},{"$f":"'Case 3 - AP'!JY48+'Case 3 - Drawdown'!JY48","v":37000},{"$f":"'Case 3 - AP'!JZ48+'Case 3 - Drawdown'!JZ48","v":37000},{"$f":"'Case 3 - AP'!KA48+'Case 3 - Drawdown'!KA48","v":23823.8},{"$f":"'Case 3 - AP'!KB48+'Case 3 - Drawdown'!KB48","v":23823.8},{"$f":"'Case 3 - AP'!KC48+'Case 3 - Drawdown'!KC48","v":37000},{"$f":"'Case 3 - AP'!KD48+'Case 3 - Drawdown'!KD48","v":37000},{"$f":"'Case 3 - AP'!KE48+'Case 3 - Drawdown'!KE48","v":23823.8},{"$f":"'Case 3 - AP'!KF48+'Case 3 - Drawdown'!KF48","v":23823.8},{"$f":"'Case 3 - AP'!KG48+'Case 3 - Drawdown'!KG48","v":37000},{"$f":"'Case 3 - AP'!KH48+'Case 3 - Drawdown'!KH48","v":37000},{"$f":"'Case 3 - AP'!KI48+'Case 3 - Drawdown'!KI48","v":23823.8},{"$f":"'Case 3 - AP'!KJ48+'Case 3 - Drawdown'!KJ48","v":23823.8},{"$f":"'Case 3 - AP'!KK48+'Case 3 - Drawdown'!KK48","v":23823.8},{"$f":"'Case 3 - AP'!KL48+'Case 3 - Drawdown'!KL48","v":37000},{"$f":"'Case 3 - AP'!KM48+'Case 3 - Drawdown'!KM48","v":23823.8},{"$f":"'Case 3 - AP'!KN48+'Case 3 - Drawdown'!KN48","v":23823.8},{"$f":"'Case 3 - AP'!KO48+'Case 3 - Drawdown'!KO48","v":23823.8},{"$f":"'Case 3 - AP'!KP48+'Case 3 - Drawdown'!KP48","v":37000},{"$f":"'Case 3 - AP'!KQ48+'Case 3 - Drawdown'!KQ48","v":23823.8},{"$f":"'Case 3 - AP'!KR48+'Case 3 - Drawdown'!KR48","v":23823.8},{"$f":"'Case 3 - AP'!KS48+'Case 3 - Drawdown'!KS48","v":23823.8},{"$f":"'Case 3 - AP'!KT48+'Case 3 - Drawdown'!KT48","v":23823.8},{"$f":"'Case 3 - AP'!KU48+'Case 3 - Drawdown'!KU48","v":23823.8},{"$f":"'Case 3 - AP'!KV48+'Case 3 - Drawdown'!KV48","v":23823.8},{"$f":"'Case 3 - AP'!KW48+'Case 3 - Drawdown'!KW48","v":23823.8},{"$f":"'Case 3 - AP'!KX48+'Case 3 - Drawdown'!KX48","v":23823.8},{"$f":"'Case 3 - AP'!KY48+'Case 3 - Drawdown'!KY48","v":37000},{"$f":"'Case 3 - AP'!KZ48+'Case 3 - Drawdown'!KZ48","v":37000},{"$f":"'Case 3 - AP'!LA48+'Case 3 - Drawdown'!LA48","v":23823.8},{"$f":"'Case 3 - AP'!LB48+'Case 3 - Drawdown'!LB48","v":23823.8},{"$f":"'Case 3 - AP'!LC48+'Case 3 - Drawdown'!LC48","v":23823.8},{"$f":"'Case 3 - AP'!LD48+'Case 3 - Drawdown'!LD48","v":37000},{"$f":"'Case 3 - AP'!LE48+'Case 3 - Drawdown'!LE48","v":23823.8},{"$f":"'Case 3 - AP'!LF48+'Case 3 - Drawdown'!LF48","v":37000},{"$f":"'Case 3 - AP'!LG48+'Case 3 - Drawdown'!LG48","v":25763.951669028855},{"$f":"'Case 3 - AP'!LH48+'Case 3 - Drawdown'!LH48","v":23823.8},{"$f":"'Case 3 - AP'!LI48+'Case 3 - Drawdown'!LI48","v":23823.8},{"$f":"'Case 3 - AP'!LJ48+'Case 3 - Drawdown'!LJ48","v":23823.8},{"$f":"'Case 3 - AP'!LK48+'Case 3 - Drawdown'!LK48","v":23823.8},{"$f":"'Case 3 - AP'!LL48+'Case 3 - Drawdown'!LL48","v":23823.8},{"$f":"'Case 3 - AP'!LM48+'Case 3 - Drawdown'!LM48","v":37000},{"$f":"'Case 3 - AP'!LN48+'Case 3 - Drawdown'!LN48","v":23823.8},{"$f":"'Case 3 - AP'!LO48+'Case 3 - Drawdown'!LO48","v":23823.8},{"$f":"'Case 3 - AP'!LP48+'Case 3 - Drawdown'!LP48","v":23823.8},{"$f":"'Case 3 - AP'!LQ48+'Case 3 - Drawdown'!LQ48","v":23823.8},{"$f":"'Case 3 - AP'!LR48+'Case 3 - Drawdown'!LR48","v":37000},{"$f":"'Case 3 - AP'!LS48+'Case 3 - Drawdown'!LS48","v":37000},{"$f":"'Case 3 - AP'!LT48+'Case 3 - Drawdown'!LT48","v":37000},{"$f":"'Case 3 - AP'!LU48+'Case 3 - Drawdown'!LU48","v":23823.8},{"$f":"'Case 3 - AP'!LV48+'Case 3 - Drawdown'!LV48","v":37000},{"$f":"'Case 3 - AP'!LW48+'Case 3 - Drawdown'!LW48","v":24834.662720762579},{"$f":"'Case 3 - AP'!LX48+'Case 3 - Drawdown'!LX48","v":37000},{"$f":"'Case 3 - AP'!LY48+'Case 3 - Drawdown'!LY48","v":37000},{"$f":"'Case 3 - AP'!LZ48+'Case 3 - Drawdown'!LZ48","v":23823.8},{"$f":"'Case 3 - AP'!MA48+'Case 3 - Drawdown'!MA48","v":37000},{"$f":"'Case 3 - AP'!MB48+'Case 3 - Drawdown'!MB48","v":23823.8},{"$f":"'Case 3 - AP'!MC48+'Case 3 - Drawdown'!MC48","v":23823.8},{"$f":"'Case 3 - AP'!MD48+'Case 3 - Drawdown'!MD48","v":23823.8},{"$f":"'Case 3 - AP'!ME48+'Case 3 - Drawdown'!ME48","v":37000},{"$f":"'Case 3 - AP'!MF48+'Case 3 - Drawdown'!MF48","v":37000},{"$f":"'Case 3 - AP'!MG48+'Case 3 - Drawdown'!MG48","v":23823.8},{"$f":"'Case 3 - AP'!MH48+'Case 3 - Drawdown'!MH48","v":37000},{"$f":"'Case 3 - AP'!MI48+'Case 3 - Drawdown'!MI48","v":23823.8},{"$f":"'Case 3 - AP'!MJ48+'Case 3 - Drawdown'!MJ48","v":23823.8},{"$f":"'Case 3 - AP'!MK48+'Case 3 - Drawdown'!MK48","v":23823.8},{"$f":"'Case 3 - AP'!ML48+'Case 3 - Drawdown'!ML48","v":23823.8},{"$f":"'Case 3 - AP'!MM48+'Case 3 - Drawdown'!MM48","v":23823.8},{"$f":"'Case 3 - AP'!MN48+'Case 3 - Drawdown'!MN48","v":37000},{"$f":"'Case 3 - AP'!MO48+'Case 3 - Drawdown'!MO48","v":37000},{"$f":"'Case 3 - AP'!MP48+'Case 3 - Drawdown'!MP48","v":37000},{"$f":"'Case 3 - AP'!MQ48+'Case 3 - Drawdown'!MQ48","v":23823.8},{"$f":"'Case 3 - AP'!MR48+'Case 3 - Drawdown'!MR48","v":37000},{"$f":"'Case 3 - AP'!MS48+'Case 3 - Drawdown'!MS48","v":23823.8},{"$f":"'Case 3 - AP'!MT48+'Case 3 - Drawdown'!MT48","v":23823.8},{"$f":"'Case 3 - AP'!MU48+'Case 3 - Drawdown'!MU48","v":37000},{"$f":"'Case 3 - AP'!MV48+'Case 3 - Drawdown'!MV48","v":23823.8},{"$f":"'Case 3 - AP'!MW48+'Case 3 - Drawdown'!MW48","v":23823.8},{"$f":"'Case 3 - AP'!MX48+'Case 3 - Drawdown'!MX48","v":37000},{"$f":"'Case 3 - AP'!MY48+'Case 3 - Drawdown'!MY48","v":23823.8},{"$f":"'Case 3 - AP'!MZ48+'Case 3 - Drawdown'!MZ48","v":37000},{"$f":"'Case 3 - AP'!NA48+'Case 3 - Drawdown'!NA48","v":37000},{"$f":"'Case 3 - AP'!NB48+'Case 3 - Drawdown'!NB48","v":37000},{"$f":"'Case 3 - AP'!NC48+'Case 3 - Drawdown'!NC48","v":37000},{"$f":"'Case 3 - AP'!ND48+'Case 3 - Drawdown'!ND48","v":37000},{"$f":"'Case 3 - AP'!NE48+'Case 3 - Drawdown'!NE48","v":36026.577127428478},{"$f":"'Case 3 - AP'!NF48+'Case 3 - Drawdown'!NF48","v":23823.8},{"$f":"'Case 3 - AP'!NG48+'Case 3 - Drawdown'!NG48","v":23823.8},{"$f":"'Case 3 - AP'!NH48+'Case 3 - Drawdown'!NH48","v":23823.8},{"$f":"'Case 3 - AP'!NI48+'Case 3 - Drawdown'!NI48","v":23823.8},{"$f":"'Case 3 - AP'!NJ48+'Case 3 - Drawdown'!NJ48","v":37000},{"$f":"'Case 3 - AP'!NK48+'Case 3 - Drawdown'!NK48","v":37000},{"$f":"'Case 3 - AP'!NL48+'Case 3 - Drawdown'!NL48","v":23823.8},{"$f":"'Case 3 - AP'!NM48+'Case 3 - Drawdown'!NM48","v":37000},{"$f":"'Case 3 - AP'!NN48+'Case 3 - Drawdown'!NN48","v":23823.8},{"$f":"'Case 3 - AP'!NO48+'Case 3 - Drawdown'!NO48","v":23823.8},{"$f":"'Case 3 - AP'!NP48+'Case 3 - Drawdown'!NP48","v":23823.8},{"$f":"'Case 3 - AP'!NQ48+'Case 3 - Drawdown'!NQ48","v":23823.8},{"$f":"'Case 3 - AP'!NR48+'Case 3 - Drawdown'!NR48","v":23823.8},{"$f":"'Case 3 - AP'!NS48+'Case 3 - Drawdown'!NS48","v":37000},{"$f":"'Case 3 - AP'!NT48+'Case 3 - Drawdown'!NT48","v":29778.274117102323},{"$f":"'Case 3 - AP'!NU48+'Case 3 - Drawdown'!NU48","v":23823.8},{"$f":"'Case 3 - AP'!NV48+'Case 3 - Drawdown'!NV48","v":37000},{"$f":"'Case 3 - AP'!NW48+'Case 3 - Drawdown'!NW48","v":23823.8},{"$f":"'Case 3 - AP'!NX48+'Case 3 - Drawdown'!NX48","v":23823.8},{"$f":"'Case 3 - AP'!NY48+'Case 3 - Drawdown'!NY48","v":37000},{"$f":"'Case 3 - AP'!NZ48+'Case 3 - Drawdown'!NZ48","v":23823.8},{"$f":"'Case 3 - AP'!OA48+'Case 3 - Drawdown'!OA48","v":23823.8},{"$f":"'Case 3 - AP'!OB48+'Case 3 - Drawdown'!OB48","v":23823.8},{"$f":"'Case 3 - AP'!OC48+'Case 3 - Drawdown'!OC48","v":23823.8},{"$f":"'Case 3 - AP'!OD48+'Case 3 - Drawdown'!OD48","v":23823.8},{"$f":"'Case 3 - AP'!OE48+'Case 3 - Drawdown'!OE48","v":23823.8},{"$f":"'Case 3 - AP'!OF48+'Case 3 - Drawdown'!OF48","v":37000},{"$f":"'Case 3 - AP'!OG48+'Case 3 - Drawdown'!OG48","v":23823.8},{"$f":"'Case 3 - AP'!OH48+'Case 3 - Drawdown'!OH48","v":23823.8},{"$f":"'Case 3 - AP'!OI48+'Case 3 - Drawdown'!OI48","v":23823.8},{"$f":"'Case 3 - AP'!OJ48+'Case 3 - Drawdown'!OJ48","v":37000},{"$f":"'Case 3 - AP'!OK48+'Case 3 - Drawdown'!OK48","v":23823.8},{"$f":"'Case 3 - AP'!OL48+'Case 3 - Drawdown'!OL48","v":23823.8},{"$f":"'Case 3 - AP'!OM48+'Case 3 - Drawdown'!OM48","v":23823.8},{"$f":"'Case 3 - AP'!ON48+'Case 3 - Drawdown'!ON48","v":23823.8},{"$f":"'Case 3 - AP'!OO48+'Case 3 - Drawdown'!OO48","v":23823.8},{"$f":"'Case 3 - AP'!OP48+'Case 3 - Drawdown'!OP48","v":37000},{"$f":"'Case 3 - AP'!OQ48+'Case 3 - Drawdown'!OQ48","v":23823.8},{"$f":"'Case 3 - AP'!OR48+'Case 3 - Drawdown'!OR48","v":23823.8},{"$f":"'Case 3 - AP'!OS48+'Case 3 - Drawdown'!OS48","v":23823.8},{"$f":"'Case 3 - AP'!OT48+'Case 3 - Drawdown'!OT48","v":37000},{"$f":"'Case 3 - AP'!OU48+'Case 3 - Drawdown'!OU48","v":23823.8},{"$f":"'Case 3 - AP'!OV48+'Case 3 - Drawdown'!OV48","v":23823.8},{"$f":"'Case 3 - AP'!OW48+'Case 3 - Drawdown'!OW48","v":23823.8},{"$f":"'Case 3 - AP'!OX48+'Case 3 - Drawdown'!OX48","v":37000},{"$f":"'Case 3 - AP'!OY48+'Case 3 - Drawdown'!OY48","v":37000},{"$f":"'Case 3 - AP'!OZ48+'Case 3 - Drawdown'!OZ48","v":37000},{"$f":"'Case 3 - AP'!PA48+'Case 3 - Drawdown'!PA48","v":23823.8},{"$f":"'Case 3 - AP'!PB48+'Case 3 - Drawdown'!PB48","v":23823.8},{"$f":"'Case 3 - AP'!PC48+'Case 3 - Drawdown'!PC48","v":37000},{"$f":"'Case 3 - AP'!PD48+'Case 3 - Drawdown'!PD48","v":37000},{"$f":"'Case 3 - AP'!PE48+'Case 3 - Drawdown'!PE48","v":23823.8},{"$f":"'Case 3 - AP'!PF48+'Case 3 - Drawdown'!PF48","v":37000},{"$f":"'Case 3 - AP'!PG48+'Case 3 - Drawdown'!PG48","v":23823.8},{"$f":"'Case 3 - AP'!PH48+'Case 3 - Drawdown'!PH48","v":23823.8},{"$f":"'Case 3 - AP'!PI48+'Case 3 - Drawdown'!PI48","v":37000},{"$f":"'Case 3 - AP'!PJ48+'Case 3 - Drawdown'!PJ48","v":37000},{"$f":"'Case 3 - AP'!PK48+'Case 3 - Drawdown'!PK48","v":23823.8},{"$f":"'Case 3 - AP'!PL48+'Case 3 - Drawdown'!PL48","v":37000},{"$f":"'Case 3 - AP'!PM48+'Case 3 - Drawdown'!PM48","v":23823.8},{"$f":"'Case 3 - AP'!PN48+'Case 3 - Drawdown'!PN48","v":23823.8},{"$f":"'Case 3 - AP'!PO48+'Case 3 - Drawdown'!PO48","v":37000},{"$f":"'Case 3 - AP'!PP48+'Case 3 - Drawdown'!PP48","v":37000},{"$f":"'Case 3 - AP'!PQ48+'Case 3 - Drawdown'!PQ48","v":37000},{"$f":"'Case 3 - AP'!PR48+'Case 3 - Drawdown'!PR48","v":23823.8},{"$f":"'Case 3 - AP'!PS48+'Case 3 - Drawdown'!PS48","v":37000},{"$f":"'Case 3 - AP'!PT48+'Case 3 - Drawdown'!PT48","v":37000},{"$f":"'Case 3 - AP'!PU48+'Case 3 - Drawdown'!PU48","v":23823.8},{"$f":"'Case 3 - AP'!PV48+'Case 3 - Drawdown'!PV48","v":37000},{"$f":"'Case 3 - AP'!PW48+'Case 3 - Drawdown'!PW48","v":23823.8},{"$f":"'Case 3 - AP'!PX48+'Case 3 - Drawdown'!PX48","v":23823.8},{"$f":"'Case 3 - AP'!PY48+'Case 3 - Drawdown'!PY48","v":37000},{"$f":"'Case 3 - AP'!PZ48+'Case 3 - Drawdown'!PZ48","v":23823.8},{"$f":"'Case 3 - AP'!QA48+'Case 3 - Drawdown'!QA48","v":23823.8},{"$f":"'Case 3 - AP'!QB48+'Case 3 - Drawdown'!QB48","v":23823.8},{"$f":"'Case 3 - AP'!QC48+'Case 3 - Drawdown'!QC48","v":23823.8},{"$f":"'Case 3 - AP'!QD48+'Case 3 - Drawdown'!QD48","v":23823.8},{"$f":"'Case 3 - AP'!QE48+'Case 3 - Drawdown'!QE48","v":23823.8},{"$f":"'Case 3 - AP'!QF48+'Case 3 - Drawdown'!QF48","v":23823.8},{"$f":"'Case 3 - AP'!QG48+'Case 3 - Drawdown'!QG48","v":23823.8},{"$f":"'Case 3 - AP'!QH48+'Case 3 - Drawdown'!QH48","v":23823.8},{"$f":"'Case 3 - AP'!QI48+'Case 3 - Drawdown'!QI48","v":34647.716262941067},{"$f":"'Case 3 - AP'!QJ48+'Case 3 - Drawdown'!QJ48","v":23823.8},{"$f":"'Case 3 - AP'!QK48+'Case 3 - Drawdown'!QK48","v":37000},{"$f":"'Case 3 - AP'!QL48+'Case 3 - Drawdown'!QL48","v":37000},{"$f":"'Case 3 - AP'!QM48+'Case 3 - Drawdown'!QM48","v":23823.8},{"$f":"'Case 3 - AP'!QN48+'Case 3 - Drawdown'!QN48","v":23823.8},{"$f":"'Case 3 - AP'!QO48+'Case 3 - Drawdown'!QO48","v":23823.8},{"$f":"'Case 3 - AP'!QP48+'Case 3 - Drawdown'!QP48","v":23823.8},{"$f":"'Case 3 - AP'!QQ48+'Case 3 - Drawdown'!QQ48","v":23823.8},{"$f":"'Case 3 - AP'!QR48+'Case 3 - Drawdown'!QR48","v":23823.8},{"$f":"'Case 3 - AP'!QS48+'Case 3 - Drawdown'!QS48","v":37000},{"$f":"'Case 3 - AP'!QT48+'Case 3 - Drawdown'!QT48","v":37000},{"$f":"'Case 3 - AP'!QU48+'Case 3 - Drawdown'!QU48","v":23823.8},{"$f":"'Case 3 - AP'!QV48+'Case 3 - Drawdown'!QV48","v":37000},{"$f":"'Case 3 - AP'!QW48+'Case 3 - Drawdown'!QW48","v":23823.8},{"$f":"'Case 3 - AP'!QX48+'Case 3 - Drawdown'!QX48","v":23823.8},{"$f":"'Case 3 - AP'!QY48+'Case 3 - Drawdown'!QY48","v":23823.8},{"$f":"'Case 3 - AP'!QZ48+'Case 3 - Drawdown'!QZ48","v":23823.8},{"$f":"'Case 3 - AP'!RA48+'Case 3 - Drawdown'!RA48","v":37000},{"$f":"'Case 3 - AP'!RB48+'Case 3 - Drawdown'!RB48","v":37000},{"$f":"'Case 3 - AP'!RC48+'Case 3 - Drawdown'!RC48","v":37000},{"$f":"'Case 3 - AP'!RD48+'Case 3 - Drawdown'!RD48","v":37000},{"$f":"'Case 3 - AP'!RE48+'Case 3 - Drawdown'!RE48","v":23823.8},{"$f":"'Case 3 - AP'!RF48+'Case 3 - Drawdown'!RF48","v":37000},{"$f":"'Case 3 - AP'!RG48+'Case 3 - Drawdown'!RG48","v":23823.8},{"$f":"'Case 3 - AP'!RH48+'Case 3 - Drawdown'!RH48","v":23823.8},{"$f":"'Case 3 - AP'!RI48+'Case 3 - Drawdown'!RI48","v":23823.8},{"$f":"'Case 3 - AP'!RJ48+'Case 3 - Drawdown'!RJ48","v":23823.8},{"$f":"'Case 3 - AP'!RK48+'Case 3 - Drawdown'!RK48","v":23823.8},{"$f":"'Case 3 - AP'!RL48+'Case 3 - Drawdown'!RL48","v":23823.8},{"$f":"'Case 3 - AP'!RM48+'Case 3 - Drawdown'!RM48","v":27743.355695471688},{"$f":"'Case 3 - AP'!RN48+'Case 3 - Drawdown'!RN48","v":23823.8},{"$f":"'Case 3 - AP'!RO48+'Case 3 - Drawdown'!RO48","v":37000},{"$f":"'Case 3 - AP'!RP48+'Case 3 - Drawdown'!RP48","v":23823.8},{"$f":"'Case 3 - AP'!RQ48+'Case 3 - Drawdown'!RQ48","v":37000},{"$f":"'Case 3 - AP'!RR48+'Case 3 - Drawdown'!RR48","v":37000},{"$f":"'Case 3 - AP'!RS48+'Case 3 - Drawdown'!RS48","v":23823.8},{"$f":"'Case 3 - AP'!RT48+'Case 3 - Drawdown'!RT48","v":37000},{"$f":"'Case 3 - AP'!RU48+'Case 3 - Drawdown'!RU48","v":23823.8},{"$f":"'Case 3 - AP'!RV48+'Case 3 - Drawdown'!RV48","v":23823.8},{"$f":"'Case 3 - AP'!RW48+'Case 3 - Drawdown'!RW48","v":23823.8},{"$f":"'Case 3 - AP'!RX48+'Case 3 - Drawdown'!RX48","v":37000},{"$f":"'Case 3 - AP'!RY48+'Case 3 - Drawdown'!RY48","v":37000},{"$f":"'Case 3 - AP'!RZ48+'Case 3 - Drawdown'!RZ48","v":23823.8},{"$f":"'Case 3 - AP'!SA48+'Case 3 - Drawdown'!SA48","v":23972.192570308369},{"$f":"'Case 3 - AP'!SB48+'Case 3 - Drawdown'!SB48","v":23823.8},{"$f":"'Case 3 - AP'!SC48+'Case 3 - Drawdown'!SC48","v":37000},{"$f":"'Case 3 - AP'!SD48+'Case 3 - Drawdown'!SD48","v":23823.8},{"$f":"'Case 3 - AP'!SE48+'Case 3 - Drawdown'!SE48","v":23823.8},{"$f":"'Case 3 - AP'!SF48+'Case 3 - Drawdown'!SF48","v":23823.8},{"$f":"'Case 3 - AP'!SG48+'Case 3 - Drawdown'!SG48","v":23823.8}]

{"sheet":"Case 3 - AP","index":15,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":false,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Age Pension"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!B3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!B3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!B3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!C3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!C3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!C3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!D3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!D3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!D3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!E3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!E3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!E3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!F3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!F3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!F3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!G3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!G3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!H3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!H3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!H3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!I3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!I3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!I3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!J3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!J3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!J3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!K3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!K3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!K3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!L3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!L3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!L3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!M3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!M3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!M3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!N3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!N3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!N3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!O3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!O3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!O3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!P3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!P3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!P3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Q3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Q3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Q3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!R3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!R3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!R3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!S3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!S3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!S3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!T3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!T3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!T3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!U3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!U3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!U3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!V3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!V3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!V3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!W3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!W3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!W3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!X3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!X3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!X3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Y3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Y3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Y3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Z3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Z3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Z3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ED3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ED3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ED3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ER3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ER3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ER3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ES3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ES3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ES3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ET3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ET3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ET3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ID3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ID3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ID3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!II3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!II3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!II3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ME3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ME3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ME3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ML3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ML3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ML3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ND3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ND3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ND3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ON3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ON3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ON3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RH3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RI3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RJ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RK3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RL3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RM3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RN3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RO3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RP3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RQ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RR3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RS3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RT3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RU3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RV3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RW3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RX3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RY3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RZ3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SA3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SB3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SC3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SD3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SE3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SF3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SG3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993}]
[12,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!B15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!B15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!B15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19417.92999106949},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!C15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!C15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!C15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20446.315608818855},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!D15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!D15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!D15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19581.502307362123},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!E15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!E15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!E15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22523.882581182537},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!F15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!F15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!F15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12407.020815792728},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!G15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!G15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10994.819233545291},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!H15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!H15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!H15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14589.871905269922},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!I15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!I15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!I15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22437.360477142855},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!J15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!J15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!J15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!K15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!K15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!K15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14407.801267820303},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!L15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!L15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!L15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22458.28606145411},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!M15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!M15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!M15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16719.708825005131},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!N15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!N15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!N15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22027.065798304731},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!O15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!O15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!O15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21759.840244882929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!P15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!P15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!P15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22809.178836918352},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Q15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Q15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Q15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11397.139636663584},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!R15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!R15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!R15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10630.782465373597},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!S15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!S15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!S15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20672.040716340158},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!T15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!T15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!T15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18754.675981846925},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!U15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!U15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!U15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17392.56426141363},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!V15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!V15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!V15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18660.783515321811},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!W15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!W15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!W15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22553.245371387166},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!X15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!X15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!X15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6111.5854651369555},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Y15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Y15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Y15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22384.003051894695},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Z15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Z15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Z15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19391.236307528547},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19053.302988898995},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17645.743173061783},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22700.471482187473},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22113.266632603161},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20893.849618876542},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21519.523268628047},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22380.905223393886},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21977.150799562467},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19327.609494752112},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22294.205025344756},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22610.89911393269},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18968.217189851846},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10025.777154759726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18524.886895410124},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22100.646508279013},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11626.09204659709},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12179.51005475252},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17283.079727093325},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18164.201029774369},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13234.769434978987},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22605.076198952178},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21852.217354638829},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22892.186132516901},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13989.853505413023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22378.336589253642},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13114.51641045201},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22072.320691883193},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23639.230660421752},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16150.91239568215},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16414.792582208822},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22844.207477598833},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14638.932813186153},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21887.537022887358},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23104.014188761932},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21877.767054613647},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22745.905190286107},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12148.255841161454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22627.292931055403},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15382.227147079471},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22565.999923185773},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12398.300299396302},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15521.627135713974},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11112.47194878562},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21865.015654535186},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19640.564433888128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22421.935486740465},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22327.050320202772},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22517.106575556649},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20748.797201056455},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12136.486116280408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18748.522179908177},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18280.068593889053},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11802.945052334331},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19018.57779187378},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21924.397590793014},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12683.299894738821},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13682.176182566887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14217.502796805118},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14898.926976411663},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9660.5909343496187},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15953.160013331988},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10608.727429752276},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22853.360466016602},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17991.064383994912},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12949.265494664565},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2629.0577323598591},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23122.841242660044},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14329.715107514994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17807.083629611301},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11821.761147471523},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21913.871456382651},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6294.7383475721908},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5825.4326429355315},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21926.798758461093},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4744.4241476783463},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23087.070490449129},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15772.713096127552},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14297.160513692983},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16447.769078391764},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22179.284018687023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21044.184417306213},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23043.846516295551},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22231.91126849658},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18635.605024270008},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10931.548547496046},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19053.587862460434},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20006.862976392418},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19089.169916952014},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16064.680426856616},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7291.6825798208665},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17094.892440714764},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19452.536616051519},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18943.793293384031},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5628.3107605499863},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16833.419728084635},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21848.765903699714},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17554.006837694404},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15933.175418433671},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10466.717392632558},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21901.497533283196},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14612.359252199192},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18285.491981865718},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22213.106126808711},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21773.637854770219},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ED15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ED15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ED15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20176.280589342066},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16368.881499843508},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19979.680436882572},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12692.579703905598},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19031.563646425955},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23067.16038221175},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16683.738211506599},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19668.972922417259},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22808.831803104771},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11564.135794433538},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5434.3805204681776},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":3024.9711713614743},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22188.484919525225},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22341.048809880424},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ER15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ER15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ER15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16420.153653997633},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ES15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ES15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ES15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19131.005802428568},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ET15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ET15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ET15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19385.883611585199},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17973.43229444906},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12312.33153484274},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21434.958556771533},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15391.459283038945},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22376.670412138421},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22541.481402072539},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4684.8083377117291},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11855.454306010488},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21327.534649047248},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13403.16379444887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17822.534691584067},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20026.396911577482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22513.517856367911},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22541.734729369266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13166.594260834483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17587.283799999612},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10365.179254324161},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16278.165523802651},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12285.461591620036},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22270.269821672158},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21834.008328834931},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17825.0989319972},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10150.882996302376},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22715.777942006109},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19021.840630245464},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17386.158728209266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20947.354074184092},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23723.451627514627},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13625.746508752331},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8413.8725418672366},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14409.331215080205},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22306.23778987379},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21247.114346293234},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9820.2152315450057},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23111.375531588837},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13162.430402686643},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21315.799335059382},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21960.290545092714},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17832.002737733776},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22205.240499488747},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20762.970416241442},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22381.721634559133},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15586.208581480014},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15011.693275078902},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14802.174007689984},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11791.435694903135},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11923.768927836429},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12558.775789891946},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21343.430988728858},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19377.636118163609},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11311.517608654796},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23018.931271557045},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16917.709177078163},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18487.64243415153},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22153.27089470264},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2978.947219707803},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19951.79092059387},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14627.579105805125},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18507.108075721895},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16069.238528458856},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17024.344605285271},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10625.547505048182},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19599.69195442089},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22775.680500683513},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22491.035748773596},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20455.430225280314},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10795.687243374037},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11452.122306496425},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19236.546032091675},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22774.653637242012},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21861.206971930751},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17299.348889535329},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22378.881997508684},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22239.700281158399},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11256.148948916458},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22390.693576495978},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16220.301486399261},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17854.125410113284},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13468.639703525516},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15202.012824405127},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15062.32786678445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12039.824255732485},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20868.904026489785},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7468.1754001218615},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ID15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ID15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ID15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22478.719663909229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17992.046004809054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22568.266699025407},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18800.00766239165},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16819.052628062949},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!II15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!II15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!II15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22158.887756678498},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11872.954170891913},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22899.524164562445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23170.889963599115},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20204.815583400679},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18794.126216027817},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18338.946093531682},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18468.143716018509},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20773.70279775195},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20865.823644325843},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22080.284166859921},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19882.78497550885},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9491.4666910650012},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17986.750371835005},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8272.8854083930582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18526.856052180738},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22421.614489754898},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22917.028879108391},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22417.781461625877},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22350.745429007402},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15567.090728053447},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19683.999050666374},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22841.781174738167},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21237.044118781072},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18945.072853149941},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16033.145387206316},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18605.050501293146},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7141.9934737847689},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21978.956533994231},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22396.402444077234},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21861.628272934377},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17826.889844737827},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19621.947039834482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13595.324941934241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22932.634909747663},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5452.8986817729419},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11951.278727201649},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21984.940854342687},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22548.534429161798},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19803.636316930617},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22060.166292838345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23652.927887109654},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21013.820239629604},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15900.721548481695},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19826.086099836259},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20132.339375498879},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13009.859560013125},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10991.07091896089},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23055.693860472966},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18648.795553390315},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11713.693360908919},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16618.335000212461},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19856.708214489787},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20412.780416252812},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22317.208412018976},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13132.742062220816},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18238.187659926334},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18922.660222023616},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22180.355715724239},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23298.479981752273},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15780.071291137539},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17362.580528106671},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22371.015640658799},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21255.000974052731},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22530.147142139504},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7120.0913507101541},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13834.93051063136},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9086.6047574334116},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16095.390297883485},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22880.651831908304},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12364.16533249936},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21977.481255692786},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17517.52809409934},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19554.660701008317},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21881.245004572949},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22366.749947760025},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11530.204020417994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20080.876481044128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22514.610617123421},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16187.591004724833},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13880.725928555352},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20881.918860767168},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22425.26645595349},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21989.727295899542},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19230.125845062623},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15237.113822616198},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14742.039944981068},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13312.468485489433},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21808.336954883154},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19361.470523676238},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13016.986563325419},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12654.368011904258},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16958.216665555978},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22450.01476601082},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19773.863466482158},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21192.795193692735},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17693.638479713223},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19713.152449079356},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ME15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ME15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ME15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7774.5582679021973},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13415.020365448958},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22623.307138774406},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20424.396807597637},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16103.527433827305},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22570.290344051922},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19384.822651225477},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ML15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ML15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ML15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22371.003244726475},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22016.849278580023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11983.924471038448},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21872.987110081656},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10868.871319766728},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19419.220450921275},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14119.532536681405},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21845.01136809586},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20060.902800766362},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16944.084327065833},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22119.93260771783},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19581.209439145212},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15009.69581915641},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16057.266401105275},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22252.24219475987},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16353.854738973914},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15518.820984268681},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18394.789934598564},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ND15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ND15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ND15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4700.7500279171327},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14031.179716964987},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15650.085175232085},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18099.934645903009},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20185.543128826397},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17690.583486247073},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16343.293309478535},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18273.749933325438},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22325.028229258278},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19462.694018746159},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22264.997463615997},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20533.689215250532},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2188.3327148440803},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15761.51337782944},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21947.576234934502},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11666.531359368786},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18600.802695538696},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9759.4391963366434},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22011.022604963073},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22528.618671253724},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22820.538561186404},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17198.112787160655},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22475.921919143737},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15709.271748351728},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23023.988050585653},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19588.788905876016},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22198.355615479228},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14809.552601083768},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17738.385604825988},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22243.31314643232},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21661.712027034839},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22400.550631591115},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15292.306221147153},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22090.179854793358},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23571.746896298166},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21347.963773160402},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ON15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ON15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ON15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15748.886072546375},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22363.587417748786},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14895.822687047508},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22589.434748107567},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13259.746101452103},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16898.287571814726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17664.196280516648},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21315.705789374824},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20519.928865820224},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21720.069393613969},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19399.481649716836},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7439.9928720130974},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17604.407256158909},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22139.914949221704},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23065.158828597931},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21888.11564660295},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11626.587788699801},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11333.409624178727},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13689.992045755562},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22084.614240959982},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23240.226128646158},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17382.114843557516},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":1584.7709595658089},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18701.971202092078},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16204.548408803179},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19691.951034655318},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13427.487814487511},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13691.72903880675},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20663.814322925322},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16800.654594098058},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19353.6294498442},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13326.782273289984},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15478.946881488271},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22000.749339767892},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13517.398483552408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22572.369912831702},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22909.221531844443},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15931.153753534802},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11245.848172515593},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22228.037131986359},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20268.770611162054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23184.360542523009},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15878.747447815591},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21145.172149846581},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18228.648292071448},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21924.749828824017},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21045.963881872274},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18224.181607128077},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23689.202102266692},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13453.297712859461},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21911.046108924162},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22657.295534086028},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21216.318543255307},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22699.054044484175},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19456.079345293638},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22529.70335641678},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17344.490617979132},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19871.562018996876},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12057.147108165662},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16102.861727943144},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22809.563697466358},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22025.383920310924},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22576.796877207838},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20775.255240043087},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22223.589320603794},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8386.6745406100199},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":71.609217400102352},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17717.546892080245},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21938.229172597785},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15610.081577836308},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22182.010195037452},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RH15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23552.781581670759},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RI15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14782.234915554427},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RJ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15766.773551362425},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RK15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16672.791525678291},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RL15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22858.930157537568},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RM15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22157.880277138855},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RN15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21916.397581370464},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RO15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9889.8158046949848},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RP15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22332.884254180757},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RQ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18219.503294019167},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RR15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21116.774897064897},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RS15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22395.865156879627},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RT15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21988.060439892684},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RU15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18444.515262395304},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RV15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21510.977224434551},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RW15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15232.606711025859},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RX15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16423.05178422228},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RY15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15664.428956973625},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RZ15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16587.659089089841},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SA15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21444.154584152475},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SB15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23624.209643733084},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SC15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12455.335302409661},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SD15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21900.392938586796},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SE15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22011.581358956326},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SF15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23103.586827597828},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SG15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17296.852714009481}]
[16,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!B19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!B19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!B19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22236.916230232808},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!C19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!C19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!C19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22753.252841601541},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!D19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!D19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!D19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21878.261780646775},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!E19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!E19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!E19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21858.43537794095},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!F19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!F19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!F19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18463.73288931798},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!G19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!G19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20110.276501591063},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!H19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!H19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!H19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11938.947096048016},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!I19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!I19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!I19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22806.178434253008},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!J19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!J19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!J19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!K19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!K19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!K19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22441.522138032247},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!L19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!L19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!L19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22541.210652891699},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!M19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!M19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!M19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22875.048415410834},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!N19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!N19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!N19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20644.718056708149},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!O19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!O19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!O19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22587.314238957912},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!P19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!P19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!P19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23509.960464686683},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Q19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Q19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Q19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13617.113693338795},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!R19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!R19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!R19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18720.812349230193},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!S19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!S19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!S19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22682.477142150543},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!T19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!T19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!T19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22021.512970976812},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!U19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!U19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!U19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21253.160387333024},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!V19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!V19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!V19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14921.285600033034},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!W19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!W19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!W19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22911.868668481806},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!X19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!X19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!X19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12062.199581334591},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Y19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Y19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Y19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23215.233513796564},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Z19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Z19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Z19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21480.788915389821},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21964.610451668836},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15102.553150164626},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23135.085944782797},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22527.21827411473},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21867.386338639673},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23059.093028661951},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22716.811063177844},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22033.170924818834},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22793.7750057786},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23416.216459105857},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22279.840546089028},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15850.890361367085},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17053.630589372398},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23202.453214225854},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18532.334623760929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19077.023553746483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18726.109739243937},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21647.516108086969},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11314.460033877944},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22351.615110099076},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22941.496127938488},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18343.796269541519},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23448.983628221293},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12056.206390537731},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20184.987605126313},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23535.705123275045},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18727.765424960802},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16173.839727858805},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23326.266241816738},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15906.178688955881},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22362.212942084159},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22759.144802961571},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23365.013465186352},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13573.855142681312},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22828.151026106472},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14744.699597605968},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22303.62731687813},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15560.614700379114},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21994.342381129227},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15011.70729674118},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23747.114870275109},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18869.15516749127},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23039.544722315142},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23232.157319198293},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22538.123863840516},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21897.936350034088},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9124.4590743380249},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18377.779013023952},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20973.650641440676},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21946.368464155134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20412.849934897153},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":421.31263560340813},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22359.203686623718},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18201.567704521509},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17144.375912326726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18384.362891631732},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15499.243267955517},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20540.205289277845},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18318.239103773427},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16853.822471741747},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22977.024821139188},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22359.625557485415},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15923.978645026476},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12766.172732355319},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21836.466415551848},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22506.425403594345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21714.348405383989},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22487.143129831915},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16191.948659144589},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15575.374654329804},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20867.772986308555},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11586.498582320988},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23413.196502594605},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14614.27651477148},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12307.885906380763},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19252.850780310691},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23368.551809657445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22107.313582238618},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23076.345295384952},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23056.804146353072},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22206.487940162264},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11505.269932872383},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19458.794269504597},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19036.919673568806},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18335.917391766961},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22028.609086872344},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7484.7636440361803},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20291.098127403093},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22681.066673233428},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22622.466078346577},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10623.802545296887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21910.750033568973},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22284.660577073173},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20560.223856233246},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15614.895589570515},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22231.094074556109},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22886.647754362129},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22057.43924402105},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22347.11697096442},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22723.555929971935},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20047.790309628723},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ED19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ED19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ED19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22458.605728728813},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16406.282705712143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18938.908669087657},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18646.948310122767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22609.144071995994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23121.052181344581},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18810.795918196385},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18490.912018854935},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23641.930495207111},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20263.274338618758},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13387.155292108921},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11110.695867288345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22443.991921477202},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22217.015778869623},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ER19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ER19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ER19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22567.124306205646},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ES19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ES19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ES19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22713.519374905725},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ET19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ET19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ET19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16568.429996545139},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17873.976797006082},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11800.052534052418},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22901.438021333917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18605.68472047479},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22771.009466205811},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14000.881309071716},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17685.879933297409},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21947.532747014269},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16835.934161872741},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21911.644639561415},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21963.416789197745},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23071.81357403205},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18174.290148233653},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15838.934515711135},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15129.140139634592},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22259.882022376387},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11160.562061325183},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22732.297607967954},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23082.11825640126},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22712.157224281258},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5913.570832316138},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23168.674768388006},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20145.18795500198},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15170.852355833489},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19978.120059160236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23447.880844108437},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22547.597314855768},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18259.12087659369},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17829.695820038229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22434.950848679753},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23027.563444370091},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":3747.6663521580413},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16235.699050063708},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21896.842654054075},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21906.629786651312},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18771.197560734145},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22384.883703498665},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22749.783824717022},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22194.511557311987},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15202.992007587127},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18231.595204262769},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15710.647557789278},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18940.425975636379},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15510.768411897929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12138.278668436535},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22831.900434598312},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22103.064550524836},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19820.509507938932},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21181.214693537531},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22178.544161565482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22306.60377915603},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16298.562527305232},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21883.305312089738},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2121.2977186288008},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17313.606332384476},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22378.881777727776},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22207.419168601416},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19162.547619975412},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11883.58440558913},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21586.956236757949},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23268.517367091281},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22604.352056900101},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23115.968240376096},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17248.864817407397},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9902.5324191754862},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19187.847747733435},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23774.686600240275},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22336.553323279957},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17201.867591510138},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22034.894909712271},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10443.309248356612},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22778.765843548419},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20407.991533872624},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23643.9125929771},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19074.176618964841},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21248.655597632005},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13655.892812803408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21901.115432695173},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5179.7851309621437},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15844.77436498086},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21867.527508571518},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16165.761958782459},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ID19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ID19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ID19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18878.42165844281},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22018.062263832169},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22757.845101273215},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21748.857900945441},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18209.420915984636},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!II19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!II19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!II19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22935.302965700383},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16585.254655275559},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23662.793235989091},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23370.03213328018},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22181.879046744361},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19464.917436667278},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22121.922994630357},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22015.393426319486},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22644.586839446445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22178.201364978799},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19481.548034161751},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19791.236948893573},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14300.378665744987},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22326.371177307999},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14164.400402077286},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17243.336956478419},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23550.318436751582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23418.996579861792},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23191.287462187847},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22754.338994535879},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19343.747101407786},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18446.294689997503},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23792.375285663227},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22948.236649460527},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19802.677431748096},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21259.322796339176},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22026.585027757093},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15200.63428022161},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21389.327452054516},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23149.958239200703},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21959.162178422856},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21842.432998525655},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17760.735479830266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18172.467203917073},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23042.25412816698},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14305.768372688148},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18503.222311455724},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22584.171621491128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23431.877241495793},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23274.740541521089},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22230.18532234872},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20630.831234670692},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17995.832077792813},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22049.257271231487},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22479.02667965521},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14084.1699805069},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16920.859979787012},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23659.953234709395},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21901.075290629848},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17501.518633976681},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21519.812873102936},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21932.293340000146},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22745.22734483259},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22860.908496670319},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12942.422923433511},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21988.06612425618},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20642.554355902368},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7768.3983755359368},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22410.207384764606},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22208.466229572405},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22175.317440302417},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23362.678651076421},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22506.163431839213},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23467.387958186657},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15611.365417892395},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20699.19650013058},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14063.078662420432},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21746.337583410332},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20972.066160434031},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16197.8522922224},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22558.086195020114},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22137.258099276147},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22429.281261295248},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23367.313490231209},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20124.943637481443},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22214.837526788819},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23729.896869369222},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22213.34761460311},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16888.293507006241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23321.575876074083},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23202.321729858191},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21832.985507497273},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14035.64780150472},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18673.25300008757},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15166.082468676652},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22566.554162623841},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22664.422998771461},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21288.454823596749},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13006.573482917425},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12505.470780527457},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23314.810640076088},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19913.214895888792},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21187.96744625664},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21890.61405355878},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22284.915714964005},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ME19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ME19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ME19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":3595.6831263403583},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5736.8095526551951},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22268.814637037678},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20239.117705447337},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23129.107207240053},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22126.65755955565},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ML19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ML19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ML19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23351.585426334848},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23464.575914020435},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18355.706520237669},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22647.694031724222},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17056.000416294617},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22057.891425949249},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11642.294881171545},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21960.790789804145},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22037.406166680921},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21326.773312283884},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22682.149111929233},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22356.383132941617},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16387.540876628744},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22679.773851739312},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22189.682497875769},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21921.238233155902},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16157.554620684812},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20360.440428959333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ND19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ND19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ND19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8070.4894097693868},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15937.847132617026},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20486.123096690328},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21074.116336286428},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22717.486496950285},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21975.139766437045},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21929.386427983693},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19281.485457171031},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22422.955494620895},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10716.253927930191},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23322.907665729621},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23045.209073024445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13894.018380083813},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18190.466222684041},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22473.48949505479},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15610.878693161329},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17959.426819964439},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19474.598637659743},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22649.745749598093},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22740.372233276288},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23298.126485254001},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15984.836014857743},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23811.334734930089},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16105.684976156281},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23266.608579130178},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22365.188958080005},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22428.300460543367},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18960.462466626625},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18778.655369552991},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22250.268789928807},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23363.20004220527},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21720.755094719458},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16872.181707217445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22773.049072086756},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23300.664518389585},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ON19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ON19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ON19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21678.294306214972},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23784.215122810241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22921.952720141406},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23005.415043586043},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18372.345331966848},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22327.11096736019},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20275.759149456964},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19637.919887910783},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22045.302753344218},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22579.604693254048},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20840.096541771196},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12210.944488237343},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20565.484550980036},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22937.016496240445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22129.033650322839},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22938.956575579992},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9619.1518384734482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15674.441001271076},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14601.367284152737},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22387.059845590818},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23730.496776595319},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21841.053032805252},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":3557.3412768129238},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20378.701284021678},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19678.179881058386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20625.044025650594},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14420.206369915704},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22040.505653565462},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22467.007161832611},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12406.635690218684},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22968.089720457163},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19581.874161847907},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17215.671369777596},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22194.680676731557},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14963.333143090375},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23104.310406928984},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10834.902984536015},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22045.173059935976},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20261.248784829397},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22867.234174590336},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19512.771309449796},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23185.52801315028},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19936.544021003268},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23026.332336520489},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23590.380944802233},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22082.431339657654},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12388.71618308516},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17645.890341871444},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23366.505549756857},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22458.507677075631},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23375.195333548723},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22733.807124073017},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23496.785139382708},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22305.236636823291},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21211.792274899093},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21560.632196308037},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15529.316195012951},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23014.693168145353},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23478.928865453767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19171.669568874633},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22823.667487696999},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14946.62295515929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12017.317888929509},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19018.666557558183},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22955.979704452166},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18340.633224236248},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22837.615436498603},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RH19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RI19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19775.738728502398},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RJ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19139.120779575205},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RK19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21867.050336391454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RL19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23456.90898003383},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RM19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21493.758113460681},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RN19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23017.057847294098},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RO19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15974.810982903862},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RP19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23698.395881299683},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RQ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19561.854777161683},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RR19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22250.375057482706},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RS19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22425.197684390707},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RT19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20730.406376811996},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RU19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18210.680186695132},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RV19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22255.454564878},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RW19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18555.608100326139},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RX19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17267.147148782326},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RY19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22395.564909844365},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RZ19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21783.178093168459},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SA19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19737.834778464156},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SB19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SC19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13025.771853650158},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SD19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22048.678482125044},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SE19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22675.551497733792},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SF19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SG19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21960.463816313011}]
[31,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!B34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!B34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!B34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!C34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!C34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!C34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!D34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!D34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!D34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!E34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!E34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!E34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!F34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!F34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!F34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!G34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!G34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!H34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!H34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!H34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12638.479812961134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!I34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!I34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!I34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!J34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!J34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!J34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!K34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!K34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!K34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!L34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!L34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!L34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!M34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!M34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!M34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!N34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!N34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!N34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23477.966653896801},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!O34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!O34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!O34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!P34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!P34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!P34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Q34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Q34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Q34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!R34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!R34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!R34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21917.60183159505},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!S34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!S34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!S34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!T34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!T34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!T34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!U34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!U34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!U34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23740.272299844757},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!V34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!V34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!V34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21600.327214124158},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!W34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!W34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!W34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23750.966556325729},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!X34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!X34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!X34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21904.009784067199},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Y34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Y34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Y34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Z34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Z34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Z34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23683.449233946023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22904.146081619008},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23464.10188512153},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23355.462604678847},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23661.903483386042},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22357.61729844052},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23695.688454680225},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23593.642808990673},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22785.019821757633},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23616.254349787323},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19912.043242397329},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16157.713126973578},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21536.136222695197},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21929.706121265051},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20606.135545452387},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23551.003822595289},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22099.408207294386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23238.251026145066},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22686.767055438253},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23244.003862317641},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23527.736918809689},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19159.09151714608},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21844.459191236692},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22582.355636142864},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23527.504515505698},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22497.931458911375},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23422.329701724728},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23062.150679790666},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23346.629073206575},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22299.349011993734},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23186.154767340595},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21909.762662679903},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21819.955528455568},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22558.295845098746},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20460.195539971006},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22986.198750076819},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23521.604765693912},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22918.092866177998},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22576.79573747547},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18871.193047379944},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23818.793131311155},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23391.53076728839},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21900.041009082004},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15765.574849901575},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ED34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ED34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ED34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22250.559399501086},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22129.209464347023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23631.431538164212},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23724.74195644238},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23683.270975541971},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23556.939998583708},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23616.48758797552},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18131.156044967738},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ER34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ER34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ER34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ES34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ES34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ES34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ET34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ET34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ET34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22244.962161879321},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16228.824927761383},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22761.382576270968},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19350.873167637361},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23273.853938860691},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23043.245988492017},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23003.204354110265},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23738.275236705704},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22125.548847789127},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23526.98901892277},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11460.927526617294},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22831.018224875366},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23720.754459642601},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23656.206052704918},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18775.453921777556},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23468.169533253338},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17316.428219419715},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22165.215426071696},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23527.858228506066},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23504.07047667398},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20908.716624121706},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22472.484667585417},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22416.14761277481},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22294.798068278003},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23749.256578911292},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23511.977027682977},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23615.076134650102},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21303.968067122769},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15698.752169783982},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22200.117722794526},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23518.047217514559},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22809.650274891501},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23811.941165157892},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10897.365368378709},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11708.831141556768},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23423.661457326354},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22592.124906296074},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22304.614879871609},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23143.806771056759},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22792.794395000292},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5450.2191147117883},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23272.833767415807},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22807.115788391442},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23588.246571263116},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ID34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ID34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ID34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23653.001170611475},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20629.938012978684},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22604.226494029455},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!II34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!II34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!II34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23786.52824130208},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22298.209846701211},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23170.168739386405},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17229.962353760679},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22722.16535654317},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22392.884592492672},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23031.777623993297},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23504.488113119143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23131.355794862615},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20631.060558920912},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23440.362599491342},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23610.242598445813},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23437.826597557061},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23468.716556077652},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23518.858776402867},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23241.800513175564},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22429.306495080044},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23557.321281669178},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22099.078368200851},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21939.606374514264},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18875.950360784922},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23809.244977301158},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21359.294500793669},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23194.689492834637},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15942.116603430797},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23408.822243579711},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22889.682878105421},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23045.20726045176},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22115.548786794454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22605.745049441597},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23816.972170727018},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21379.649557717588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22706.481852054181},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22393.399251007722},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ME34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ME34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ME34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21760.38261757337},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21406.927326159421},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23180.153666092116},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ML34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ML34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ML34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22442.101874502536},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22695.58966164606},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21438.303866125723},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20696.058344119399},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17352.756449580331},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23047.677678497559},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22998.645605801066},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23093.112026986681},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23361.375838146632},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ND34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ND34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ND34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15806.581210696677},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23337.317172407278},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23176.636503880236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22528.150580493872},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23246.558059236464},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23640.014102297911},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22201.459856365294},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23755.814097268598},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23218.120550914944},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23385.494957402578},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18149.49581762826},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23351.264086820163},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ON34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ON34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ON34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23690.208612348404},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23737.256656029687},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23820.97402815133},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23257.084794593186},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23387.331784410122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22240.317282894241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23655.327008567114},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8263.1582011612663},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22621.830705091626},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23157.197011985005},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22136.37011032899},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21905.081133327305},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20513.727234490034},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21837.8698193497},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22565.694757613921},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22595.68587312154},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22872.780369919121},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18068.830978825201},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23670.624931148788},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22576.943615094868},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21789.570959659395},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17368.816015522054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22570.818879077447},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22339.668541499988},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23792.896786503028},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22886.321082502353},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22274.49998055472},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23427.95735917952},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22524.407464574433},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RH34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RI34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RJ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RK34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RL34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RM34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RN34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RO34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20572.057469953364},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RP34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RQ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22209.332718367579},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RR34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23267.285714826707},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RS34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RT34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23013.449390701149},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RU34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RV34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RW34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RX34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21832.644509772821},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RY34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21857.755456671162},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RZ34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SA34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23141.869722534808},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SB34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SC34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SD34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SE34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SF34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SG34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8}]
[45,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!B48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!B48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!B48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!C48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!C48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!C48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!D48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!D48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!D48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!E48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!E48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!E48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!F48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!F48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!F48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!G48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!G48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!H48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!H48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!H48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21861.661779140111},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!I48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!I48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!I48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!J48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!J48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!J48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!K48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!K48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!K48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!L48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!L48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!L48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!M48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!M48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!M48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!N48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!N48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!N48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!O48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!O48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!O48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!P48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!P48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!P48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Q48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Q48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Q48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!R48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!R48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!R48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!S48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!S48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!S48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!T48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!T48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!T48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!U48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!U48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!U48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!V48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!V48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!V48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23021.597886837386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!W48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!W48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!W48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!X48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!X48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!X48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Y48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Y48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Y48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!Z48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!Z48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!Z48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23116.005670987164},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!AZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!AZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!AZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22191.817034044019},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!BZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!BZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!BZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22526.728710263415},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20464.656148290152},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!CZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!CZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!CZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23312.517061336534},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14047.542542477275},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!DZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!DZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!DZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23192.000806316588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ED48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ED48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ED48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22859.847835576249},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11918.610095929858},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23003.202063816385},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ER48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ER48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ER48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ES48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ES48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ES48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ET48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ET48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ET48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23114.734493530646},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22623.63641064745},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23086.670929382406},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!EZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!EZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!EZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22466.427793708386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23265.294766600269},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23777.992113955941},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!FZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!FZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!FZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22436.365404444197},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19422.327500151747},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23354.171574270989},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22830.879625882684},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!GZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!GZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!GZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19433.077524482433},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21875.097840001934},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23266.373519940913},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!HZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!HZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!HZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22132.730225093845},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ID48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ID48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ID48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22029.799180570983},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!II48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!II48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!II48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22682.263646934865},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!IZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!IZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!IZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22324.118245266625},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!JZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!JZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!JZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22192.596875612318},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22148.115071478933},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22748.22061566477},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23074.473334651837},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!KZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!KZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!KZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22816.729297196798},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23128.620775810727},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!LZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!LZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!LZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ME48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ME48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ME48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23282.211939761935},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ML48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ML48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ML48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22786.499928473659},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!MZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!MZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!MZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ND48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ND48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ND48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23663.932931819596},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!NZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!NZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!NZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23292.212839922577},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!ON48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!ON48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!ON48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!OZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!OZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!OZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20114.256257129156},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23551.478968704898},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23610.877940454549},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23576.628121221136},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23678.795774500526},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!PZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!PZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!PZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23221.823297704977},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!QZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!QZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!QZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RH48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RI48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RJ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RK48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RL48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RM48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RN48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RO48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22768.768599189145},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RP48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RQ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23387.77126743659},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RR48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RS48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RT48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RU48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RV48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RW48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RX48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22015.91419836248},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RY48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!RZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!RZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!RZ48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SA48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SB48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SC48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SD48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SE48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SF48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 3 - Residual Benefit'!SG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 3 - Residual Benefit'!SG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 3 - Residual Benefit'!SG48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8}]

{"sheet":"Case 3 - Utility","index":16,"n_rows":144,"n_cols":503,"rows_kept":7,"cut":true,"hidden":true,"merged":[[55,0,55,1],[6,0,6,1],[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Utility"]
[null,"Expected Utility","Risk-adj Measure",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
["Income",{"$f":"AVERAGE(D3:SI3)","v":-3.1551888209263971E-32},{"$f":"(B3/(SUMPRODUCT('Case 1 - Utility'!$E$3:$E$48,'Case 1 - Utility'!$G$3:$G$48) )*(1-Inputs!$C$14))^(1/(1-Inputs!$C$14))","v":36676.256188025327},{"$f":"SUMPRODUCT($B$9:$B$54,D9:D54)","v":-2.9857229551827095E-32},{"$f":"SUMPRODUCT($B$9:$B$54,E9:E54)","v":-3.0127371313152091E-32},-2.9995139442543456E-32,-2.9712012383286257E-32,-2.9716445184798351E-32,-2.9680426019345748E-32,-2.9669366251348805E-32,-2.9965635477859229E-32,-6.9170984511906814E-32,-3.0182676932980136E-32,-3.130893993961476E-32,-2.9989440868231221E-32,-2.9669366251348805E-32,-3.1330331714820503E-32,-3.5126425997550838E-32,-3.0127370436816121E-32,-2.9669366251348805E-32,-3.3781568727066569E-32,-2.9855738087450324E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.0792103166695625E-32,-2.9685393654237682E-32,-2.9694858544328911E-32,-2.9669366251348805E-32,-4.7902311986831386E-32,-3.9671121547069193E-32,-3.1377821511890088E-32,-2.97176799701755E-32,-2.9670895137005068E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-4.835377231004889E-32,-3.0764220473565396E-32,-2.9669366251348805E-32,-2.9708137041050533E-32,-3.729971067405681E-32,-2.9669366251348805E-32,-2.9670189615219065E-32,-2.9703006760886334E-32,-2.9781322153806601E-32,-2.9669366251348805E-32,-2.9671944131336843E-32,-2.9973495346171562E-32,-4.331458564966347E-32,-2.9669366251348805E-32,-3.2111370529923553E-32,-2.9669366251348805E-32,-2.9721933028038048E-32,-3.7258692709271007E-32,-2.9855835763440235E-32,-2.9669366251348805E-32,-3.3471033440341493E-32,-2.9669366251348805E-32,-2.9856493211482102E-32,-3.1160661950574254E-32,-3.0191057681693221E-32,-2.9711911106399995E-32,-2.9669366251348805E-32,-3.3557975997927819E-32,-4.5746238362152269E-32,-3.0452805990439603E-32,{"$f":"SUMPRODUCT($B$9:$B$54,BQ9:BQ54)","v":-2.9979292485065606E-32},-2.9669366251348805E-32,-2.9669366251348805E-32,-3.0008024768765454E-32,-4.8289783993169448E-32,-2.9687360424673669E-32,-3.0142525764174918E-32,-3.1438860674589302E-32,-2.9669366251348805E-32,-2.9701730284052806E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669516823681493E-32,-2.9984106468627198E-32,-2.9977216109087087E-32,-2.9669366251348805E-32,-3.0930636550400482E-32,-2.9729327354032548E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9706464769275014E-32,-2.9704374747963961E-32,-2.9783140491368484E-32,-3.225852617522984E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-4.7929757293625463E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.0295430646725792E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-4.0823923271215755E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.1321798475869266E-32,-3.6060646064328684E-32,-2.9775539423308759E-32,-3.3801968480930279E-32,-2.9783865039133533E-32,-2.9670420651911053E-32,-2.9729456586719149E-32,-2.9669366251348805E-32,-2.9721029172823579E-32,-2.9965040707937682E-32,-2.9721495855887044E-32,-2.9669366251348805E-32,-2.9778443433997491E-32,-3.038304300339837E-32,-2.9669366251348805E-32,-3.1057590630937515E-32,-2.9669366251348805E-32,-2.9692947736106138E-32,-2.9860188348614975E-32,-2.9669366251348805E-32,-2.9676009928144524E-32,-3.0915799715652763E-32,-3.5558084585335321E-32,-2.9730129979530524E-32,{"$f":"SUMPRODUCT($B$9:$B$54,EC9:EC54)","v":-2.9669366251348805E-32},-3.0874344013840924E-32,-2.9669366251348805E-32,-2.9729466967770563E-32,-2.9680295612822986E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.041341101879795E-32,-3.3299005896116523E-32,-2.9669366251348805E-32,-2.9672899657468346E-32,-3.2120558623366242E-32,-2.9688962144639182E-32,-2.9682466655045862E-32,-2.9669366251348805E-32,-2.9675719394960728E-32,-2.9669366251348805E-32,-2.9965290470407183E-32,-3.0096643971630368E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.1567228797269071E-32,-2.9669366251348805E-32,-4.1515735531712668E-32,-3.026345797045623E-32,-2.9669366251348805E-32,-2.9773209213591863E-32,-2.9873646665255053E-32,-2.968827669210665E-32,-3.0763843888739523E-32,-2.9670990763804922E-32,-5.854584017899358E-32,-3.0904853158678164E-32,-2.9669366251348805E-32,-2.9960624099743559E-32,-2.9684940569178733E-32,-2.9773670159865444E-32,-2.9669366251348805E-32,-2.9857680188302047E-32,-3.0165497206666327E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.978803556893446E-32,-3.023430783963444E-32,-2.9669366251348805E-32,-2.9675690015670662E-32,-3.9123068892814766E-32,-3.1576847454133396E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9695881646310691E-32,-3.3817522856238117E-32,-2.9669366251348805E-32,-3.4881770010192748E-32,-2.9669366251348805E-32,-2.9689196830062886E-32,-2.9739822660477448E-32,-2.9669366251348805E-32,-2.9849656029045692E-32,-2.9776516761326685E-32,-2.9669366251348805E-32,-2.9773787765642232E-32,-2.9669366251348805E-32,{"$f":"SUMPRODUCT($B$9:$B$54,GO9:GO54)","v":-2.9669366251348805E-32},-3.0125486925964608E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.1426389581260833E-32,-3.1385519350651659E-32,-2.9669366251348805E-32,-4.1821852179849722E-32,-2.9700101116701163E-32,-2.9960405918736578E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.967256058231418E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9671136730872157E-32,-3.0142149482050187E-32,-2.967510415874072E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.3623278203106986E-32,-2.9978747084031716E-32,-2.9774109950972934E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9722256191699006E-32,-2.9669366251348805E-32,-3.2150183192592895E-32,-2.9767228381882764E-32,-2.9669366251348805E-32,-3.0575090140644842E-32,-2.9669366251348805E-32,-3.479620246203584E-32,-2.9701532420677408E-32,-3.080455350750747E-32,-2.9693383393651737E-32,-2.9853858023730068E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9675969514805561E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.0142601939511416E-32,-2.9679752829228774E-32,-3.6839929414691845E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9912174001028548E-32,-2.9684122766310988E-32,-4.0189841156322334E-32,-3.0951480282867094E-32,-3.1510233454010559E-32,-2.9856122720246851E-32,-3.0893714622825239E-32,-2.9669366251348805E-32,-3.1022201362789611E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.0452827871174238E-32,-2.9956887878004479E-32,-2.9669366251348805E-32,{"$f":"SUMPRODUCT($B$9:$B$54,JA9:JA54)","v":-3.9933916019123812E-32},-3.5014987582755474E-32,-3.0606735497847102E-32,-2.9845054774331051E-32,-3.1429376950997859E-32,-2.9688050731794037E-32,-3.125503729524941E-32,-2.97153459811612E-32,-2.9669366251348805E-32,-2.970389554127488E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9870316548443984E-32,-3.0773458729488214E-32,-2.9685067365627971E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.4875691947959541E-32,-2.9675359614714334E-32,-2.9669435498390483E-32,-2.9964454278462728E-32,-3.1397973405593709E-32,-3.0103811685969472E-32,-3.0164890947026795E-32,-4.7323824112214673E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9717379742075223E-32,-2.9887071497795683E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.4911896594554829E-32,-2.9954574203679987E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9729861949423099E-32,-3.0205406606740548E-32,-3.5028241695026204E-32,-2.9669366251348805E-32,-3.0202497804680144E-32,-6.1102459401638559E-32,-2.9964325236440305E-32,-2.9669366251348805E-32,-2.9676482140378908E-32,-6.1883955587404055E-32,-3.4932914959872651E-32,-2.9957122248561295E-32,-3.2289642862098782E-32,-3.0505632423792366E-32,-3.3318647404569596E-32,-2.9707508005436742E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.131900718269993E-32,-3.7353455851656322E-32,-3.2197650574785785E-32,-2.9669366251348805E-32,-2.9686010106757444E-32,-2.9669366251348805E-32,-2.9672559937037798E-32,-4.3624586246007863E-32,-3.0757987742828424E-32,-2.9733719779909157E-32,{"$f":"SUMPRODUCT($B$9:$B$54,LM9:LM54)","v":-3.2117806346271009E-32},-2.967755859206116E-32,-2.9669366251348805E-32,-2.9955984564477587E-32,-3.9659536425552492E-32,-3.1528363960580861E-32,-2.9705217246768651E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.0911404282151891E-32,-2.9669366251348805E-32,-2.9673577200342854E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.9712074551856535E-32,-2.9669366251348805E-32,-3.1379309988659341E-32,-3.0867590703226966E-32,-3.0129977833114535E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-4.8324117946929052E-32,-2.9669366251348805E-32,-3.0110707476258548E-32,-2.9898364915912884E-32,-2.9690371871625081E-32,-3.1618657224766676E-32,-3.9896197948171368E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9707757718067372E-32,-2.9669366251348805E-32,-2.9857749632365238E-32,-2.9829293709166115E-32,-2.9669366251348805E-32,-3.2094808666986637E-32,-2.993213414709566E-32,-2.9669366251348805E-32,-2.99591395839106E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669422746855516E-32,-2.9732312586902455E-32,-2.9829649499499158E-32,-2.9963096559687461E-32,-2.9676581997439159E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.0259857257201261E-32,-2.9669366251348805E-32,-3.0403123795699093E-32,-3.2174497141527423E-32,-2.9706805175351534E-32,-2.977986888018341E-32,-2.9701964142882616E-32,-2.9669366251348805E-32,-2.9670349825582573E-32,-2.9675455286621034E-32,-2.9669366251348805E-32,{"$f":"SUMPRODUCT($B$9:$B$54,NY9:NY54)","v":-3.1833755083649148E-32},-3.0137205430319681E-32,-2.9669366251348805E-32,-4.3169309257755877E-32,-2.9703484732512133E-32,-3.9722446252121434E-32,-2.9677826948118141E-32,-3.13258770833138E-32,-2.9851399064709277E-32,-2.9669366251348805E-32,-2.9692138731346557E-32,-3.9617279590173486E-32,-2.984463021176407E-32,-2.9669366251348805E-32,-2.9885133573648825E-32,-5.9613582576010974E-32,-4.3251639443950106E-32,-2.9677490129460506E-32,-3.6842496192000643E-32,-2.9669366251348805E-32,-3.0488638098088505E-32,-2.9701702881324592E-32,-3.0186186680409094E-32,-2.9669366251348805E-32,-2.9685488889672512E-32,-3.0425907891462246E-32,-3.0776413977186322E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.1258799298889459E-32,-2.9711524883789224E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9758856288943493E-32,-2.9669366251348805E-32,-3.1133089993846707E-32,-3.3296094484387981E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9801711628119581E-32,-2.9669366251348805E-32,-2.9703365797482014E-32,-2.9935440314122872E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9844839543823525E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9713300035911586E-32,-2.9669366251348805E-32,-3.1623979449457904E-32,-4.3347468149727274E-32,-2.9669366251348805E-32,-2.9850502379313502E-32,-2.9768589645762133E-32,-3.0150360341305513E-32,-6.0577462954382974E-32,-2.9964343041862202E-32,-3.2282855811838638E-32,-2.9970209090077801E-32,-3.1326510526163122E-32,-4.4980119228900117E-32,{"$f":"SUMPRODUCT($B$9:$B$54,QK9:QK54)","v":-2.9669526989642855E-32},-5.3612342209110319E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.210445314004511E-32,-2.9854184673475731E-32,-3.2096314926189305E-32,-2.977628432736462E-32,-4.834908496052238E-32,-3.0063083503948123E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9675242791824299E-32,-2.9669366251348805E-32,-3.4820726094635883E-32,-3.0134380065008432E-32,-5.4019260196286779E-32,-2.984419414515283E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.1343094749334168E-32,-2.9669366251348805E-32,-3.1683186031646264E-32,-5.608572886106551E-32,-3.0139950960957908E-32,-2.9712815072798996E-32,-2.9732255617209837E-32,-4.3341279118815468E-32,-2.9671157153078101E-32,-3.3203451233903356E-32,-2.9669366251348805E-32,-3.3304196087442472E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-3.3209122864749249E-32,-2.9669366251348805E-32,-2.9681008564987965E-32,-3.0166319406969929E-32,-3.0135812621268854E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9742714765264138E-32,-2.967483658562741E-32,-5.0923257309674505E-32,-2.9669366251348805E-32,-2.9702742185402832E-32,-2.976592101540468E-32,-3.7471499793061213E-32,-2.980186044773889E-32]
[12,{"$f":"VLOOKUP(A21+Inputs!$C$4,'Life Tables'!$A$5:$E$155,IF(Inputs!$C$5=\"Male\",3,5),FALSE)","v":0.79287175436729107},null,{"$f":"MAX('Case 3 - AP'!B15,'Case 3 - Income'!B15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!C15,'Case 3 - Income'!C15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!D15,'Case 3 - Income'!D15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!E15,'Case 3 - Income'!E15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!F15,'Case 3 - Income'!F15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!G15,'Case 3 - Income'!G15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!H15,'Case 3 - Income'!H15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!I15,'Case 3 - Income'!I15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!J15,'Case 3 - Income'!J15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!K15,'Case 3 - Income'!K15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!L15,'Case 3 - Income'!L15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!M15,'Case 3 - Income'!M15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!N15,'Case 3 - Income'!N15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!O15,'Case 3 - Income'!O15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!P15,'Case 3 - Income'!P15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!Q15,'Case 3 - Income'!Q15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!R15,'Case 3 - Income'!R15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!S15,'Case 3 - Income'!S15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!T15,'Case 3 - Income'!T15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!U15,'Case 3 - Income'!U15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!V15,'Case 3 - Income'!V15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!W15,'Case 3 - Income'!W15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!X15,'Case 3 - Income'!X15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!Y15,'Case 3 - Income'!Y15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!Z15,'Case 3 - Income'!Z15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AA15,'Case 3 - Income'!AA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AB15,'Case 3 - Income'!AB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AC15,'Case 3 - Income'!AC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AD15,'Case 3 - Income'!AD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AE15,'Case 3 - Income'!AE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AF15,'Case 3 - Income'!AF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AG15,'Case 3 - Income'!AG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AH15,'Case 3 - Income'!AH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AI15,'Case 3 - Income'!AI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AJ15,'Case 3 - Income'!AJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AK15,'Case 3 - Income'!AK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AL15,'Case 3 - Income'!AL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AM15,'Case 3 - Income'!AM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AN15,'Case 3 - Income'!AN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AO15,'Case 3 - Income'!AO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AP15,'Case 3 - Income'!AP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AQ15,'Case 3 - Income'!AQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AR15,'Case 3 - Income'!AR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AS15,'Case 3 - Income'!AS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AT15,'Case 3 - Income'!AT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AU15,'Case 3 - Income'!AU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AV15,'Case 3 - Income'!AV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AW15,'Case 3 - Income'!AW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AX15,'Case 3 - Income'!AX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AY15,'Case 3 - Income'!AY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!AZ15,'Case 3 - Income'!AZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BA15,'Case 3 - Income'!BA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BB15,'Case 3 - Income'!BB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BC15,'Case 3 - Income'!BC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BD15,'Case 3 - Income'!BD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BE15,'Case 3 - Income'!BE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BF15,'Case 3 - Income'!BF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BG15,'Case 3 - Income'!BG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BH15,'Case 3 - Income'!BH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BI15,'Case 3 - Income'!BI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BJ15,'Case 3 - Income'!BJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BK15,'Case 3 - Income'!BK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BL15,'Case 3 - Income'!BL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BM15,'Case 3 - Income'!BM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BN15,'Case 3 - Income'!BN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BO15,'Case 3 - Income'!BO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BP15,'Case 3 - Income'!BP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BQ15,'Case 3 - Income'!BQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BR15,'Case 3 - Income'!BR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BS15,'Case 3 - Income'!BS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BT15,'Case 3 - Income'!BT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BU15,'Case 3 - Income'!BU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BV15,'Case 3 - Income'!BV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BW15,'Case 3 - Income'!BW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BX15,'Case 3 - Income'!BX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BY15,'Case 3 - Income'!BY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!BZ15,'Case 3 - Income'!BZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CA15,'Case 3 - Income'!CA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CB15,'Case 3 - Income'!CB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CC15,'Case 3 - Income'!CC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CD15,'Case 3 - Income'!CD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CE15,'Case 3 - Income'!CE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CF15,'Case 3 - Income'!CF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CG15,'Case 3 - Income'!CG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CH15,'Case 3 - Income'!CH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CI15,'Case 3 - Income'!CI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CJ15,'Case 3 - Income'!CJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CK15,'Case 3 - Income'!CK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CL15,'Case 3 - Income'!CL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CM15,'Case 3 - Income'!CM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CN15,'Case 3 - Income'!CN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CO15,'Case 3 - Income'!CO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CP15,'Case 3 - Income'!CP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CQ15,'Case 3 - Income'!CQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CR15,'Case 3 - Income'!CR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CS15,'Case 3 - Income'!CS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CT15,'Case 3 - Income'!CT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CU15,'Case 3 - Income'!CU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CV15,'Case 3 - Income'!CV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CW15,'Case 3 - Income'!CW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CX15,'Case 3 - Income'!CX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CY15,'Case 3 - Income'!CY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!CZ15,'Case 3 - Income'!CZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DA15,'Case 3 - Income'!DA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DB15,'Case 3 - Income'!DB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DC15,'Case 3 - Income'!DC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DD15,'Case 3 - Income'!DD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DE15,'Case 3 - Income'!DE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DF15,'Case 3 - Income'!DF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DG15,'Case 3 - Income'!DG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DH15,'Case 3 - Income'!DH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DI15,'Case 3 - Income'!DI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DJ15,'Case 3 - Income'!DJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DK15,'Case 3 - Income'!DK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DL15,'Case 3 - Income'!DL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DM15,'Case 3 - Income'!DM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DN15,'Case 3 - Income'!DN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DO15,'Case 3 - Income'!DO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DP15,'Case 3 - Income'!DP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DQ15,'Case 3 - Income'!DQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DR15,'Case 3 - Income'!DR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DS15,'Case 3 - Income'!DS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DT15,'Case 3 - Income'!DT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DU15,'Case 3 - Income'!DU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DV15,'Case 3 - Income'!DV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DW15,'Case 3 - Income'!DW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DX15,'Case 3 - Income'!DX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DY15,'Case 3 - Income'!DY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!DZ15,'Case 3 - Income'!DZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EA15,'Case 3 - Income'!EA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EB15,'Case 3 - Income'!EB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EC15,'Case 3 - Income'!EC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!ED15,'Case 3 - Income'!ED15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EE15,'Case 3 - Income'!EE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EF15,'Case 3 - Income'!EF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EG15,'Case 3 - Income'!EG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EH15,'Case 3 - Income'!EH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EI15,'Case 3 - Income'!EI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EJ15,'Case 3 - Income'!EJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EK15,'Case 3 - Income'!EK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EL15,'Case 3 - Income'!EL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EM15,'Case 3 - Income'!EM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EN15,'Case 3 - Income'!EN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EO15,'Case 3 - Income'!EO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EP15,'Case 3 - Income'!EP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EQ15,'Case 3 - Income'!EQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!ER15,'Case 3 - Income'!ER15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!ES15,'Case 3 - Income'!ES15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!ET15,'Case 3 - Income'!ET15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EU15,'Case 3 - Income'!EU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EV15,'Case 3 - Income'!EV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EW15,'Case 3 - Income'!EW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EX15,'Case 3 - Income'!EX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EY15,'Case 3 - Income'!EY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!EZ15,'Case 3 - Income'!EZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FA15,'Case 3 - Income'!FA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FB15,'Case 3 - Income'!FB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FC15,'Case 3 - Income'!FC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FD15,'Case 3 - Income'!FD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FE15,'Case 3 - Income'!FE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FF15,'Case 3 - Income'!FF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FG15,'Case 3 - Income'!FG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FH15,'Case 3 - Income'!FH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FI15,'Case 3 - Income'!FI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FJ15,'Case 3 - Income'!FJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FK15,'Case 3 - Income'!FK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FL15,'Case 3 - Income'!FL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FM15,'Case 3 - Income'!FM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FN15,'Case 3 - Income'!FN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FO15,'Case 3 - Income'!FO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FP15,'Case 3 - Income'!FP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FQ15,'Case 3 - Income'!FQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FR15,'Case 3 - Income'!FR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FS15,'Case 3 - Income'!FS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FT15,'Case 3 - Income'!FT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FU15,'Case 3 - Income'!FU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FV15,'Case 3 - Income'!FV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FW15,'Case 3 - Income'!FW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FX15,'Case 3 - Income'!FX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FY15,'Case 3 - Income'!FY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!FZ15,'Case 3 - Income'!FZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GA15,'Case 3 - Income'!GA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GB15,'Case 3 - Income'!GB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GC15,'Case 3 - Income'!GC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GD15,'Case 3 - Income'!GD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GE15,'Case 3 - Income'!GE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GF15,'Case 3 - Income'!GF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GG15,'Case 3 - Income'!GG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GH15,'Case 3 - Income'!GH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GI15,'Case 3 - Income'!GI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GJ15,'Case 3 - Income'!GJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GK15,'Case 3 - Income'!GK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GL15,'Case 3 - Income'!GL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GM15,'Case 3 - Income'!GM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GN15,'Case 3 - Income'!GN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GO15,'Case 3 - Income'!GO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GP15,'Case 3 - Income'!GP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GQ15,'Case 3 - Income'!GQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GR15,'Case 3 - Income'!GR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GS15,'Case 3 - Income'!GS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GT15,'Case 3 - Income'!GT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GU15,'Case 3 - Income'!GU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GV15,'Case 3 - Income'!GV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GW15,'Case 3 - Income'!GW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GX15,'Case 3 - Income'!GX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GY15,'Case 3 - Income'!GY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!GZ15,'Case 3 - Income'!GZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HA15,'Case 3 - Income'!HA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HB15,'Case 3 - Income'!HB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HC15,'Case 3 - Income'!HC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HD15,'Case 3 - Income'!HD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HE15,'Case 3 - Income'!HE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HF15,'Case 3 - Income'!HF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HG15,'Case 3 - Income'!HG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HH15,'Case 3 - Income'!HH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HI15,'Case 3 - Income'!HI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HJ15,'Case 3 - Income'!HJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HK15,'Case 3 - Income'!HK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HL15,'Case 3 - Income'!HL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HM15,'Case 3 - Income'!HM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HN15,'Case 3 - Income'!HN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HO15,'Case 3 - Income'!HO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HP15,'Case 3 - Income'!HP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HQ15,'Case 3 - Income'!HQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HR15,'Case 3 - Income'!HR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HS15,'Case 3 - Income'!HS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HT15,'Case 3 - Income'!HT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HU15,'Case 3 - Income'!HU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HV15,'Case 3 - Income'!HV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HW15,'Case 3 - Income'!HW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HX15,'Case 3 - Income'!HX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HY15,'Case 3 - Income'!HY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!HZ15,'Case 3 - Income'!HZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IA15,'Case 3 - Income'!IA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IB15,'Case 3 - Income'!IB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IC15,'Case 3 - Income'!IC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!ID15,'Case 3 - Income'!ID15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IE15,'Case 3 - Income'!IE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IF15,'Case 3 - Income'!IF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IG15,'Case 3 - Income'!IG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IH15,'Case 3 - Income'!IH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!II15,'Case 3 - Income'!II15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IJ15,'Case 3 - Income'!IJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IK15,'Case 3 - Income'!IK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IL15,'Case 3 - Income'!IL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IM15,'Case 3 - Income'!IM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IN15,'Case 3 - Income'!IN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IO15,'Case 3 - Income'!IO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IP15,'Case 3 - Income'!IP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IQ15,'Case 3 - Income'!IQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IR15,'Case 3 - Income'!IR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IS15,'Case 3 - Income'!IS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IT15,'Case 3 - Income'!IT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IU15,'Case 3 - Income'!IU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IV15,'Case 3 - Income'!IV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IW15,'Case 3 - Income'!IW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IX15,'Case 3 - Income'!IX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IY15,'Case 3 - Income'!IY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!IZ15,'Case 3 - Income'!IZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JA15,'Case 3 - Income'!JA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JB15,'Case 3 - Income'!JB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JC15,'Case 3 - Income'!JC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JD15,'Case 3 - Income'!JD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JE15,'Case 3 - Income'!JE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JF15,'Case 3 - Income'!JF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JG15,'Case 3 - Income'!JG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JH15,'Case 3 - Income'!JH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JI15,'Case 3 - Income'!JI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JJ15,'Case 3 - Income'!JJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JK15,'Case 3 - Income'!JK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JL15,'Case 3 - Income'!JL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JM15,'Case 3 - Income'!JM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JN15,'Case 3 - Income'!JN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JO15,'Case 3 - Income'!JO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JP15,'Case 3 - Income'!JP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JQ15,'Case 3 - Income'!JQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JR15,'Case 3 - Income'!JR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JS15,'Case 3 - Income'!JS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JT15,'Case 3 - Income'!JT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JU15,'Case 3 - Income'!JU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JV15,'Case 3 - Income'!JV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JW15,'Case 3 - Income'!JW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JX15,'Case 3 - Income'!JX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JY15,'Case 3 - Income'!JY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!JZ15,'Case 3 - Income'!JZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KA15,'Case 3 - Income'!KA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KB15,'Case 3 - Income'!KB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KC15,'Case 3 - Income'!KC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KD15,'Case 3 - Income'!KD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KE15,'Case 3 - Income'!KE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KF15,'Case 3 - Income'!KF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KG15,'Case 3 - Income'!KG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KH15,'Case 3 - Income'!KH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KI15,'Case 3 - Income'!KI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KJ15,'Case 3 - Income'!KJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KK15,'Case 3 - Income'!KK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KL15,'Case 3 - Income'!KL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KM15,'Case 3 - Income'!KM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KN15,'Case 3 - Income'!KN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KO15,'Case 3 - Income'!KO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KP15,'Case 3 - Income'!KP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KQ15,'Case 3 - Income'!KQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KR15,'Case 3 - Income'!KR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KS15,'Case 3 - Income'!KS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KT15,'Case 3 - Income'!KT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KU15,'Case 3 - Income'!KU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KV15,'Case 3 - Income'!KV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KW15,'Case 3 - Income'!KW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KX15,'Case 3 - Income'!KX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KY15,'Case 3 - Income'!KY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!KZ15,'Case 3 - Income'!KZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LA15,'Case 3 - Income'!LA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LB15,'Case 3 - Income'!LB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LC15,'Case 3 - Income'!LC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LD15,'Case 3 - Income'!LD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LE15,'Case 3 - Income'!LE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LF15,'Case 3 - Income'!LF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LG15,'Case 3 - Income'!LG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LH15,'Case 3 - Income'!LH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LI15,'Case 3 - Income'!LI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LJ15,'Case 3 - Income'!LJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LK15,'Case 3 - Income'!LK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LL15,'Case 3 - Income'!LL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LM15,'Case 3 - Income'!LM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LN15,'Case 3 - Income'!LN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LO15,'Case 3 - Income'!LO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LP15,'Case 3 - Income'!LP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LQ15,'Case 3 - Income'!LQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LR15,'Case 3 - Income'!LR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LS15,'Case 3 - Income'!LS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LT15,'Case 3 - Income'!LT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LU15,'Case 3 - Income'!LU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LV15,'Case 3 - Income'!LV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LW15,'Case 3 - Income'!LW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LX15,'Case 3 - Income'!LX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LY15,'Case 3 - Income'!LY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!LZ15,'Case 3 - Income'!LZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MA15,'Case 3 - Income'!MA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MB15,'Case 3 - Income'!MB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MC15,'Case 3 - Income'!MC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MD15,'Case 3 - Income'!MD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!ME15,'Case 3 - Income'!ME15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MF15,'Case 3 - Income'!MF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MG15,'Case 3 - Income'!MG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MH15,'Case 3 - Income'!MH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MI15,'Case 3 - Income'!MI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MJ15,'Case 3 - Income'!MJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MK15,'Case 3 - Income'!MK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!ML15,'Case 3 - Income'!ML15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MM15,'Case 3 - Income'!MM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MN15,'Case 3 - Income'!MN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MO15,'Case 3 - Income'!MO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MP15,'Case 3 - Income'!MP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MQ15,'Case 3 - Income'!MQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MR15,'Case 3 - Income'!MR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MS15,'Case 3 - Income'!MS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MT15,'Case 3 - Income'!MT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MU15,'Case 3 - Income'!MU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MV15,'Case 3 - Income'!MV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MW15,'Case 3 - Income'!MW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MX15,'Case 3 - Income'!MX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MY15,'Case 3 - Income'!MY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!MZ15,'Case 3 - Income'!MZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NA15,'Case 3 - Income'!NA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NB15,'Case 3 - Income'!NB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NC15,'Case 3 - Income'!NC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!ND15,'Case 3 - Income'!ND15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NE15,'Case 3 - Income'!NE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NF15,'Case 3 - Income'!NF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NG15,'Case 3 - Income'!NG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NH15,'Case 3 - Income'!NH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NI15,'Case 3 - Income'!NI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NJ15,'Case 3 - Income'!NJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NK15,'Case 3 - Income'!NK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NL15,'Case 3 - Income'!NL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NM15,'Case 3 - Income'!NM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NN15,'Case 3 - Income'!NN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NO15,'Case 3 - Income'!NO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NP15,'Case 3 - Income'!NP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NQ15,'Case 3 - Income'!NQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NR15,'Case 3 - Income'!NR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NS15,'Case 3 - Income'!NS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NT15,'Case 3 - Income'!NT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NU15,'Case 3 - Income'!NU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NV15,'Case 3 - Income'!NV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NW15,'Case 3 - Income'!NW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NX15,'Case 3 - Income'!NX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NY15,'Case 3 - Income'!NY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!NZ15,'Case 3 - Income'!NZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OA15,'Case 3 - Income'!OA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OB15,'Case 3 - Income'!OB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OC15,'Case 3 - Income'!OC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OD15,'Case 3 - Income'!OD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OE15,'Case 3 - Income'!OE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OF15,'Case 3 - Income'!OF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OG15,'Case 3 - Income'!OG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OH15,'Case 3 - Income'!OH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OI15,'Case 3 - Income'!OI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OJ15,'Case 3 - Income'!OJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OK15,'Case 3 - Income'!OK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OL15,'Case 3 - Income'!OL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OM15,'Case 3 - Income'!OM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!ON15,'Case 3 - Income'!ON15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OO15,'Case 3 - Income'!OO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OP15,'Case 3 - Income'!OP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OQ15,'Case 3 - Income'!OQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OR15,'Case 3 - Income'!OR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OS15,'Case 3 - Income'!OS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OT15,'Case 3 - Income'!OT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OU15,'Case 3 - Income'!OU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OV15,'Case 3 - Income'!OV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OW15,'Case 3 - Income'!OW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OX15,'Case 3 - Income'!OX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OY15,'Case 3 - Income'!OY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!OZ15,'Case 3 - Income'!OZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PA15,'Case 3 - Income'!PA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PB15,'Case 3 - Income'!PB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PC15,'Case 3 - Income'!PC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PD15,'Case 3 - Income'!PD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PE15,'Case 3 - Income'!PE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PF15,'Case 3 - Income'!PF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PG15,'Case 3 - Income'!PG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PH15,'Case 3 - Income'!PH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PI15,'Case 3 - Income'!PI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PJ15,'Case 3 - Income'!PJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PK15,'Case 3 - Income'!PK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PL15,'Case 3 - Income'!PL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PM15,'Case 3 - Income'!PM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PN15,'Case 3 - Income'!PN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PO15,'Case 3 - Income'!PO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PP15,'Case 3 - Income'!PP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PQ15,'Case 3 - Income'!PQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PR15,'Case 3 - Income'!PR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PS15,'Case 3 - Income'!PS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PT15,'Case 3 - Income'!PT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PU15,'Case 3 - Income'!PU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PV15,'Case 3 - Income'!PV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PW15,'Case 3 - Income'!PW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PX15,'Case 3 - Income'!PX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PY15,'Case 3 - Income'!PY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!PZ15,'Case 3 - Income'!PZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QA15,'Case 3 - Income'!QA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QB15,'Case 3 - Income'!QB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QC15,'Case 3 - Income'!QC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QD15,'Case 3 - Income'!QD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QE15,'Case 3 - Income'!QE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QF15,'Case 3 - Income'!QF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QG15,'Case 3 - Income'!QG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QH15,'Case 3 - Income'!QH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QI15,'Case 3 - Income'!QI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QJ15,'Case 3 - Income'!QJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QK15,'Case 3 - Income'!QK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QL15,'Case 3 - Income'!QL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QM15,'Case 3 - Income'!QM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QN15,'Case 3 - Income'!QN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QO15,'Case 3 - Income'!QO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QP15,'Case 3 - Income'!QP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QQ15,'Case 3 - Income'!QQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QR15,'Case 3 - Income'!QR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QS15,'Case 3 - Income'!QS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QT15,'Case 3 - Income'!QT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QU15,'Case 3 - Income'!QU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QV15,'Case 3 - Income'!QV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QW15,'Case 3 - Income'!QW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QX15,'Case 3 - Income'!QX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QY15,'Case 3 - Income'!QY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!QZ15,'Case 3 - Income'!QZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RA15,'Case 3 - Income'!RA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RB15,'Case 3 - Income'!RB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RC15,'Case 3 - Income'!RC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RD15,'Case 3 - Income'!RD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RE15,'Case 3 - Income'!RE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RF15,'Case 3 - Income'!RF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RG15,'Case 3 - Income'!RG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RH15,'Case 3 - Income'!RH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RI15,'Case 3 - Income'!RI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RJ15,'Case 3 - Income'!RJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RK15,'Case 3 - Income'!RK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RL15,'Case 3 - Income'!RL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RM15,'Case 3 - Income'!RM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RN15,'Case 3 - Income'!RN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RO15,'Case 3 - Income'!RO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RP15,'Case 3 - Income'!RP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RQ15,'Case 3 - Income'!RQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RR15,'Case 3 - Income'!RR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RS15,'Case 3 - Income'!RS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RT15,'Case 3 - Income'!RT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RU15,'Case 3 - Income'!RU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RV15,'Case 3 - Income'!RV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RW15,'Case 3 - Income'!RW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RX15,'Case 3 - Income'!RX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RY15,'Case 3 - Income'!RY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!RZ15,'Case 3 - Income'!RZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!SA15,'Case 3 - Income'!SA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!SB15,'Case 3 - Income'!SB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!SC15,'Case 3 - Income'!SC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!SD15,'Case 3 - Income'!SD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!SE15,'Case 3 - Income'!SE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!SF15,'Case 3 - Income'!SF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 3 - AP'!SG15,'Case 3 - Income'!SG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33}]
[5,1.5705926862972008E-2,null,{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!B8,'Case 3 - Residual Benefit'!B8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9741365494236974E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!C8,'Case 3 - Residual Benefit'!C8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7548931640627325E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!D8,'Case 3 - Residual Benefit'!D8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7409622433263182E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!E8,'Case 3 - Residual Benefit'!E8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2088596144622817E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!F8,'Case 3 - Residual Benefit'!F8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7429896227353196E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!G8,'Case 3 - Residual Benefit'!G8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6424318065563387E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!H8,'Case 3 - Residual Benefit'!H8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0055697969997321E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!I8,'Case 3 - Residual Benefit'!I8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0121336772744299E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!J8,'Case 3 - Residual Benefit'!J8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4656389209549778E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!K8,'Case 3 - Residual Benefit'!K8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3031660965429917E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!L8,'Case 3 - Residual Benefit'!L8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8419550142615319E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!M8,'Case 3 - Residual Benefit'!M8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.4166696248180333E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!N8,'Case 3 - Residual Benefit'!N8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9395248129159815E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!O8,'Case 3 - Residual Benefit'!O8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.021254267309339E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!P8,'Case 3 - Residual Benefit'!P8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5808396398291934E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!Q8,'Case 3 - Residual Benefit'!Q8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6713390499200758E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!R8,'Case 3 - Residual Benefit'!R8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1108362321231851E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!S8,'Case 3 - Residual Benefit'!S8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.987870425847523E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!T8,'Case 3 - Residual Benefit'!T8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1508729809976851E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!U8,'Case 3 - Residual Benefit'!U8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.169769711076189E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!V8,'Case 3 - Residual Benefit'!V8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8768462417274255E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!W8,'Case 3 - Residual Benefit'!W8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4762495065605884E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!X8,'Case 3 - Residual Benefit'!X8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1330044013318492E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!Y8,'Case 3 - Residual Benefit'!Y8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4338502215615132E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!Z8,'Case 3 - Residual Benefit'!Z8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8734274102097699E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AA8,'Case 3 - Residual Benefit'!AA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7348563097342942E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AB8,'Case 3 - Residual Benefit'!AB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.9507490883025166E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AC8,'Case 3 - Residual Benefit'!AC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4828626685800486E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AD8,'Case 3 - Residual Benefit'!AD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0302935026232608E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AE8,'Case 3 - Residual Benefit'!AE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4512778304433936E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AF8,'Case 3 - Residual Benefit'!AF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5776240579747776E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AG8,'Case 3 - Residual Benefit'!AG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5517592084376174E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AH8,'Case 3 - Residual Benefit'!AH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.3628085178171572E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AI8,'Case 3 - Residual Benefit'!AI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.183778805635125E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AJ8,'Case 3 - Residual Benefit'!AJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7179511248637864E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AK8,'Case 3 - Residual Benefit'!AK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7262237574405816E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AL8,'Case 3 - Residual Benefit'!AL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8744552624398172E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AM8,'Case 3 - Residual Benefit'!AM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3773127123984912E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AN8,'Case 3 - Residual Benefit'!AN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.3095111589475306E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AO8,'Case 3 - Residual Benefit'!AO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9671960814939537E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AP8,'Case 3 - Residual Benefit'!AP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.7124803997640303E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AQ8,'Case 3 - Residual Benefit'!AQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.941378625542871E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AR8,'Case 3 - Residual Benefit'!AR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6321905505982318E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AS8,'Case 3 - Residual Benefit'!AS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0451582266457574E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AT8,'Case 3 - Residual Benefit'!AT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2973390243531694E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AU8,'Case 3 - Residual Benefit'!AU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8757259291582859E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AV8,'Case 3 - Residual Benefit'!AV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.544547305553095E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AW8,'Case 3 - Residual Benefit'!AW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.6348795072924876E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AX8,'Case 3 - Residual Benefit'!AX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6454236811291153E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AY8,'Case 3 - Residual Benefit'!AY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4931685467896884E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AZ8,'Case 3 - Residual Benefit'!AZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5408446730346533E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BA8,'Case 3 - Residual Benefit'!BA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.2365197360080287E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BB8,'Case 3 - Residual Benefit'!BB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5628503208861983E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BC8,'Case 3 - Residual Benefit'!BC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1128929327730182E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BD8,'Case 3 - Residual Benefit'!BD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0808951382280719E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BE8,'Case 3 - Residual Benefit'!BE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.0517026966288092E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BF8,'Case 3 - Residual Benefit'!BF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.6955682342581106E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BG8,'Case 3 - Residual Benefit'!BG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2928522790319389E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BH8,'Case 3 - Residual Benefit'!BH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2838791874553885E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BI8,'Case 3 - Residual Benefit'!BI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7103335133320829E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BJ8,'Case 3 - Residual Benefit'!BJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7462173538702981E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BK8,'Case 3 - Residual Benefit'!BK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5422291497889648E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BL8,'Case 3 - Residual Benefit'!BL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2994951417912891E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BM8,'Case 3 - Residual Benefit'!BM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.4916663912191235E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BN8,'Case 3 - Residual Benefit'!BN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.9946615627103847E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BO8,'Case 3 - Residual Benefit'!BO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.09897113442563E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BP8,'Case 3 - Residual Benefit'!BP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5280280576284921E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BQ8,'Case 3 - Residual Benefit'!BQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6501355630708747E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BR8,'Case 3 - Residual Benefit'!BR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4251757474791088E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BS8,'Case 3 - Residual Benefit'!BS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.6895730706987428E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BT8,'Case 3 - Residual Benefit'!BT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4811218930859068E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BU8,'Case 3 - Residual Benefit'!BU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.8027129127197354E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BV8,'Case 3 - Residual Benefit'!BV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2667778776133527E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BW8,'Case 3 - Residual Benefit'!BW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7912357418051075E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BX8,'Case 3 - Residual Benefit'!BX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5286677436848774E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BY8,'Case 3 - Residual Benefit'!BY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1302964768485118E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BZ8,'Case 3 - Residual Benefit'!BZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.6276131252454824E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CA8,'Case 3 - Residual Benefit'!CA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3887400869895753E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CB8,'Case 3 - Residual Benefit'!CB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1479436600047165E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CC8,'Case 3 - Residual Benefit'!CC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0862581993670871E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CD8,'Case 3 - Residual Benefit'!CD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8184178060905727E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CE8,'Case 3 - Residual Benefit'!CE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.635361756000765E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CF8,'Case 3 - Residual Benefit'!CF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5136306833036126E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CG8,'Case 3 - Residual Benefit'!CG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2640763450923417E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CH8,'Case 3 - Residual Benefit'!CH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9516626937364488E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CI8,'Case 3 - Residual Benefit'!CI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3338354247561037E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CJ8,'Case 3 - Residual Benefit'!CJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6060232667874841E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CK8,'Case 3 - Residual Benefit'!CK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3593083592026739E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CL8,'Case 3 - Residual Benefit'!CL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0325773004826208E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CM8,'Case 3 - Residual Benefit'!CM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3807108874353422E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CN8,'Case 3 - Residual Benefit'!CN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.252239956654506E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CO8,'Case 3 - Residual Benefit'!CO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3555084976603829E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CP8,'Case 3 - Residual Benefit'!CP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.4351400032417903E-37},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CQ8,'Case 3 - Residual Benefit'!CQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7145207415196236E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CR8,'Case 3 - Residual Benefit'!CR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.366344449619467E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CS8,'Case 3 - Residual Benefit'!CS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0267664180557494E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CT8,'Case 3 - Residual Benefit'!CT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.1195132763497953E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CU8,'Case 3 - Residual Benefit'!CU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1078424202742037E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CV8,'Case 3 - Residual Benefit'!CV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0990782215020383E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CW8,'Case 3 - Residual Benefit'!CW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7041893590091988E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CX8,'Case 3 - Residual Benefit'!CX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3479489413180959E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CY8,'Case 3 - Residual Benefit'!CY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.1355733744350109E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CZ8,'Case 3 - Residual Benefit'!CZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.5584133956730736E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DA8,'Case 3 - Residual Benefit'!DA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8186323759698341E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DB8,'Case 3 - Residual Benefit'!DB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2193672748212937E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DC8,'Case 3 - Residual Benefit'!DC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.4501323830074814E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DD8,'Case 3 - Residual Benefit'!DD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.710305874433181E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DE8,'Case 3 - Residual Benefit'!DE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5812506626792384E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DF8,'Case 3 - Residual Benefit'!DF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1620143001415157E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DG8,'Case 3 - Residual Benefit'!DG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8167886334284891E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DH8,'Case 3 - Residual Benefit'!DH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5729577806185549E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DI8,'Case 3 - Residual Benefit'!DI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8068104599026283E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DJ8,'Case 3 - Residual Benefit'!DJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9094681664077253E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DK8,'Case 3 - Residual Benefit'!DK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.749225767177411E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DL8,'Case 3 - Residual Benefit'!DL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5658651407112818E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DM8,'Case 3 - Residual Benefit'!DM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2313093744942255E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DN8,'Case 3 - Residual Benefit'!DN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0150461455935525E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DO8,'Case 3 - Residual Benefit'!DO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4527001763797949E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DP8,'Case 3 - Residual Benefit'!DP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2739132297721652E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DQ8,'Case 3 - Residual Benefit'!DQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.6596329610870103E-37},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DR8,'Case 3 - Residual Benefit'!DR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.0143335980490476E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DS8,'Case 3 - Residual Benefit'!DS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2605587178392481E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DT8,'Case 3 - Residual Benefit'!DT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9956227195375433E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DU8,'Case 3 - Residual Benefit'!DU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0780251721915076E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DV8,'Case 3 - Residual Benefit'!DV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3572348384427647E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DW8,'Case 3 - Residual Benefit'!DW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7143315115154013E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DX8,'Case 3 - Residual Benefit'!DX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6368103378208669E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DY8,'Case 3 - Residual Benefit'!DY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1194720882369047E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DZ8,'Case 3 - Residual Benefit'!DZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.056226917310264E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EA8,'Case 3 - Residual Benefit'!EA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6818680731721292E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EB8,'Case 3 - Residual Benefit'!EB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0899142819457997E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EC8,'Case 3 - Residual Benefit'!EC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5030514366304924E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ED8,'Case 3 - Residual Benefit'!ED8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.0742869925846219E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EE8,'Case 3 - Residual Benefit'!EE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2952943511820101E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EF8,'Case 3 - Residual Benefit'!EF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6017307721918017E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EG8,'Case 3 - Residual Benefit'!EG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4574668626481018E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EH8,'Case 3 - Residual Benefit'!EH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.239746284872664E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EI8,'Case 3 - Residual Benefit'!EI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2242651048541045E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EJ8,'Case 3 - Residual Benefit'!EJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5163057466947951E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EK8,'Case 3 - Residual Benefit'!EK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0023390378116779E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EL8,'Case 3 - Residual Benefit'!EL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5426380299093555E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EM8,'Case 3 - Residual Benefit'!EM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5134922054037187E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EN8,'Case 3 - Residual Benefit'!EN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.7013822287248392E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EO8,'Case 3 - Residual Benefit'!EO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.448735645532072E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EP8,'Case 3 - Residual Benefit'!EP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1766477758099152E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EQ8,'Case 3 - Residual Benefit'!EQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8672960284622761E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ER8,'Case 3 - Residual Benefit'!ER8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6036142723852923E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ES8,'Case 3 - Residual Benefit'!ES8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0014009764898447E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ET8,'Case 3 - Residual Benefit'!ET8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.648123865825823E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EU8,'Case 3 - Residual Benefit'!EU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.394394383193584E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EV8,'Case 3 - Residual Benefit'!EV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2303091678675811E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EW8,'Case 3 - Residual Benefit'!EW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8840919428001616E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EX8,'Case 3 - Residual Benefit'!EX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.5474174042057632E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EY8,'Case 3 - Residual Benefit'!EY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.6911803359710559E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EZ8,'Case 3 - Residual Benefit'!EZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7134119170264718E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FA8,'Case 3 - Residual Benefit'!FA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3890466047191815E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FB8,'Case 3 - Residual Benefit'!FB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.8838166297122668E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FC8,'Case 3 - Residual Benefit'!FC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1907563730751248E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FD8,'Case 3 - Residual Benefit'!FD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.558236462604396E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FE8,'Case 3 - Residual Benefit'!FE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.576517490029428E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FF8,'Case 3 - Residual Benefit'!FF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7942511892703424E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FG8,'Case 3 - Residual Benefit'!FG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2268643781726984E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FH8,'Case 3 - Residual Benefit'!FH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.121371619094168E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FI8,'Case 3 - Residual Benefit'!FI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1867708382685227E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FJ8,'Case 3 - Residual Benefit'!FJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0873837050568409E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FK8,'Case 3 - Residual Benefit'!FK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.845643108910412E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FL8,'Case 3 - Residual Benefit'!FL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.785839371910838E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FM8,'Case 3 - Residual Benefit'!FM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9297888779532885E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FN8,'Case 3 - Residual Benefit'!FN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1554721975208466E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FO8,'Case 3 - Residual Benefit'!FO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.1651769158667817E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FP8,'Case 3 - Residual Benefit'!FP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8995745820144931E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FQ8,'Case 3 - Residual Benefit'!FQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8198491083981622E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FR8,'Case 3 - Residual Benefit'!FR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4176776446300056E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FS8,'Case 3 - Residual Benefit'!FS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7613561960619767E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FT8,'Case 3 - Residual Benefit'!FT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1364246964774676E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FU8,'Case 3 - Residual Benefit'!FU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.322686261523419E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FV8,'Case 3 - Residual Benefit'!FV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8929663456106266E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FW8,'Case 3 - Residual Benefit'!FW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.0415273249910444E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FX8,'Case 3 - Residual Benefit'!FX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6383909002270444E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FY8,'Case 3 - Residual Benefit'!FY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.5733794500330567E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FZ8,'Case 3 - Residual Benefit'!FZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0617695149800418E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GA8,'Case 3 - Residual Benefit'!GA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1511354956277212E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GB8,'Case 3 - Residual Benefit'!GB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3607416952596216E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GC8,'Case 3 - Residual Benefit'!GC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8673826771692129E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GD8,'Case 3 - Residual Benefit'!GD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.2160414201915029E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GE8,'Case 3 - Residual Benefit'!GE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3400060737048228E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GF8,'Case 3 - Residual Benefit'!GF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.2502600128190709E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GG8,'Case 3 - Residual Benefit'!GG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7751864273031848E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GH8,'Case 3 - Residual Benefit'!GH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4115691278874698E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GI8,'Case 3 - Residual Benefit'!GI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4531985485554262E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GJ8,'Case 3 - Residual Benefit'!GJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1751993631986887E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GK8,'Case 3 - Residual Benefit'!GK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0945651160824108E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GL8,'Case 3 - Residual Benefit'!GL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9017863183515985E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GM8,'Case 3 - Residual Benefit'!GM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.9730298629550413E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GN8,'Case 3 - Residual Benefit'!GN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.578178933879087E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GO8,'Case 3 - Residual Benefit'!GO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4233776324070212E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GP8,'Case 3 - Residual Benefit'!GP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.9782416048315605E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GQ8,'Case 3 - Residual Benefit'!GQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.6033129181407644E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GR8,'Case 3 - Residual Benefit'!GR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5738814029372319E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GS8,'Case 3 - Residual Benefit'!GS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.514861797036757E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GT8,'Case 3 - Residual Benefit'!GT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1103227431639868E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GU8,'Case 3 - Residual Benefit'!GU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0922982118777241E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GV8,'Case 3 - Residual Benefit'!GV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.6921260422585984E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GW8,'Case 3 - Residual Benefit'!GW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3866446828083056E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GX8,'Case 3 - Residual Benefit'!GX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2082748149408374E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GY8,'Case 3 - Residual Benefit'!GY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4902511207545917E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GZ8,'Case 3 - Residual Benefit'!GZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9277676226259773E-37},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HA8,'Case 3 - Residual Benefit'!HA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9338870636928055E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HB8,'Case 3 - Residual Benefit'!HB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.1951963905967298E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HC8,'Case 3 - Residual Benefit'!HC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8148057875737173E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HD8,'Case 3 - Residual Benefit'!HD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.0623188506655004E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HE8,'Case 3 - Residual Benefit'!HE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6464883295918746E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HF8,'Case 3 - Residual Benefit'!HF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.2699801415127682E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HG8,'Case 3 - Residual Benefit'!HG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4389181686234129E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HH8,'Case 3 - Residual Benefit'!HH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.3956611716752117E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HI8,'Case 3 - Residual Benefit'!HI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5632785500194447E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HJ8,'Case 3 - Residual Benefit'!HJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6996784247113146E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HK8,'Case 3 - Residual Benefit'!HK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.3979512411633758E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HL8,'Case 3 - Residual Benefit'!HL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0908897598029816E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HM8,'Case 3 - Residual Benefit'!HM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1813353038516021E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HN8,'Case 3 - Residual Benefit'!HN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8837115221358252E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HO8,'Case 3 - Residual Benefit'!HO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4181226709688747E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HP8,'Case 3 - Residual Benefit'!HP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7880534938682965E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HQ8,'Case 3 - Residual Benefit'!HQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1311620139944769E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HR8,'Case 3 - Residual Benefit'!HR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.397016621473425E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HS8,'Case 3 - Residual Benefit'!HS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8637908706813609E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HT8,'Case 3 - Residual Benefit'!HT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5576478534444572E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HU8,'Case 3 - Residual Benefit'!HU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.914182026545954E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HV8,'Case 3 - Residual Benefit'!HV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1935306160896379E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HW8,'Case 3 - Residual Benefit'!HW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2669057250865745E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HX8,'Case 3 - Residual Benefit'!HX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.110540732183599E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HY8,'Case 3 - Residual Benefit'!HY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7534758989781229E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HZ8,'Case 3 - Residual Benefit'!HZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.6835471992153727E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IA8,'Case 3 - Residual Benefit'!IA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5211263376957745E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IB8,'Case 3 - Residual Benefit'!IB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.3906869602859255E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IC8,'Case 3 - Residual Benefit'!IC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8783408401265613E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ID8,'Case 3 - Residual Benefit'!ID8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.7375010339057778E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IE8,'Case 3 - Residual Benefit'!IE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1379228216738141E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IF8,'Case 3 - Residual Benefit'!IF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1533689354487964E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IG8,'Case 3 - Residual Benefit'!IG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4949918526637452E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IH8,'Case 3 - Residual Benefit'!IH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.8169815333751677E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!II8,'Case 3 - Residual Benefit'!II8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2926236960654545E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IJ8,'Case 3 - Residual Benefit'!IJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.8901372932428067E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IK8,'Case 3 - Residual Benefit'!IK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8452710630348679E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IL8,'Case 3 - Residual Benefit'!IL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0872787382755955E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IM8,'Case 3 - Residual Benefit'!IM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0292417893410851E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IN8,'Case 3 - Residual Benefit'!IN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0385109197603766E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IO8,'Case 3 - Residual Benefit'!IO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.542879282672214E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IP8,'Case 3 - Residual Benefit'!IP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2632155025571383E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IQ8,'Case 3 - Residual Benefit'!IQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8539013718982177E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IR8,'Case 3 - Residual Benefit'!IR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2205878462657171E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IS8,'Case 3 - Residual Benefit'!IS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9919174288152979E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IT8,'Case 3 - Residual Benefit'!IT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5441217954369583E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IU8,'Case 3 - Residual Benefit'!IU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4171023310551109E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IV8,'Case 3 - Residual Benefit'!IV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.0731731847488176E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IW8,'Case 3 - Residual Benefit'!IW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.3283594523580414E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IX8,'Case 3 - Residual Benefit'!IX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5342367361198792E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IY8,'Case 3 - Residual Benefit'!IY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0012209333735952E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IZ8,'Case 3 - Residual Benefit'!IZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1399163221939112E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JA8,'Case 3 - Residual Benefit'!JA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3171848352672891E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JB8,'Case 3 - Residual Benefit'!JB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5465711571118767E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JC8,'Case 3 - Residual Benefit'!JC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9229738287419101E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JD8,'Case 3 - Residual Benefit'!JD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.483284584430486E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JE8,'Case 3 - Residual Benefit'!JE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7930927316094746E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JF8,'Case 3 - Residual Benefit'!JF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7902188213276339E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JG8,'Case 3 - Residual Benefit'!JG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2356951656731676E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JH8,'Case 3 - Residual Benefit'!JH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.952059689416528E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JI8,'Case 3 - Residual Benefit'!JI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4084158495483002E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JJ8,'Case 3 - Residual Benefit'!JJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9354506669990899E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JK8,'Case 3 - Residual Benefit'!JK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6032658350252249E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JL8,'Case 3 - Residual Benefit'!JL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4398010686135769E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JM8,'Case 3 - Residual Benefit'!JM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7108225083453289E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JN8,'Case 3 - Residual Benefit'!JN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1961946675994995E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JO8,'Case 3 - Residual Benefit'!JO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4433992698705251E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JP8,'Case 3 - Residual Benefit'!JP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.5878200720705638E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JQ8,'Case 3 - Residual Benefit'!JQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.0966084779760265E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JR8,'Case 3 - Residual Benefit'!JR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8139661197324207E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JS8,'Case 3 - Residual Benefit'!JS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4982755099270012E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JT8,'Case 3 - Residual Benefit'!JT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0188537152730963E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JU8,'Case 3 - Residual Benefit'!JU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.15934573051697E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JV8,'Case 3 - Residual Benefit'!JV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.121424940182124E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JW8,'Case 3 - Residual Benefit'!JW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7210598217569337E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JX8,'Case 3 - Residual Benefit'!JX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.337751994600671E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JY8,'Case 3 - Residual Benefit'!JY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5528158002473258E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JZ8,'Case 3 - Residual Benefit'!JZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6113642089771176E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KA8,'Case 3 - Residual Benefit'!KA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.9980992515804025E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KB8,'Case 3 - Residual Benefit'!KB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3321871378675437E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KC8,'Case 3 - Residual Benefit'!KC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7692113752088228E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KD8,'Case 3 - Residual Benefit'!KD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3639364523961352E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KE8,'Case 3 - Residual Benefit'!KE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.4388585879595145E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KF8,'Case 3 - Residual Benefit'!KF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7010602049363798E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KG8,'Case 3 - Residual Benefit'!KG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7232037259036813E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KH8,'Case 3 - Residual Benefit'!KH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.83508657817852E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KI8,'Case 3 - Residual Benefit'!KI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9136081884439002E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KJ8,'Case 3 - Residual Benefit'!KJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1036406508710809E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KK8,'Case 3 - Residual Benefit'!KK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0566498233340021E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KL8,'Case 3 - Residual Benefit'!KL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8981843232015195E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KM8,'Case 3 - Residual Benefit'!KM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7208959915604981E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KN8,'Case 3 - Residual Benefit'!KN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2428008919565121E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KO8,'Case 3 - Residual Benefit'!KO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.0966159173363812E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KP8,'Case 3 - Residual Benefit'!KP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4762594057890961E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KQ8,'Case 3 - Residual Benefit'!KQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.264122385486428E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KR8,'Case 3 - Residual Benefit'!KR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4938726754913098E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KS8,'Case 3 - Residual Benefit'!KS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4883145488320721E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KT8,'Case 3 - Residual Benefit'!KT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1222497955601548E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KU8,'Case 3 - Residual Benefit'!KU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1676393613340856E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KV8,'Case 3 - Residual Benefit'!KV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7727397889167234E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KW8,'Case 3 - Residual Benefit'!KW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3901703793821784E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KX8,'Case 3 - Residual Benefit'!KX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.468319457844078E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KY8,'Case 3 - Residual Benefit'!KY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5216177634151891E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KZ8,'Case 3 - Residual Benefit'!KZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4567309998450545E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LA8,'Case 3 - Residual Benefit'!LA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9236110318166454E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LB8,'Case 3 - Residual Benefit'!LB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9386599304938258E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LC8,'Case 3 - Residual Benefit'!LC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0940688431733259E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LD8,'Case 3 - Residual Benefit'!LD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.2485364906118579E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LE8,'Case 3 - Residual Benefit'!LE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7592817199922252E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LF8,'Case 3 - Residual Benefit'!LF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1675288771395525E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LG8,'Case 3 - Residual Benefit'!LG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5609386030491724E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LH8,'Case 3 - Residual Benefit'!LH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0364247175236685E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LI8,'Case 3 - Residual Benefit'!LI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9019175646116367E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LJ8,'Case 3 - Residual Benefit'!LJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2330299671159491E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LK8,'Case 3 - Residual Benefit'!LK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.6856763624035669E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LL8,'Case 3 - Residual Benefit'!LL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2542051707179912E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LM8,'Case 3 - Residual Benefit'!LM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2932590791902078E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LN8,'Case 3 - Residual Benefit'!LN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.0851662736014839E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LO8,'Case 3 - Residual Benefit'!LO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3316960752969197E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LP8,'Case 3 - Residual Benefit'!LP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.091285813483439E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LQ8,'Case 3 - Residual Benefit'!LQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3942145329296503E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LR8,'Case 3 - Residual Benefit'!LR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3690007005438375E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LS8,'Case 3 - Residual Benefit'!LS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.6819062833540002E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LT8,'Case 3 - Residual Benefit'!LT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3808097396491651E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LU8,'Case 3 - Residual Benefit'!LU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3417914718024823E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LV8,'Case 3 - Residual Benefit'!LV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0106811101089541E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LW8,'Case 3 - Residual Benefit'!LW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6755786153232383E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LX8,'Case 3 - Residual Benefit'!LX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.7539792415831605E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LY8,'Case 3 - Residual Benefit'!LY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0326119037845638E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LZ8,'Case 3 - Residual Benefit'!LZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1395325404001076E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MA8,'Case 3 - Residual Benefit'!MA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0196467500592908E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MB8,'Case 3 - Residual Benefit'!MB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5029552130335624E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MC8,'Case 3 - Residual Benefit'!MC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5025889570045482E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MD8,'Case 3 - Residual Benefit'!MD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.9774699421605141E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ME8,'Case 3 - Residual Benefit'!ME8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2755531119555447E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MF8,'Case 3 - Residual Benefit'!MF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1522702811015215E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MG8,'Case 3 - Residual Benefit'!MG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.3215978232230288E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MH8,'Case 3 - Residual Benefit'!MH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9642369403333438E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MI8,'Case 3 - Residual Benefit'!MI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9751131877891943E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MJ8,'Case 3 - Residual Benefit'!MJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.6438164472684897E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MK8,'Case 3 - Residual Benefit'!MK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5378296531971393E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ML8,'Case 3 - Residual Benefit'!ML8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5088209378088791E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MM8,'Case 3 - Residual Benefit'!MM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0106690057751316E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MN8,'Case 3 - Residual Benefit'!MN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4124041372922364E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MO8,'Case 3 - Residual Benefit'!MO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7941447457173289E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MP8,'Case 3 - Residual Benefit'!MP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3713419539392125E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MQ8,'Case 3 - Residual Benefit'!MQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6363918185431729E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MR8,'Case 3 - Residual Benefit'!MR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.136196353171748E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MS8,'Case 3 - Residual Benefit'!MS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1586499980864196E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MT8,'Case 3 - Residual Benefit'!MT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0879663687236314E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MU8,'Case 3 - Residual Benefit'!MU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2592934362952527E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MV8,'Case 3 - Residual Benefit'!MV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8059220059740732E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MW8,'Case 3 - Residual Benefit'!MW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8354150504983141E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MX8,'Case 3 - Residual Benefit'!MX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7089943867566749E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MY8,'Case 3 - Residual Benefit'!MY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.862110569896526E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MZ8,'Case 3 - Residual Benefit'!MZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5268615126645873E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NA8,'Case 3 - Residual Benefit'!NA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1489625458022557E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NB8,'Case 3 - Residual Benefit'!NB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7317227419852856E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NC8,'Case 3 - Residual Benefit'!NC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5568572559515527E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ND8,'Case 3 - Residual Benefit'!ND8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1481578579486864E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NE8,'Case 3 - Residual Benefit'!NE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9415195852852491E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NF8,'Case 3 - Residual Benefit'!NF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2240014678410425E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NG8,'Case 3 - Residual Benefit'!NG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8872580921801869E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NH8,'Case 3 - Residual Benefit'!NH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2668216554110141E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NI8,'Case 3 - Residual Benefit'!NI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4774313772202596E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NJ8,'Case 3 - Residual Benefit'!NJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7321547034777612E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NK8,'Case 3 - Residual Benefit'!NK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7969589689417817E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NL8,'Case 3 - Residual Benefit'!NL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3223239878204834E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NM8,'Case 3 - Residual Benefit'!NM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.533037456572595E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NN8,'Case 3 - Residual Benefit'!NN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6528777862207189E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NO8,'Case 3 - Residual Benefit'!NO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7585453244277937E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NP8,'Case 3 - Residual Benefit'!NP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6212285536113014E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NQ8,'Case 3 - Residual Benefit'!NQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1862240044263911E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NR8,'Case 3 - Residual Benefit'!NR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.6115184784565241E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NS8,'Case 3 - Residual Benefit'!NS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0280309790506538E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NT8,'Case 3 - Residual Benefit'!NT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.01579247510354E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NU8,'Case 3 - Residual Benefit'!NU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4453452610165971E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NV8,'Case 3 - Residual Benefit'!NV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1545106360702926E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NW8,'Case 3 - Residual Benefit'!NW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1388237149521659E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NX8,'Case 3 - Residual Benefit'!NX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9956085038319739E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NY8,'Case 3 - Residual Benefit'!NY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1712402573774786E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NZ8,'Case 3 - Residual Benefit'!NZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.820264943630455E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OA8,'Case 3 - Residual Benefit'!OA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3624388041457029E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OB8,'Case 3 - Residual Benefit'!OB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.272330153714546E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OC8,'Case 3 - Residual Benefit'!OC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2360567023956959E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OD8,'Case 3 - Residual Benefit'!OD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.9565788621877195E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OE8,'Case 3 - Residual Benefit'!OE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8651873949605596E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OF8,'Case 3 - Residual Benefit'!OF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7515098169668536E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OG8,'Case 3 - Residual Benefit'!OG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.2199874237704541E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OH8,'Case 3 - Residual Benefit'!OH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9997250845335898E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OI8,'Case 3 - Residual Benefit'!OI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.869817405102637E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OJ8,'Case 3 - Residual Benefit'!OJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.526711991264268E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OK8,'Case 3 - Residual Benefit'!OK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1845273084147291E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OL8,'Case 3 - Residual Benefit'!OL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0249697029231613E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OM8,'Case 3 - Residual Benefit'!OM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1731727219353135E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ON8,'Case 3 - Residual Benefit'!ON8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7947262863375645E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OO8,'Case 3 - Residual Benefit'!OO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0618817460374481E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OP8,'Case 3 - Residual Benefit'!OP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3427605197081185E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OQ8,'Case 3 - Residual Benefit'!OQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0815361177226402E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OR8,'Case 3 - Residual Benefit'!OR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4580853840066256E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OS8,'Case 3 - Residual Benefit'!OS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.822302355422901E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OT8,'Case 3 - Residual Benefit'!OT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0751122066465337E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OU8,'Case 3 - Residual Benefit'!OU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7539296068366802E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OV8,'Case 3 - Residual Benefit'!OV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.6076749164136747E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OW8,'Case 3 - Residual Benefit'!OW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6303673939891871E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OX8,'Case 3 - Residual Benefit'!OX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2689332028832852E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OY8,'Case 3 - Residual Benefit'!OY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5449105897904931E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OZ8,'Case 3 - Residual Benefit'!OZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7238512439570582E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PA8,'Case 3 - Residual Benefit'!PA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2770002834515154E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PB8,'Case 3 - Residual Benefit'!PB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.3803701927468371E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PC8,'Case 3 - Residual Benefit'!PC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1227822098112111E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PD8,'Case 3 - Residual Benefit'!PD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.1661613765776101E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PE8,'Case 3 - Residual Benefit'!PE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0710898268820416E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PF8,'Case 3 - Residual Benefit'!PF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.6900532590185163E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PG8,'Case 3 - Residual Benefit'!PG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2354281422776158E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PH8,'Case 3 - Residual Benefit'!PH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0605611540654894E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PI8,'Case 3 - Residual Benefit'!PI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4274495800482199E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PJ8,'Case 3 - Residual Benefit'!PJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4741999848765174E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PK8,'Case 3 - Residual Benefit'!PK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3029662358458114E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PL8,'Case 3 - Residual Benefit'!PL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0142615664747925E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PM8,'Case 3 - Residual Benefit'!PM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7458500692658299E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PN8,'Case 3 - Residual Benefit'!PN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.554076620666858E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PO8,'Case 3 - Residual Benefit'!PO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.879753448271974E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PP8,'Case 3 - Residual Benefit'!PP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1869410242382988E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PQ8,'Case 3 - Residual Benefit'!PQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.389040736450727E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PR8,'Case 3 - Residual Benefit'!PR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2727157693243679E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PS8,'Case 3 - Residual Benefit'!PS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4811369609352542E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PT8,'Case 3 - Residual Benefit'!PT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3985020495144803E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PU8,'Case 3 - Residual Benefit'!PU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1335262554772168E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PV8,'Case 3 - Residual Benefit'!PV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9304880609516374E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PW8,'Case 3 - Residual Benefit'!PW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5022215837742306E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PX8,'Case 3 - Residual Benefit'!PX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5550139366357394E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PY8,'Case 3 - Residual Benefit'!PY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.700229348211483E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PZ8,'Case 3 - Residual Benefit'!PZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2971283280145956E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QA8,'Case 3 - Residual Benefit'!QA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.52878381260735E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QB8,'Case 3 - Residual Benefit'!QB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.6115521790369865E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QC8,'Case 3 - Residual Benefit'!QC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3938666557747656E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QD8,'Case 3 - Residual Benefit'!QD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8264815006945639E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QE8,'Case 3 - Residual Benefit'!QE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.4384771468737756E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QF8,'Case 3 - Residual Benefit'!QF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3223340828064753E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QG8,'Case 3 - Residual Benefit'!QG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4676622447524255E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QH8,'Case 3 - Residual Benefit'!QH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1488824175323862E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QI8,'Case 3 - Residual Benefit'!QI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6185274492828124E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QJ8,'Case 3 - Residual Benefit'!QJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9737209244039059E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QK8,'Case 3 - Residual Benefit'!QK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3380781429098601E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QL8,'Case 3 - Residual Benefit'!QL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.4580469250340407E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QM8,'Case 3 - Residual Benefit'!QM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1005742940912267E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QN8,'Case 3 - Residual Benefit'!QN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4323559824148558E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QO8,'Case 3 - Residual Benefit'!QO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5204960978545646E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QP8,'Case 3 - Residual Benefit'!QP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4985034884779636E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QQ8,'Case 3 - Residual Benefit'!QQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3593946970042694E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QR8,'Case 3 - Residual Benefit'!QR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.162461462491276E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QS8,'Case 3 - Residual Benefit'!QS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.4736477745726362E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QT8,'Case 3 - Residual Benefit'!QT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9978487382260153E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QU8,'Case 3 - Residual Benefit'!QU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8003594789187895E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QV8,'Case 3 - Residual Benefit'!QV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7598167135362916E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QW8,'Case 3 - Residual Benefit'!QW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7893637677251501E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QX8,'Case 3 - Residual Benefit'!QX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3607614263084883E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QY8,'Case 3 - Residual Benefit'!QY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.5252931972651701E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QZ8,'Case 3 - Residual Benefit'!QZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7703126865085231E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RA8,'Case 3 - Residual Benefit'!RA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8578185104847922E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RB8,'Case 3 - Residual Benefit'!RB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9370036112881594E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RC8,'Case 3 - Residual Benefit'!RC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.394914004354017E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RD8,'Case 3 - Residual Benefit'!RD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1109001720454518E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RE8,'Case 3 - Residual Benefit'!RE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4870286763000305E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RF8,'Case 3 - Residual Benefit'!RF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0978758908809416E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RG8,'Case 3 - Residual Benefit'!RG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4572478942003987E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RH8,'Case 3 - Residual Benefit'!RH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1124773990660816E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RI8,'Case 3 - Residual Benefit'!RI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7353105287341227E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RJ8,'Case 3 - Residual Benefit'!RJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3932575924600113E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RK8,'Case 3 - Residual Benefit'!RK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8448977667079472E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RL8,'Case 3 - Residual Benefit'!RL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0056348900125449E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RM8,'Case 3 - Residual Benefit'!RM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.0446670542842776E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RN8,'Case 3 - Residual Benefit'!RN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.0541389152672434E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RO8,'Case 3 - Residual Benefit'!RO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.1156385706628617E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RP8,'Case 3 - Residual Benefit'!RP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0790682523551424E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RQ8,'Case 3 - Residual Benefit'!RQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6247497261548517E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RR8,'Case 3 - Residual Benefit'!RR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7095722427961127E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RS8,'Case 3 - Residual Benefit'!RS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9624497057094144E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RT8,'Case 3 - Residual Benefit'!RT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0545316255523467E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RU8,'Case 3 - Residual Benefit'!RU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.60375756050752E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RV8,'Case 3 - Residual Benefit'!RV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3461398250926816E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RW8,'Case 3 - Residual Benefit'!RW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9893175495221231E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RX8,'Case 3 - Residual Benefit'!RX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2035653677882632E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RY8,'Case 3 - Residual Benefit'!RY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.391245579213485E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RZ8,'Case 3 - Residual Benefit'!RZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1330572475882278E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SA8,'Case 3 - Residual Benefit'!SA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9198643594652555E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SB8,'Case 3 - Residual Benefit'!SB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1862586292509521E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SC8,'Case 3 - Residual Benefit'!SC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.621475704750219E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SD8,'Case 3 - Residual Benefit'!SD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6129566551771043E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SE8,'Case 3 - Residual Benefit'!SE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2802738005998833E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SF8,'Case 3 - Residual Benefit'!SF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.9323019762498287E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SG8,'Case 3 - Residual Benefit'!SG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.408823266577636E-35}]
[39,1.2738377232474757E-3,null,{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!B42,'Case 3 - Residual Benefit'!B42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!C42,'Case 3 - Residual Benefit'!C42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!D42,'Case 3 - Residual Benefit'!D42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!E42,'Case 3 - Residual Benefit'!E42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4070266571148039E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!F42,'Case 3 - Residual Benefit'!F42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9945727530123664E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!G42,'Case 3 - Residual Benefit'!G42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0036767507327144E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!H42,'Case 3 - Residual Benefit'!H42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0835444564679564E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!I42,'Case 3 - Residual Benefit'!I42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!J42,'Case 3 - Residual Benefit'!J42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!K42,'Case 3 - Residual Benefit'!K42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!L42,'Case 3 - Residual Benefit'!L42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!M42,'Case 3 - Residual Benefit'!M42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!N42,'Case 3 - Residual Benefit'!N42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4644114462812341E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!O42,'Case 3 - Residual Benefit'!O42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!P42,'Case 3 - Residual Benefit'!P42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!Q42,'Case 3 - Residual Benefit'!Q42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!R42,'Case 3 - Residual Benefit'!R42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.0024593975199207E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!S42,'Case 3 - Residual Benefit'!S42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!T42,'Case 3 - Residual Benefit'!T42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!U42,'Case 3 - Residual Benefit'!U42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.162614594370086E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!V42,'Case 3 - Residual Benefit'!V42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.022629790705998E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!W42,'Case 3 - Residual Benefit'!W42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0991837388233558E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!X42,'Case 3 - Residual Benefit'!X42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0789694180653416E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!Y42,'Case 3 - Residual Benefit'!Y42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!Z42,'Case 3 - Residual Benefit'!Z42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6164844847303108E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AA42,'Case 3 - Residual Benefit'!AA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2642746842076818E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AB42,'Case 3 - Residual Benefit'!AB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5157329935638619E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AC42,'Case 3 - Residual Benefit'!AC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AD42,'Case 3 - Residual Benefit'!AD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AE42,'Case 3 - Residual Benefit'!AE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AF42,'Case 3 - Residual Benefit'!AF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7756718525221393E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AG42,'Case 3 - Residual Benefit'!AG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.2973684978024136E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AH42,'Case 3 - Residual Benefit'!AH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6343519049358635E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AI42,'Case 3 - Residual Benefit'!AI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9959868954267512E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AJ42,'Case 3 - Residual Benefit'!AJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.699440878657888E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AK42,'Case 3 - Residual Benefit'!AK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AL42,'Case 3 - Residual Benefit'!AL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AM42,'Case 3 - Residual Benefit'!AM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0094150822886643E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AN42,'Case 3 - Residual Benefit'!AN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9496214949129794E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AO42,'Case 3 - Residual Benefit'!AO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AP42,'Case 3 - Residual Benefit'!AP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.1467778388440258E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AQ42,'Case 3 - Residual Benefit'!AQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.5022259868675704E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AR42,'Case 3 - Residual Benefit'!AR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.4784032415153862E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AS42,'Case 3 - Residual Benefit'!AS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AT42,'Case 3 - Residual Benefit'!AT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6300860757520917E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AU42,'Case 3 - Residual Benefit'!AU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.6633347287736303E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AV42,'Case 3 - Residual Benefit'!AV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AW42,'Case 3 - Residual Benefit'!AW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AX42,'Case 3 - Residual Benefit'!AX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7111794766175419E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AY42,'Case 3 - Residual Benefit'!AY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!AZ42,'Case 3 - Residual Benefit'!AZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5552300022407455E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BA42,'Case 3 - Residual Benefit'!BA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8646277016261998E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BB42,'Case 3 - Residual Benefit'!BB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BC42,'Case 3 - Residual Benefit'!BC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BD42,'Case 3 - Residual Benefit'!BD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6571228287313456E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BE42,'Case 3 - Residual Benefit'!BE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BF42,'Case 3 - Residual Benefit'!BF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0578384644493181E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BG42,'Case 3 - Residual Benefit'!BG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BH42,'Case 3 - Residual Benefit'!BH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BI42,'Case 3 - Residual Benefit'!BI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BJ42,'Case 3 - Residual Benefit'!BJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5295244282098545E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BK42,'Case 3 - Residual Benefit'!BK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.853292997263257E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BL42,'Case 3 - Residual Benefit'!BL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BM42,'Case 3 - Residual Benefit'!BM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BN42,'Case 3 - Residual Benefit'!BN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BO42,'Case 3 - Residual Benefit'!BO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BP42,'Case 3 - Residual Benefit'!BP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8369890340188574E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BQ42,'Case 3 - Residual Benefit'!BQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4687645549998249E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BR42,'Case 3 - Residual Benefit'!BR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BS42,'Case 3 - Residual Benefit'!BS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BT42,'Case 3 - Residual Benefit'!BT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.4589659555519332E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BU42,'Case 3 - Residual Benefit'!BU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BV42,'Case 3 - Residual Benefit'!BV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BW42,'Case 3 - Residual Benefit'!BW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2585219484024093E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BX42,'Case 3 - Residual Benefit'!BX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0590011414335793E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BY42,'Case 3 - Residual Benefit'!BY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5040054210679863E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!BZ42,'Case 3 - Residual Benefit'!BZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.736695779415839E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CA42,'Case 3 - Residual Benefit'!CA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1914723326469601E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CB42,'Case 3 - Residual Benefit'!CB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CC42,'Case 3 - Residual Benefit'!CC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CD42,'Case 3 - Residual Benefit'!CD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3991421116047778E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CE42,'Case 3 - Residual Benefit'!CE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CF42,'Case 3 - Residual Benefit'!CF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4739975742194511E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CG42,'Case 3 - Residual Benefit'!CG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1612642328850444E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CH42,'Case 3 - Residual Benefit'!CH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0814116599407783E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CI42,'Case 3 - Residual Benefit'!CI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.6865059898383984E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CJ42,'Case 3 - Residual Benefit'!CJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.5709361739763114E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CK42,'Case 3 - Residual Benefit'!CK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7250219366590648E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CL42,'Case 3 - Residual Benefit'!CL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CM42,'Case 3 - Residual Benefit'!CM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CN42,'Case 3 - Residual Benefit'!CN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.5887971930290541E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CO42,'Case 3 - Residual Benefit'!CO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2165607751116625E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CP42,'Case 3 - Residual Benefit'!CP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2372005387037338E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CQ42,'Case 3 - Residual Benefit'!CQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CR42,'Case 3 - Residual Benefit'!CR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4351279286197328E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CS42,'Case 3 - Residual Benefit'!CS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3643251291218135E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CT42,'Case 3 - Residual Benefit'!CT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.5762333506755409E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CU42,'Case 3 - Residual Benefit'!CU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CV42,'Case 3 - Residual Benefit'!CV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.9950236955814953E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CW42,'Case 3 - Residual Benefit'!CW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4542599693956481E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CX42,'Case 3 - Residual Benefit'!CX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7364110198663681E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CY42,'Case 3 - Residual Benefit'!CY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9700784073074705E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!CZ42,'Case 3 - Residual Benefit'!CZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DA42,'Case 3 - Residual Benefit'!DA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.9101595723387925E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DB42,'Case 3 - Residual Benefit'!DB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.2523599337251393E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DC42,'Case 3 - Residual Benefit'!DC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DD42,'Case 3 - Residual Benefit'!DD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DE42,'Case 3 - Residual Benefit'!DE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.5011782786959989E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DF42,'Case 3 - Residual Benefit'!DF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DG42,'Case 3 - Residual Benefit'!DG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DH42,'Case 3 - Residual Benefit'!DH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.3107253687561132E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DI42,'Case 3 - Residual Benefit'!DI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9037247821594325E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DJ42,'Case 3 - Residual Benefit'!DJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6148545822318495E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DK42,'Case 3 - Residual Benefit'!DK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4343486384095985E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DL42,'Case 3 - Residual Benefit'!DL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DM42,'Case 3 - Residual Benefit'!DM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1238308591971993E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DN42,'Case 3 - Residual Benefit'!DN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1718341604191507E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DO42,'Case 3 - Residual Benefit'!DO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DP42,'Case 3 - Residual Benefit'!DP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DQ42,'Case 3 - Residual Benefit'!DQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.5908987295259441E-40},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DR42,'Case 3 - Residual Benefit'!DR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DS42,'Case 3 - Residual Benefit'!DS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.5518389798960806E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DT42,'Case 3 - Residual Benefit'!DT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.3909479476349748E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DU42,'Case 3 - Residual Benefit'!DU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DV42,'Case 3 - Residual Benefit'!DV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.8060856148589728E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DW42,'Case 3 - Residual Benefit'!DW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5683220916812426E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DX42,'Case 3 - Residual Benefit'!DX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DY42,'Case 3 - Residual Benefit'!DY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!DZ42,'Case 3 - Residual Benefit'!DZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.1665469292944492E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EA42,'Case 3 - Residual Benefit'!EA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7687864480169763E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EB42,'Case 3 - Residual Benefit'!EB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EC42,'Case 3 - Residual Benefit'!EC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.5733006606177898E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ED42,'Case 3 - Residual Benefit'!ED42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7662143594270771E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EE42,'Case 3 - Residual Benefit'!EE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.7686123210392464E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EF42,'Case 3 - Residual Benefit'!EF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4564215663793143E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EG42,'Case 3 - Residual Benefit'!EG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.5194059858157785E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EH42,'Case 3 - Residual Benefit'!EH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EI42,'Case 3 - Residual Benefit'!EI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EJ42,'Case 3 - Residual Benefit'!EJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0393388543130778E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EK42,'Case 3 - Residual Benefit'!EK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9109253356216521E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EL42,'Case 3 - Residual Benefit'!EL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EM42,'Case 3 - Residual Benefit'!EM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4949414558767985E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EN42,'Case 3 - Residual Benefit'!EN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5040684189477374E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EO42,'Case 3 - Residual Benefit'!EO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0286558541651426E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EP42,'Case 3 - Residual Benefit'!EP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0318935952809505E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EQ42,'Case 3 - Residual Benefit'!EQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3083652547885407E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ER42,'Case 3 - Residual Benefit'!ER42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ES42,'Case 3 - Residual Benefit'!ES42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ET42,'Case 3 - Residual Benefit'!ET42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.0338279738807843E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EU42,'Case 3 - Residual Benefit'!EU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.076615162575332E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EV42,'Case 3 - Residual Benefit'!EV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0421691674838812E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EW42,'Case 3 - Residual Benefit'!EW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EX42,'Case 3 - Residual Benefit'!EX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.073983606889013E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EY42,'Case 3 - Residual Benefit'!EY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!EZ42,'Case 3 - Residual Benefit'!EZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FA42,'Case 3 - Residual Benefit'!FA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.2055772748836824E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FB42,'Case 3 - Residual Benefit'!FB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.249418179900366E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FC42,'Case 3 - Residual Benefit'!FC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FD42,'Case 3 - Residual Benefit'!FD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6420561466462276E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FE42,'Case 3 - Residual Benefit'!FE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FF42,'Case 3 - Residual Benefit'!FF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7293974109491476E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FG42,'Case 3 - Residual Benefit'!FG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FH42,'Case 3 - Residual Benefit'!FH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FI42,'Case 3 - Residual Benefit'!FI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5104003268426024E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FJ42,'Case 3 - Residual Benefit'!FJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FK42,'Case 3 - Residual Benefit'!FK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.5707110923497543E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FL42,'Case 3 - Residual Benefit'!FL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.8449617044996557E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FM42,'Case 3 - Residual Benefit'!FM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.746874920948383E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FN42,'Case 3 - Residual Benefit'!FN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FO42,'Case 3 - Residual Benefit'!FO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FP42,'Case 3 - Residual Benefit'!FP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6246835138457212E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FQ42,'Case 3 - Residual Benefit'!FQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8566328109712295E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FR42,'Case 3 - Residual Benefit'!FR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FS42,'Case 3 - Residual Benefit'!FS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FT42,'Case 3 - Residual Benefit'!FT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.378164961444352E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FU42,'Case 3 - Residual Benefit'!FU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0328803518529831E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FV42,'Case 3 - Residual Benefit'!FV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FW42,'Case 3 - Residual Benefit'!FW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FX42,'Case 3 - Residual Benefit'!FX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.5547291229696112E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FY42,'Case 3 - Residual Benefit'!FY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6762042606326007E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!FZ42,'Case 3 - Residual Benefit'!FZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.1425036891920838E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GA42,'Case 3 - Residual Benefit'!GA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GB42,'Case 3 - Residual Benefit'!GB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2304827026036436E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GC42,'Case 3 - Residual Benefit'!GC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GD42,'Case 3 - Residual Benefit'!GD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.4623292621391263E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GE42,'Case 3 - Residual Benefit'!GE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.507967370099378E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GF42,'Case 3 - Residual Benefit'!GF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.430952083349398E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GG42,'Case 3 - Residual Benefit'!GG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.607090298138692E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GH42,'Case 3 - Residual Benefit'!GH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GI42,'Case 3 - Residual Benefit'!GI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GJ42,'Case 3 - Residual Benefit'!GJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7419039252233118E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GK42,'Case 3 - Residual Benefit'!GK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.3806542437813338E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GL42,'Case 3 - Residual Benefit'!GL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5001475315886183E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GM42,'Case 3 - Residual Benefit'!GM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.1536022554819409E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GN42,'Case 3 - Residual Benefit'!GN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GO42,'Case 3 - Residual Benefit'!GO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4794584201696281E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GP42,'Case 3 - Residual Benefit'!GP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.413967690468314E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GQ42,'Case 3 - Residual Benefit'!GQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GR42,'Case 3 - Residual Benefit'!GR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GS42,'Case 3 - Residual Benefit'!GS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.7728581069895983E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GT42,'Case 3 - Residual Benefit'!GT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GU42,'Case 3 - Residual Benefit'!GU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.5233062915211492E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GV42,'Case 3 - Residual Benefit'!GV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GW42,'Case 3 - Residual Benefit'!GW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1200608585920043E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GX42,'Case 3 - Residual Benefit'!GX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0256505572588663E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GY42,'Case 3 - Residual Benefit'!GY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4594616347281413E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!GZ42,'Case 3 - Residual Benefit'!GZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.906476651585072E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HA42,'Case 3 - Residual Benefit'!HA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8382110325260865E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HB42,'Case 3 - Residual Benefit'!HB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0537592211554251E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HC42,'Case 3 - Residual Benefit'!HC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HD42,'Case 3 - Residual Benefit'!HD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2888100940566905E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HE42,'Case 3 - Residual Benefit'!HE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.3249733674279956E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HF42,'Case 3 - Residual Benefit'!HF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0433021548711854E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HG42,'Case 3 - Residual Benefit'!HG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HH42,'Case 3 - Residual Benefit'!HH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HI42,'Case 3 - Residual Benefit'!HI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.2877646014182978E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HJ42,'Case 3 - Residual Benefit'!HJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.4842300858287443E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HK42,'Case 3 - Residual Benefit'!HK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.5359786056161585E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HL42,'Case 3 - Residual Benefit'!HL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2651882902237704E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HM42,'Case 3 - Residual Benefit'!HM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.6664794498959265E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HN42,'Case 3 - Residual Benefit'!HN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HO42,'Case 3 - Residual Benefit'!HO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.5522533849514324E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HP42,'Case 3 - Residual Benefit'!HP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.6449168931151412E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HQ42,'Case 3 - Residual Benefit'!HQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HR42,'Case 3 - Residual Benefit'!HR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7813626676871752E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HS42,'Case 3 - Residual Benefit'!HS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HT42,'Case 3 - Residual Benefit'!HT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.4090871942162066E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HU42,'Case 3 - Residual Benefit'!HU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HV42,'Case 3 - Residual Benefit'!HV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8909521533103599E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HW42,'Case 3 - Residual Benefit'!HW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HX42,'Case 3 - Residual Benefit'!HX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.2806150970261724E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HY42,'Case 3 - Residual Benefit'!HY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.3804681541106341E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!HZ42,'Case 3 - Residual Benefit'!HZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8533194873347587E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IA42,'Case 3 - Residual Benefit'!IA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.8731868593957878E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IB42,'Case 3 - Residual Benefit'!IB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.4555306914427013E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IC42,'Case 3 - Residual Benefit'!IC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.1030331482900225E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ID42,'Case 3 - Residual Benefit'!ID42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IE42,'Case 3 - Residual Benefit'!IE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.776469508897559E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IF42,'Case 3 - Residual Benefit'!IF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IG42,'Case 3 - Residual Benefit'!IG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2389511039472435E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IH42,'Case 3 - Residual Benefit'!IH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2723798431716138E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!II42,'Case 3 - Residual Benefit'!II42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IJ42,'Case 3 - Residual Benefit'!IJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.163693225649861E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IK42,'Case 3 - Residual Benefit'!IK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IL42,'Case 3 - Residual Benefit'!IL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IM42,'Case 3 - Residual Benefit'!IM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IN42,'Case 3 - Residual Benefit'!IN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IO42,'Case 3 - Residual Benefit'!IO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IP42,'Case 3 - Residual Benefit'!IP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.3919834652823315E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IQ42,'Case 3 - Residual Benefit'!IQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IR42,'Case 3 - Residual Benefit'!IR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1752067346907295E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IS42,'Case 3 - Residual Benefit'!IS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.2901416583355883E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IT42,'Case 3 - Residual Benefit'!IT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.9906654958439708E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IU42,'Case 3 - Residual Benefit'!IU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3068532077612427E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IV42,'Case 3 - Residual Benefit'!IV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IW42,'Case 3 - Residual Benefit'!IW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IX42,'Case 3 - Residual Benefit'!IX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.5587255236972898E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IY42,'Case 3 - Residual Benefit'!IY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!IZ42,'Case 3 - Residual Benefit'!IZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JA42,'Case 3 - Residual Benefit'!JA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JB42,'Case 3 - Residual Benefit'!JB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JC42,'Case 3 - Residual Benefit'!JC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JD42,'Case 3 - Residual Benefit'!JD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4571565923172577E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JE42,'Case 3 - Residual Benefit'!JE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JF42,'Case 3 - Residual Benefit'!JF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4920621913633687E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JG42,'Case 3 - Residual Benefit'!JG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9205001900299398E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JH42,'Case 3 - Residual Benefit'!JH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0421514845104492E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JI42,'Case 3 - Residual Benefit'!JI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2202530031438203E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JJ42,'Case 3 - Residual Benefit'!JJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1660873314052043E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JK42,'Case 3 - Residual Benefit'!JK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JL42,'Case 3 - Residual Benefit'!JL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JM42,'Case 3 - Residual Benefit'!JM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6838982446379948E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JN42,'Case 3 - Residual Benefit'!JN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.7626465823744079E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JO42,'Case 3 - Residual Benefit'!JO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9946799987311713E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JP42,'Case 3 - Residual Benefit'!JP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.1618770071300653E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JQ42,'Case 3 - Residual Benefit'!JQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JR42,'Case 3 - Residual Benefit'!JR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2397378040050362E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JS42,'Case 3 - Residual Benefit'!JS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2705976765414606E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JT42,'Case 3 - Residual Benefit'!JT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JU42,'Case 3 - Residual Benefit'!JU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JV42,'Case 3 - Residual Benefit'!JV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JW42,'Case 3 - Residual Benefit'!JW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JX42,'Case 3 - Residual Benefit'!JX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JY42,'Case 3 - Residual Benefit'!JY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.720461354469837E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!JZ42,'Case 3 - Residual Benefit'!JZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4041640478556123E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KA42,'Case 3 - Residual Benefit'!KA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6970307939639275E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KB42,'Case 3 - Residual Benefit'!KB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KC42,'Case 3 - Residual Benefit'!KC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0191181734922403E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KD42,'Case 3 - Residual Benefit'!KD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6206211083982029E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KE42,'Case 3 - Residual Benefit'!KE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KF42,'Case 3 - Residual Benefit'!KF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KG42,'Case 3 - Residual Benefit'!KG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4735052845250171E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KH42,'Case 3 - Residual Benefit'!KH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5282343020021616E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KI42,'Case 3 - Residual Benefit'!KI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.7575582420159521E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KJ42,'Case 3 - Residual Benefit'!KJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KK42,'Case 3 - Residual Benefit'!KK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KL42,'Case 3 - Residual Benefit'!KL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3510836113883908E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KM42,'Case 3 - Residual Benefit'!KM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KN42,'Case 3 - Residual Benefit'!KN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KO42,'Case 3 - Residual Benefit'!KO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KP42,'Case 3 - Residual Benefit'!KP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0207843654101636E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KQ42,'Case 3 - Residual Benefit'!KQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8498101126100358E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KR42,'Case 3 - Residual Benefit'!KR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KS42,'Case 3 - Residual Benefit'!KS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KT42,'Case 3 - Residual Benefit'!KT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KU42,'Case 3 - Residual Benefit'!KU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KV42,'Case 3 - Residual Benefit'!KV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KW42,'Case 3 - Residual Benefit'!KW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KX42,'Case 3 - Residual Benefit'!KX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7202287118085419E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KY42,'Case 3 - Residual Benefit'!KY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.7432446861306347E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!KZ42,'Case 3 - Residual Benefit'!KZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.0239844279235605E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LA42,'Case 3 - Residual Benefit'!LA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LB42,'Case 3 - Residual Benefit'!LB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LC42,'Case 3 - Residual Benefit'!LC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LD42,'Case 3 - Residual Benefit'!LD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.1860644311740807E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LE42,'Case 3 - Residual Benefit'!LE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.0863754849309452E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LF42,'Case 3 - Residual Benefit'!LF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2452570746162842E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LG42,'Case 3 - Residual Benefit'!LG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8786702427897843E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LH42,'Case 3 - Residual Benefit'!LH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LI42,'Case 3 - Residual Benefit'!LI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LJ42,'Case 3 - Residual Benefit'!LJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3913820215362402E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LK42,'Case 3 - Residual Benefit'!LK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LL42,'Case 3 - Residual Benefit'!LL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8977370001879668E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LM42,'Case 3 - Residual Benefit'!LM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.3879397489848144E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LN42,'Case 3 - Residual Benefit'!LN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LO42,'Case 3 - Residual Benefit'!LO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LP42,'Case 3 - Residual Benefit'!LP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LQ42,'Case 3 - Residual Benefit'!LQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2245074035742033E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LR42,'Case 3 - Residual Benefit'!LR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.6417231762879987E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LS42,'Case 3 - Residual Benefit'!LS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.5939289083792768E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LT42,'Case 3 - Residual Benefit'!LT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0266623927334694E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LU42,'Case 3 - Residual Benefit'!LU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LV42,'Case 3 - Residual Benefit'!LV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2368794357954064E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LW42,'Case 3 - Residual Benefit'!LW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1311168568465926E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LX42,'Case 3 - Residual Benefit'!LX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4695996152579528E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LY42,'Case 3 - Residual Benefit'!LY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2350944350589254E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!LZ42,'Case 3 - Residual Benefit'!LZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MA42,'Case 3 - Residual Benefit'!MA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.3591409622013661E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MB42,'Case 3 - Residual Benefit'!MB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MC42,'Case 3 - Residual Benefit'!MC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MD42,'Case 3 - Residual Benefit'!MD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ME42,'Case 3 - Residual Benefit'!ME42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.3962141641238082E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MF42,'Case 3 - Residual Benefit'!MF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.6653174526982327E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MG42,'Case 3 - Residual Benefit'!MG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MH42,'Case 3 - Residual Benefit'!MH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.107819014286953E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MI42,'Case 3 - Residual Benefit'!MI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MJ42,'Case 3 - Residual Benefit'!MJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MK42,'Case 3 - Residual Benefit'!MK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.999204088153829E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ML42,'Case 3 - Residual Benefit'!ML42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MM42,'Case 3 - Residual Benefit'!MM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MN42,'Case 3 - Residual Benefit'!MN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.9663316568322834E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MO42,'Case 3 - Residual Benefit'!MO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2917156193836954E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MP42,'Case 3 - Residual Benefit'!MP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.1851478998374837E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MQ42,'Case 3 - Residual Benefit'!MQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.693872200231339E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MR42,'Case 3 - Residual Benefit'!MR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.6353939394762797E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MS42,'Case 3 - Residual Benefit'!MS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MT42,'Case 3 - Residual Benefit'!MT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MU42,'Case 3 - Residual Benefit'!MU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.4190582975533813E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MV42,'Case 3 - Residual Benefit'!MV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MW42,'Case 3 - Residual Benefit'!MW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MX42,'Case 3 - Residual Benefit'!MX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.6422542290216081E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MY42,'Case 3 - Residual Benefit'!MY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!MZ42,'Case 3 - Residual Benefit'!MZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4736983515664291E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NA42,'Case 3 - Residual Benefit'!NA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0088881081584181E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NB42,'Case 3 - Residual Benefit'!NB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2589296097668409E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NC42,'Case 3 - Residual Benefit'!NC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.3187434541927993E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ND42,'Case 3 - Residual Benefit'!ND42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.617522714024139E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NE42,'Case 3 - Residual Benefit'!NE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.9486825351882616E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NF42,'Case 3 - Residual Benefit'!NF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.3721848386555689E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NG42,'Case 3 - Residual Benefit'!NG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NH42,'Case 3 - Residual Benefit'!NH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NI42,'Case 3 - Residual Benefit'!NI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0266338956222874E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NJ42,'Case 3 - Residual Benefit'!NJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0555273004679472E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NK42,'Case 3 - Residual Benefit'!NK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.3183254394195604E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NL42,'Case 3 - Residual Benefit'!NL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NM42,'Case 3 - Residual Benefit'!NM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.0258645294879434E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NN42,'Case 3 - Residual Benefit'!NN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NO42,'Case 3 - Residual Benefit'!NO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NP42,'Case 3 - Residual Benefit'!NP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.805121214754102E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NQ42,'Case 3 - Residual Benefit'!NQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NR42,'Case 3 - Residual Benefit'!NR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.784656680111842E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NS42,'Case 3 - Residual Benefit'!NS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2876782864907754E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NT42,'Case 3 - Residual Benefit'!NT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.401691676037527E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NU42,'Case 3 - Residual Benefit'!NU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0247826195324043E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NV42,'Case 3 - Residual Benefit'!NV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.8863324796031824E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NW42,'Case 3 - Residual Benefit'!NW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NX42,'Case 3 - Residual Benefit'!NX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NY42,'Case 3 - Residual Benefit'!NY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.7968314218548969E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!NZ42,'Case 3 - Residual Benefit'!NZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OA42,'Case 3 - Residual Benefit'!OA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.564503419207015E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OB42,'Case 3 - Residual Benefit'!OB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OC42,'Case 3 - Residual Benefit'!OC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3772362972411622E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OD42,'Case 3 - Residual Benefit'!OD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OE42,'Case 3 - Residual Benefit'!OE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OF42,'Case 3 - Residual Benefit'!OF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.3184392908283147E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OG42,'Case 3 - Residual Benefit'!OG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.495194672852583E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OH42,'Case 3 - Residual Benefit'!OH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OI42,'Case 3 - Residual Benefit'!OI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OJ42,'Case 3 - Residual Benefit'!OJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3548150821245164E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OK42,'Case 3 - Residual Benefit'!OK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OL42,'Case 3 - Residual Benefit'!OL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OM42,'Case 3 - Residual Benefit'!OM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!ON42,'Case 3 - Residual Benefit'!ON42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.1299960351579936E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OO42,'Case 3 - Residual Benefit'!OO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OP42,'Case 3 - Residual Benefit'!OP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0456042645850065E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OQ42,'Case 3 - Residual Benefit'!OQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OR42,'Case 3 - Residual Benefit'!OR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.2805336230452613E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OS42,'Case 3 - Residual Benefit'!OS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OT42,'Case 3 - Residual Benefit'!OT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2470320259862484E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OU42,'Case 3 - Residual Benefit'!OU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.0499186592851106E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OV42,'Case 3 - Residual Benefit'!OV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OW42,'Case 3 - Residual Benefit'!OW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OX42,'Case 3 - Residual Benefit'!OX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7233870932029343E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OY42,'Case 3 - Residual Benefit'!OY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0971464105615265E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!OZ42,'Case 3 - Residual Benefit'!OZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2009389410413269E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PA42,'Case 3 - Residual Benefit'!PA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PB42,'Case 3 - Residual Benefit'!PB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.3951926005923672E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PC42,'Case 3 - Residual Benefit'!PC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.3123294646155944E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PD42,'Case 3 - Residual Benefit'!PD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3933953678480768E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PE42,'Case 3 - Residual Benefit'!PE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.132855661597969E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PF42,'Case 3 - Residual Benefit'!PF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.00740616971819E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PG42,'Case 3 - Residual Benefit'!PG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PH42,'Case 3 - Residual Benefit'!PH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PI42,'Case 3 - Residual Benefit'!PI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.9212542985432852E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PJ42,'Case 3 - Residual Benefit'!PJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2672946669163617E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PK42,'Case 3 - Residual Benefit'!PK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PL42,'Case 3 - Residual Benefit'!PL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5083640927658765E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PM42,'Case 3 - Residual Benefit'!PM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5201280641507776E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PN42,'Case 3 - Residual Benefit'!PN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PO42,'Case 3 - Residual Benefit'!PO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.2769579739155375E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PP42,'Case 3 - Residual Benefit'!PP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9837821929425131E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PQ42,'Case 3 - Residual Benefit'!PQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1133199386990667E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PR42,'Case 3 - Residual Benefit'!PR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PS42,'Case 3 - Residual Benefit'!PS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.4934312873916169E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PT42,'Case 3 - Residual Benefit'!PT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5997537226499597E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PU42,'Case 3 - Residual Benefit'!PU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8087812620414071E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PV42,'Case 3 - Residual Benefit'!PV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5568513665614884E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PW42,'Case 3 - Residual Benefit'!PW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PX42,'Case 3 - Residual Benefit'!PX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PY42,'Case 3 - Residual Benefit'!PY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7456016886930116E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!PZ42,'Case 3 - Residual Benefit'!PZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QA42,'Case 3 - Residual Benefit'!QA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.4685435468832397E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QB42,'Case 3 - Residual Benefit'!QB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QC42,'Case 3 - Residual Benefit'!QC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QD42,'Case 3 - Residual Benefit'!QD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QE42,'Case 3 - Residual Benefit'!QE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QF42,'Case 3 - Residual Benefit'!QF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QG42,'Case 3 - Residual Benefit'!QG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QH42,'Case 3 - Residual Benefit'!QH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QI42,'Case 3 - Residual Benefit'!QI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4607529155206636E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QJ42,'Case 3 - Residual Benefit'!QJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QK42,'Case 3 - Residual Benefit'!QK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.230583886034803E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QL42,'Case 3 - Residual Benefit'!QL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0206183602117819E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QM42,'Case 3 - Residual Benefit'!QM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QN42,'Case 3 - Residual Benefit'!QN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QO42,'Case 3 - Residual Benefit'!QO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QP42,'Case 3 - Residual Benefit'!QP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QQ42,'Case 3 - Residual Benefit'!QQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QR42,'Case 3 - Residual Benefit'!QR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QS42,'Case 3 - Residual Benefit'!QS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.6936458218329865E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QT42,'Case 3 - Residual Benefit'!QT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0375509411347936E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QU42,'Case 3 - Residual Benefit'!QU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.8030462668489338E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QV42,'Case 3 - Residual Benefit'!QV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8872108034977744E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QW42,'Case 3 - Residual Benefit'!QW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QX42,'Case 3 - Residual Benefit'!QX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QY42,'Case 3 - Residual Benefit'!QY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!QZ42,'Case 3 - Residual Benefit'!QZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RA42,'Case 3 - Residual Benefit'!RA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1769281236793676E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RB42,'Case 3 - Residual Benefit'!RB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9820569860825245E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RC42,'Case 3 - Residual Benefit'!RC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1222346913602181E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RD42,'Case 3 - Residual Benefit'!RD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2082148438239821E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RE42,'Case 3 - Residual Benefit'!RE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RF42,'Case 3 - Residual Benefit'!RF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.003002371999127E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RG42,'Case 3 - Residual Benefit'!RG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RH42,'Case 3 - Residual Benefit'!RH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RI42,'Case 3 - Residual Benefit'!RI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RJ42,'Case 3 - Residual Benefit'!RJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.9298565094701958E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RK42,'Case 3 - Residual Benefit'!RK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.7390568758443609E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RL42,'Case 3 - Residual Benefit'!RL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RM42,'Case 3 - Residual Benefit'!RM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.587535950095975E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RN42,'Case 3 - Residual Benefit'!RN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RO42,'Case 3 - Residual Benefit'!RO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7052470788816796E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RP42,'Case 3 - Residual Benefit'!RP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RQ42,'Case 3 - Residual Benefit'!RQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6651681303090036E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RR42,'Case 3 - Residual Benefit'!RR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4263084188791727E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RS42,'Case 3 - Residual Benefit'!RS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RT42,'Case 3 - Residual Benefit'!RT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.3006660378691531E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RU42,'Case 3 - Residual Benefit'!RU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.6910076533690411E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RV42,'Case 3 - Residual Benefit'!RV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RW42,'Case 3 - Residual Benefit'!RW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RX42,'Case 3 - Residual Benefit'!RX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5189022269399959E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RY42,'Case 3 - Residual Benefit'!RY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3035205478111295E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!RZ42,'Case 3 - Residual Benefit'!RZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2847512933981116E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SA42,'Case 3 - Residual Benefit'!SA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7259010764550408E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SB42,'Case 3 - Residual Benefit'!SB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SC42,'Case 3 - Residual Benefit'!SC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5079108518132238E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SD42,'Case 3 - Residual Benefit'!SD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.8617686067987194E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SE42,'Case 3 - Residual Benefit'!SE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.9434968467852106E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SF42,'Case 3 - Residual Benefit'!SF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 3 - AP'!SG42,'Case 3 - Residual Benefit'!SG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26}]
[null,null,null,null,null,null,{"$f":"MAX(G111:G142)","v":214}]

{"sheet":"Case 4 - Summary","index":17,"n_rows":49,"n_cols":15,"rows_kept":7,"cut":true,"hidden":false,"merged":[[1,2,1,4],[1,5,1,7],[1,9,1,11],[1,12,1,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Summary"]
[null,null,"Income",null,null,"Residual Benefit",null,null,"Annuity Income","Age Pension",null,null,"Drawdown"]
["Year","Age","Lower Bound","Mean","Upper Bound","Lower Bound","Mean","Upper Bound",null,"Lower Bound","Mean","Upper Bound","Lower Bound","Mean","Upper Bound"]
[0,{"$f":"A4+Inputs!$C$4","v":65},{"$f":"PERCENTILE('Case 4 - Income'!$B3:$SG3,0.05)","v":37000},{"$f":"AVERAGE('Case 4 - Income'!$B3:$SG3)","v":37000},{"$f":"PERCENTILE('Case 4 - Income'!$B3:$SG3,0.95)","v":37000},{"$f":"PERCENTILE('Case 4 - Residual Benefit'!$B3:$SG3,0.05)","v":250000},{"$f":"AVERAGE('Case 4 - Residual Benefit'!$B3:$SG3)","v":250000},{"$f":"PERCENTILE('Case 4 - Residual Benefit'!$B3:$SG3,0.95)","v":250000},{"$f":"'Case 4 - LA'!C3","v":14150},{"$f":"PERCENTILE('Case 4 - AP'!$C3:$SG3,0.05)","v":4986.7999999999993},{"$f":"AVERAGE('Case 4 - AP'!$B3:$SG3)","v":4986.7999999999984},{"$f":"PERCENTILE('Case 4 - AP'!$B3:$SG3,0.95)","v":4986.7999999999993},{"$f":"PERCENTILE('Case 4 - Drawdown'!$C3:$SH3,0.05)","v":17863.2},{"$f":"AVERAGE('Case 4 - Drawdown'!$B3:$SG3)","v":17863.200000000077},{"$f":"PERCENTILE('Case 4 - Drawdown'!$B3:$SG3,0.95)","v":17863.2}]
[16,{"$f":"A20+Inputs!$C$4","v":81},{"$f":"PERCENTILE('Case 4 - Income'!$B19:$SG19,0.05)","v":37000},{"$f":"AVERAGE('Case 4 - Income'!$B19:$SG19)","v":37096.124111687561},{"$f":"PERCENTILE('Case 4 - Income'!$B19:$SG19,0.95)","v":37660.205544225515},{"$f":"PERCENTILE('Case 4 - Residual Benefit'!$B19:$SG19,0.05)","v":145452.11818002866},{"$f":"AVERAGE('Case 4 - Residual Benefit'!$B19:$SG19)","v":219537.57183111759},{"$f":"PERCENTILE('Case 4 - Residual Benefit'!$B19:$SG19,0.95)","v":301225.79642879957},{"$f":"'Case 4 - LA'!C19","v":14150},{"$f":"PERCENTILE('Case 4 - AP'!$C19:$SG19,0.05)","v":17227.177687514399},{"$f":"AVERAGE('Case 4 - AP'!$B19:$SG19)","v":21637.195900818264},{"$f":"PERCENTILE('Case 4 - AP'!$B19:$SG19,0.95)","v":23510.205544225515},{"$f":"PERCENTILE('Case 4 - Drawdown'!$C19:$SH19,0.05)","v":0},{"$f":"AVERAGE('Case 4 - Drawdown'!$B19:$SG19)","v":1308.9282108693051},{"$f":"PERCENTILE('Case 4 - Drawdown'!$B19:$SG19,0.95)","v":5622.3259696775131}]
[31,{"$f":"A35+Inputs!$C$4","v":96},{"$f":"PERCENTILE('Case 4 - Income'!$B34:$SG34,0.05)","v":37000},{"$f":"AVERAGE('Case 4 - Income'!$B34:$SG34)","v":37035.703295352978},{"$f":"PERCENTILE('Case 4 - Income'!$B34:$SG34,0.95)","v":37318.000096053853},{"$f":"PERCENTILE('Case 4 - Residual Benefit'!$B34:$SG34,0.05)","v":166510.91499059202},{"$f":"AVERAGE('Case 4 - Residual Benefit'!$B34:$SG34)","v":292904.97610185936},{"$f":"PERCENTILE('Case 4 - Residual Benefit'!$B34:$SG34,0.95)","v":430802.34161381028},{"$f":"'Case 4 - LA'!C34","v":14150},{"$f":"PERCENTILE('Case 4 - AP'!$C34:$SG34,0.05)","v":10358.060125285923},{"$f":"AVERAGE('Case 4 - AP'!$B34:$SG34)","v":19154.518725577662},{"$f":"PERCENTILE('Case 4 - AP'!$B34:$SG34,0.95)","v":23168.00009605386},{"$f":"PERCENTILE('Case 4 - Drawdown'!$C34:$SH34,0.05)","v":0},{"$f":"AVERAGE('Case 4 - Drawdown'!$B34:$SG34)","v":3731.1845697752906},{"$f":"PERCENTILE('Case 4 - Drawdown'!$B34:$SG34,0.95)","v":12465.782645877203}]
[45,{"$f":"A49+Inputs!$C$4","v":110},{"$f":"PERCENTILE('Case 4 - Income'!$B48:$SG48,0.05)","v":37000},{"$f":"AVERAGE('Case 4 - Income'!$B48:$SG48)","v":37013.857775294724},{"$f":"PERCENTILE('Case 4 - Income'!$B48:$SG48,0.95)","v":37000},{"$f":"PERCENTILE('Case 4 - Residual Benefit'!$B48:$SG48,0.05)","v":198273.57504002366},{"$f":"AVERAGE('Case 4 - Residual Benefit'!$B48:$SG48)","v":339393.39645704033},{"$f":"PERCENTILE('Case 4 - Residual Benefit'!$B48:$SG48,0.95)","v":497526.60759133741},{"$f":"'Case 4 - LA'!C48","v":14150},{"$f":"PERCENTILE('Case 4 - AP'!$C48:$SG48,0.05)","v":5176.6224001170085},{"$f":"AVERAGE('Case 4 - AP'!$B48:$SG48)","v":16587.656395112597},{"$f":"PERCENTILE('Case 4 - AP'!$B48:$SG48,0.95)","v":22651.856870250598},{"$f":"PERCENTILE('Case 4 - Drawdown'!$C48:$SH48,0.05)","v":196.9741666404058},{"$f":"AVERAGE('Case 4 - Drawdown'!$B48:$SG48)","v":6276.2013801821449},{"$f":"PERCENTILE('Case 4 - Drawdown'!$B48:$SG48,0.95)","v":17670.275392124317}]

{"sheet":"Case 4 - Residual Benefit","index":18,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":false,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Residual Account"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$20)","v":250000}]
[12,{"$f":"(B14-'Case 4 - Drawdown'!B14)*EXP('Portfolio Return'!B14)","v":200007.57170350346},{"$f":"(C14-'Case 4 - Drawdown'!C14)*EXP('Portfolio Return'!C14)","v":189664.2619015034},{"$f":"(D14-'Case 4 - Drawdown'!D14)*EXP('Portfolio Return'!D14)","v":201125.66142246121},{"$f":"(E14-'Case 4 - Drawdown'!E14)*EXP('Portfolio Return'!E14)","v":169686.6677632849},{"$f":"(F14-'Case 4 - Drawdown'!F14)*EXP('Portfolio Return'!F14)","v":238371.64393911877},{"$f":"(G14-'Case 4 - Drawdown'!G14)*EXP('Portfolio Return'!G14)","v":257362.14936745717},{"$f":"(H14-'Case 4 - Drawdown'!H14)*EXP('Portfolio Return'!H14)","v":233532.21511257946},{"$f":"(I14-'Case 4 - Drawdown'!I14)*EXP('Portfolio Return'!I14)","v":157268.84122440321},{"$f":"(J14-'Case 4 - Drawdown'!J14)*EXP('Portfolio Return'!J14)","v":104271.41002566359},{"$f":"(K14-'Case 4 - Drawdown'!K14)*EXP('Portfolio Return'!K14)","v":230884.75206261457},{"$f":"(L14-'Case 4 - Drawdown'!L14)*EXP('Portfolio Return'!L14)","v":159327.83698724266},{"$f":"(M14-'Case 4 - Drawdown'!M14)*EXP('Portfolio Return'!M14)","v":213979.2159641356},{"$f":"(N14-'Case 4 - Drawdown'!N14)*EXP('Portfolio Return'!N14)","v":174722.02697975916},{"$f":"(O14-'Case 4 - Drawdown'!O14)*EXP('Portfolio Return'!O14)","v":176703.12305875184},{"$f":"(P14-'Case 4 - Drawdown'!P14)*EXP('Portfolio Return'!P14)","v":149704.31863871356},{"$f":"(Q14-'Case 4 - Drawdown'!Q14)*EXP('Portfolio Return'!Q14)","v":250734.7582360894},{"$f":"(R14-'Case 4 - Drawdown'!R14)*EXP('Portfolio Return'!R14)","v":254001.05177984349},{"$f":"(S14-'Case 4 - Drawdown'!S14)*EXP('Portfolio Return'!S14)","v":189201.49963267628},{"$f":"(T14-'Case 4 - Drawdown'!T14)*EXP('Portfolio Return'!T14)","v":200726.51480244848},{"$f":"(U14-'Case 4 - Drawdown'!U14)*EXP('Portfolio Return'!U14)","v":215582.17379734947},{"$f":"(V14-'Case 4 - Drawdown'!V14)*EXP('Portfolio Return'!V14)","v":205521.03341983919},{"$f":"(W14-'Case 4 - Drawdown'!W14)*EXP('Portfolio Return'!W14)","v":162430.94886357072},{"$f":"(X14-'Case 4 - Drawdown'!X14)*EXP('Portfolio Return'!X14)","v":283268.57876721461},{"$f":"(Y14-'Case 4 - Drawdown'!Y14)*EXP('Portfolio Return'!Y14)","v":162871.00571678311},{"$f":"(Z14-'Case 4 - Drawdown'!Z14)*EXP('Portfolio Return'!Z14)","v":195567.36687015524},{"$f":"(AA14-'Case 4 - Drawdown'!AA14)*EXP('Portfolio Return'!AA14)","v":212887.4990267262},{"$f":"(AB14-'Case 4 - Drawdown'!AB14)*EXP('Portfolio Return'!AB14)","v":210252.47025707352},{"$f":"(AC14-'Case 4 - Drawdown'!AC14)*EXP('Portfolio Return'!AC14)","v":155941.78255225506},{"$f":"(AD14-'Case 4 - Drawdown'!AD14)*EXP('Portfolio Return'!AD14)","v":166259.32391796794},{"$f":"(AE14-'Case 4 - Drawdown'!AE14)*EXP('Portfolio Return'!AE14)","v":190880.46131124598},{"$f":"(AF14-'Case 4 - Drawdown'!AF14)*EXP('Portfolio Return'!AF14)","v":182787.07634394479},{"$f":"(AG14-'Case 4 - Drawdown'!AG14)*EXP('Portfolio Return'!AG14)","v":166296.87028150875},{"$f":"(AH14-'Case 4 - Drawdown'!AH14)*EXP('Portfolio Return'!AH14)","v":178318.28076998293},{"$f":"(AI14-'Case 4 - Drawdown'!AI14)*EXP('Portfolio Return'!AI14)","v":204993.19823560445},{"$f":"(AJ14-'Case 4 - Drawdown'!AJ14)*EXP('Portfolio Return'!AJ14)","v":169295.7799165021},{"$f":"(AK14-'Case 4 - Drawdown'!AK14)*EXP('Portfolio Return'!AK14)","v":156147.35239492389},{"$f":"(AL14-'Case 4 - Drawdown'!AL14)*EXP('Portfolio Return'!AL14)","v":195737.0545157564},{"$f":"(AM14-'Case 4 - Drawdown'!AM14)*EXP('Portfolio Return'!AM14)","v":270216.32701006863},{"$f":"(AN14-'Case 4 - Drawdown'!AN14)*EXP('Portfolio Return'!AN14)","v":205755.69006781178},{"$f":"(AO14-'Case 4 - Drawdown'!AO14)*EXP('Portfolio Return'!AO14)","v":171612.0231507869},{"$f":"(AP14-'Case 4 - Drawdown'!AP14)*EXP('Portfolio Return'!AP14)","v":254427.70377003105},{"$f":"(AQ14-'Case 4 - Drawdown'!AQ14)*EXP('Portfolio Return'!AQ14)","v":244088.68169249161},{"$f":"(AR14-'Case 4 - Drawdown'!AR14)*EXP('Portfolio Return'!AR14)","v":210655.03763627386},{"$f":"(AS14-'Case 4 - Drawdown'!AS14)*EXP('Portfolio Return'!AS14)","v":206034.32709493703},{"$f":"(AT14-'Case 4 - Drawdown'!AT14)*EXP('Portfolio Return'!AT14)","v":240927.19754657353},{"$f":"(AU14-'Case 4 - Drawdown'!AU14)*EXP('Portfolio Return'!AU14)","v":154135.55207509184},{"$f":"(AV14-'Case 4 - Drawdown'!AV14)*EXP('Portfolio Return'!AV14)","v":182617.29560290149},{"$f":"(AW14-'Case 4 - Drawdown'!AW14)*EXP('Portfolio Return'!AW14)","v":149213.86378820497},{"$f":"(AX14-'Case 4 - Drawdown'!AX14)*EXP('Portfolio Return'!AX14)","v":233452.20300430863},{"$f":"(AY14-'Case 4 - Drawdown'!AY14)*EXP('Portfolio Return'!AY14)","v":159621.14063382146},{"$f":"(AZ14-'Case 4 - Drawdown'!AZ14)*EXP('Portfolio Return'!AZ14)","v":246098.72314545803},{"$f":"(BA14-'Case 4 - Drawdown'!BA14)*EXP('Portfolio Return'!BA14)","v":173064.75561049226},{"$f":"(BB14-'Case 4 - Drawdown'!BB14)*EXP('Portfolio Return'!BB14)","v":131467.3488468304},{"$f":"(BC14-'Case 4 - Drawdown'!BC14)*EXP('Portfolio Return'!BC14)","v":225244.84487538718},{"$f":"(BD14-'Case 4 - Drawdown'!BD14)*EXP('Portfolio Return'!BD14)","v":210582.58747369409},{"$f":"(BE14-'Case 4 - Drawdown'!BE14)*EXP('Portfolio Return'!BE14)","v":152167.30076933489},{"$f":"(BF14-'Case 4 - Drawdown'!BF14)*EXP('Portfolio Return'!BF14)","v":229870.58714787781},{"$f":"(BG14-'Case 4 - Drawdown'!BG14)*EXP('Portfolio Return'!BG14)","v":178562.17042396771},{"$f":"(BH14-'Case 4 - Drawdown'!BH14)*EXP('Portfolio Return'!BH14)","v":137612.92887277945},{"$f":"(BI14-'Case 4 - Drawdown'!BI14)*EXP('Portfolio Return'!BI14)","v":175939.5578859798},{"$f":"(BJ14-'Case 4 - Drawdown'!BJ14)*EXP('Portfolio Return'!BJ14)","v":150350.53921800668},{"$f":"(BK14-'Case 4 - Drawdown'!BK14)*EXP('Portfolio Return'!BK14)","v":244222.98278252894},{"$f":"(BL14-'Case 4 - Drawdown'!BL14)*EXP('Portfolio Return'!BL14)","v":158886.86682643511},{"$f":"(BM14-'Case 4 - Drawdown'!BM14)*EXP('Portfolio Return'!BM14)","v":113327.31892757096},{"$f":"(BN14-'Case 4 - Drawdown'!BN14)*EXP('Portfolio Return'!BN14)","v":223749.54265997774},{"$f":"(BO14-'Case 4 - Drawdown'!BO14)*EXP('Portfolio Return'!BO14)","v":161529.91621317418},{"$f":"(BP14-'Case 4 - Drawdown'!BP14)*EXP('Portfolio Return'!BP14)","v":246681.50221768045},{"$f":"(BQ14-'Case 4 - Drawdown'!BQ14)*EXP('Portfolio Return'!BQ14)","v":223274.83621031922},{"$f":"(BR14-'Case 4 - Drawdown'!BR14)*EXP('Portfolio Return'!BR14)","v":251715.71255396988},{"$f":"(BS14-'Case 4 - Drawdown'!BS14)*EXP('Portfolio Return'!BS14)","v":177415.08073678002},{"$f":"(BT14-'Case 4 - Drawdown'!BT14)*EXP('Portfolio Return'!BT14)","v":204018.71274528513},{"$f":"(BU14-'Case 4 - Drawdown'!BU14)*EXP('Portfolio Return'!BU14)","v":165519.81072006846},{"$f":"(BV14-'Case 4 - Drawdown'!BV14)*EXP('Portfolio Return'!BV14)","v":165813.34824720197},{"$f":"(BW14-'Case 4 - Drawdown'!BW14)*EXP('Portfolio Return'!BW14)","v":159682.05469895084},{"$f":"(BX14-'Case 4 - Drawdown'!BX14)*EXP('Portfolio Return'!BX14)","v":189716.20659510972},{"$f":"(BY14-'Case 4 - Drawdown'!BY14)*EXP('Portfolio Return'!BY14)","v":255404.10814405003},{"$f":"(BZ14-'Case 4 - Drawdown'!BZ14)*EXP('Portfolio Return'!BZ14)","v":203539.38224851523},{"$f":"(CA14-'Case 4 - Drawdown'!CA14)*EXP('Portfolio Return'!CA14)","v":204372.22610039977},{"$f":"(CB14-'Case 4 - Drawdown'!CB14)*EXP('Portfolio Return'!CB14)","v":248412.98374097771},{"$f":"(CC14-'Case 4 - Drawdown'!CC14)*EXP('Portfolio Return'!CC14)","v":197906.22513118095},{"$f":"(CD14-'Case 4 - Drawdown'!CD14)*EXP('Portfolio Return'!CD14)","v":338824.80218234559},{"$f":"(CE14-'Case 4 - Drawdown'!CE14)*EXP('Portfolio Return'!CE14)","v":180817.36747059468},{"$f":"(CF14-'Case 4 - Drawdown'!CF14)*EXP('Portfolio Return'!CF14)","v":240172.18572185296},{"$f":"(CG14-'Case 4 - Drawdown'!CG14)*EXP('Portfolio Return'!CG14)","v":237266.09248393643},{"$f":"(CH14-'Case 4 - Drawdown'!CH14)*EXP('Portfolio Return'!CH14)","v":238496.66136360393},{"$f":"(CI14-'Case 4 - Drawdown'!CI14)*EXP('Portfolio Return'!CI14)","v":234844.07872576214},{"$f":"(CJ14-'Case 4 - Drawdown'!CJ14)*EXP('Portfolio Return'!CJ14)","v":253277.64424617455},{"$f":"(CK14-'Case 4 - Drawdown'!CK14)*EXP('Portfolio Return'!CK14)","v":223075.36042217203},{"$f":"(CL14-'Case 4 - Drawdown'!CL14)*EXP('Portfolio Return'!CL14)","v":257261.8808873136},{"$f":"(CM14-'Case 4 - Drawdown'!CM14)*EXP('Portfolio Return'!CM14)","v":147652.74315387863},{"$f":"(CN14-'Case 4 - Drawdown'!CN14)*EXP('Portfolio Return'!CN14)","v":204365.92934434244},{"$f":"(CO14-'Case 4 - Drawdown'!CO14)*EXP('Portfolio Return'!CO14)","v":245345.06504498329},{"$f":"(CP14-'Case 4 - Drawdown'!CP14)*EXP('Portfolio Return'!CP14)","v":301514.74323241977},{"$f":"(CQ14-'Case 4 - Drawdown'!CQ14)*EXP('Portfolio Return'!CQ14)","v":154426.60096182971},{"$f":"(CR14-'Case 4 - Drawdown'!CR14)*EXP('Portfolio Return'!CR14)","v":230828.83038252901},{"$f":"(CS14-'Case 4 - Drawdown'!CS14)*EXP('Portfolio Return'!CS14)","v":214251.84820174586},{"$f":"(CT14-'Case 4 - Drawdown'!CT14)*EXP('Portfolio Return'!CT14)","v":256339.05114522102},{"$f":"(CU14-'Case 4 - Drawdown'!CU14)*EXP('Portfolio Return'!CU14)","v":184306.80079480764},{"$f":"(CV14-'Case 4 - Drawdown'!CV14)*EXP('Portfolio Return'!CV14)","v":284339.56455484522},{"$f":"(CW14-'Case 4 - Drawdown'!CW14)*EXP('Portfolio Return'!CW14)","v":297814.90479527949},{"$f":"(CX14-'Case 4 - Drawdown'!CX14)*EXP('Portfolio Return'!CX14)","v":174616.81638782375},{"$f":"(CY14-'Case 4 - Drawdown'!CY14)*EXP('Portfolio Return'!CY14)","v":297219.52599943092},{"$f":"(CZ14-'Case 4 - Drawdown'!CZ14)*EXP('Portfolio Return'!CZ14)","v":139794.44584471994},{"$f":"(DA14-'Case 4 - Drawdown'!DA14)*EXP('Portfolio Return'!DA14)","v":221060.69714109207},{"$f":"(DB14-'Case 4 - Drawdown'!DB14)*EXP('Portfolio Return'!DB14)","v":234614.40660609026},{"$f":"(DC14-'Case 4 - Drawdown'!DC14)*EXP('Portfolio Return'!DC14)","v":225776.11713684318},{"$f":"(DD14-'Case 4 - Drawdown'!DD14)*EXP('Portfolio Return'!DD14)","v":167589.48362149662},{"$f":"(DE14-'Case 4 - Drawdown'!DE14)*EXP('Portfolio Return'!DE14)","v":191955.97628846284},{"$f":"(DF14-'Case 4 - Drawdown'!DF14)*EXP('Portfolio Return'!DF14)","v":139271.21372138514},{"$f":"(DG14-'Case 4 - Drawdown'!DG14)*EXP('Portfolio Return'!DG14)","v":168569.53432160991},{"$f":"(DH14-'Case 4 - Drawdown'!DH14)*EXP('Portfolio Return'!DH14)","v":201387.16276322873},{"$f":"(DI14-'Case 4 - Drawdown'!DI14)*EXP('Portfolio Return'!DI14)","v":260206.37223333397},{"$f":"(DJ14-'Case 4 - Drawdown'!DJ14)*EXP('Portfolio Return'!DJ14)","v":203297.59761177769},{"$f":"(DK14-'Case 4 - Drawdown'!DK14)*EXP('Portfolio Return'!DK14)","v":197379.92167920092},{"$f":"(DL14-'Case 4 - Drawdown'!DL14)*EXP('Portfolio Return'!DL14)","v":203545.53485450501},{"$f":"(DM14-'Case 4 - Drawdown'!DM14)*EXP('Portfolio Return'!DM14)","v":220875.61195688148},{"$f":"(DN14-'Case 4 - Drawdown'!DN14)*EXP('Portfolio Return'!DN14)","v":289098.94936371152},{"$f":"(DO14-'Case 4 - Drawdown'!DO14)*EXP('Portfolio Return'!DO14)","v":214507.62062213561},{"$f":"(DP14-'Case 4 - Drawdown'!DP14)*EXP('Portfolio Return'!DP14)","v":206420.98160971186},{"$f":"(DQ14-'Case 4 - Drawdown'!DQ14)*EXP('Portfolio Return'!DQ14)","v":452466.23410586623},{"$f":"(DR14-'Case 4 - Drawdown'!DR14)*EXP('Portfolio Return'!DR14)","v":201486.92134290913},{"$f":"(DS14-'Case 4 - Drawdown'!DS14)*EXP('Portfolio Return'!DS14)","v":285490.12389785331},{"$f":"(DT14-'Case 4 - Drawdown'!DT14)*EXP('Portfolio Return'!DT14)","v":218808.66746300124},{"$f":"(DU14-'Case 4 - Drawdown'!DU14)*EXP('Portfolio Return'!DU14)","v":184583.99046064142},{"$f":"(DV14-'Case 4 - Drawdown'!DV14)*EXP('Portfolio Return'!DV14)","v":208995.94994919706},{"$f":"(DW14-'Case 4 - Drawdown'!DW14)*EXP('Portfolio Return'!DW14)","v":222394.46043866125},{"$f":"(DX14-'Case 4 - Drawdown'!DX14)*EXP('Portfolio Return'!DX14)","v":261050.76708330045},{"$f":"(DY14-'Case 4 - Drawdown'!DY14)*EXP('Portfolio Return'!DY14)","v":181144.24008427572},{"$f":"(DZ14-'Case 4 - Drawdown'!DZ14)*EXP('Portfolio Return'!DZ14)","v":234951.54868670538},{"$f":"(EA14-'Case 4 - Drawdown'!EA14)*EXP('Portfolio Return'!EA14)","v":208055.38872607122},{"$f":"(EB14-'Case 4 - Drawdown'!EB14)*EXP('Portfolio Return'!EB14)","v":168591.13258637593},{"$f":"(EC14-'Case 4 - Drawdown'!EC14)*EXP('Portfolio Return'!EC14)","v":181931.24556746864},{"$f":"(ED14-'Case 4 - Drawdown'!ED14)*EXP('Portfolio Return'!ED14)","v":193496.74723702416},{"$f":"(EE14-'Case 4 - Drawdown'!EE14)*EXP('Portfolio Return'!EE14)","v":221336.52310560484},{"$f":"(EF14-'Case 4 - Drawdown'!EF14)*EXP('Portfolio Return'!EF14)","v":194641.17463973214},{"$f":"(EG14-'Case 4 - Drawdown'!EG14)*EXP('Portfolio Return'!EG14)","v":249546.89138726788},{"$f":"(EH14-'Case 4 - Drawdown'!EH14)*EXP('Portfolio Return'!EH14)","v":203625.11197771083},{"$f":"(EI14-'Case 4 - Drawdown'!EI14)*EXP('Portfolio Return'!EI14)","v":139010.13585185795},{"$f":"(EJ14-'Case 4 - Drawdown'!EJ14)*EXP('Portfolio Return'!EJ14)","v":221956.83177859831},{"$f":"(EK14-'Case 4 - Drawdown'!EK14)*EXP('Portfolio Return'!EK14)","v":193217.25371354932},{"$f":"(EL14-'Case 4 - Drawdown'!EL14)*EXP('Portfolio Return'!EL14)","v":149042.11769694218},{"$f":"(EM14-'Case 4 - Drawdown'!EM14)*EXP('Portfolio Return'!EM14)","v":257906.76683984743},{"$f":"(EN14-'Case 4 - Drawdown'!EN14)*EXP('Portfolio Return'!EN14)","v":291659.86031519022},{"$f":"(EO14-'Case 4 - Drawdown'!EO14)*EXP('Portfolio Return'!EO14)","v":304728.78858305945},{"$f":"(EP14-'Case 4 - Drawdown'!EP14)*EXP('Portfolio Return'!EP14)","v":177040.89982755572},{"$f":"(EQ14-'Case 4 - Drawdown'!EQ14)*EXP('Portfolio Return'!EQ14)","v":165962.54485852944},{"$f":"(ER14-'Case 4 - Drawdown'!ER14)*EXP('Portfolio Return'!ER14)","v":222678.43534693116},{"$f":"(ES14-'Case 4 - Drawdown'!ES14)*EXP('Portfolio Return'!ES14)","v":195545.54138005327},{"$f":"(ET14-'Case 4 - Drawdown'!ET14)*EXP('Portfolio Return'!ET14)","v":199639.26281158224},{"$f":"(EU14-'Case 4 - Drawdown'!EU14)*EXP('Portfolio Return'!EU14)","v":206015.33495863996},{"$f":"(EV14-'Case 4 - Drawdown'!EV14)*EXP('Portfolio Return'!EV14)","v":253764.68571871976},{"$f":"(EW14-'Case 4 - Drawdown'!EW14)*EXP('Portfolio Return'!EW14)","v":184660.08312704752},{"$f":"(EX14-'Case 4 - Drawdown'!EX14)*EXP('Portfolio Return'!EX14)","v":227035.27452593832},{"$f":"(EY14-'Case 4 - Drawdown'!EY14)*EXP('Portfolio Return'!EY14)","v":167624.38637017988},{"$f":"(EZ14-'Case 4 - Drawdown'!EZ14)*EXP('Portfolio Return'!EZ14)","v":156358.68199193088},{"$f":"(FA14-'Case 4 - Drawdown'!FA14)*EXP('Portfolio Return'!FA14)","v":299586.06263907516},{"$f":"(FB14-'Case 4 - Drawdown'!FB14)*EXP('Portfolio Return'!FB14)","v":249459.06876570696},{"$f":"(FC14-'Case 4 - Drawdown'!FC14)*EXP('Portfolio Return'!FC14)","v":180760.19747559718},{"$f":"(FD14-'Case 4 - Drawdown'!FD14)*EXP('Portfolio Return'!FD14)","v":234854.49502869192},{"$f":"(FE14-'Case 4 - Drawdown'!FE14)*EXP('Portfolio Return'!FE14)","v":209013.10515307653},{"$f":"(FF14-'Case 4 - Drawdown'!FF14)*EXP('Portfolio Return'!FF14)","v":193581.90416409241},{"$f":"(FG14-'Case 4 - Drawdown'!FG14)*EXP('Portfolio Return'!FG14)","v":158840.57574421255},{"$f":"(FH14-'Case 4 - Drawdown'!FH14)*EXP('Portfolio Return'!FH14)","v":159018.5395204419},{"$f":"(FI14-'Case 4 - Drawdown'!FI14)*EXP('Portfolio Return'!FI14)","v":239883.11259386217},{"$f":"(FJ14-'Case 4 - Drawdown'!FJ14)*EXP('Portfolio Return'!FJ14)","v":209951.60831393482},{"$f":"(FK14-'Case 4 - Drawdown'!FK14)*EXP('Portfolio Return'!FK14)","v":264063.83246436738},{"$f":"(FL14-'Case 4 - Drawdown'!FL14)*EXP('Portfolio Return'!FL14)","v":214930.95441269374},{"$f":"(FM14-'Case 4 - Drawdown'!FM14)*EXP('Portfolio Return'!FM14)","v":248571.49395014613},{"$f":"(FN14-'Case 4 - Drawdown'!FN14)*EXP('Portfolio Return'!FN14)","v":171483.12992359308},{"$f":"(FO14-'Case 4 - Drawdown'!FO14)*EXP('Portfolio Return'!FO14)","v":177451.73381810644},{"$f":"(FP14-'Case 4 - Drawdown'!FP14)*EXP('Portfolio Return'!FP14)","v":212444.46965627614},{"$f":"(FQ14-'Case 4 - Drawdown'!FQ14)*EXP('Portfolio Return'!FQ14)","v":257339.72724395362},{"$f":"(FR14-'Case 4 - Drawdown'!FR14)*EXP('Portfolio Return'!FR14)","v":154495.16536599834},{"$f":"(FS14-'Case 4 - Drawdown'!FS14)*EXP('Portfolio Return'!FS14)","v":203933.87187977921},{"$f":"(FT14-'Case 4 - Drawdown'!FT14)*EXP('Portfolio Return'!FT14)","v":214757.98946715111},{"$f":"(FU14-'Case 4 - Drawdown'!FU14)*EXP('Portfolio Return'!FU14)","v":184088.87241700196},{"$f":"(FV14-'Case 4 - Drawdown'!FV14)*EXP('Portfolio Return'!FV14)","v":122741.14425128912},{"$f":"(FW14-'Case 4 - Drawdown'!FW14)*EXP('Portfolio Return'!FW14)","v":230151.95644218341},{"$f":"(FX14-'Case 4 - Drawdown'!FX14)*EXP('Portfolio Return'!FX14)","v":270313.10247765458},{"$f":"(FY14-'Case 4 - Drawdown'!FY14)*EXP('Portfolio Return'!FY14)","v":231512.75946486561},{"$f":"(FZ14-'Case 4 - Drawdown'!FZ14)*EXP('Portfolio Return'!FZ14)","v":165406.11334704506},{"$f":"(GA14-'Case 4 - Drawdown'!GA14)*EXP('Portfolio Return'!GA14)","v":183064.42562951002},{"$f":"(GB14-'Case 4 - Drawdown'!GB14)*EXP('Portfolio Return'!GB14)","v":275496.05200691381},{"$f":"(GC14-'Case 4 - Drawdown'!GC14)*EXP('Portfolio Return'!GC14)","v":138173.05026264151},{"$f":"(GD14-'Case 4 - Drawdown'!GD14)*EXP('Portfolio Return'!GD14)","v":236325.86936003188},{"$f":"(GE14-'Case 4 - Drawdown'!GE14)*EXP('Portfolio Return'!GE14)","v":183730.846807803},{"$f":"(GF14-'Case 4 - Drawdown'!GF14)*EXP('Portfolio Return'!GF14)","v":176907.47794289564},{"$f":"(GG14-'Case 4 - Drawdown'!GG14)*EXP('Portfolio Return'!GG14)","v":207003.48299571971},{"$f":"(GH14-'Case 4 - Drawdown'!GH14)*EXP('Portfolio Return'!GH14)","v":165847.2563670649},{"$f":"(GI14-'Case 4 - Drawdown'!GI14)*EXP('Portfolio Return'!GI14)","v":184808.18647814909},{"$f":"(GJ14-'Case 4 - Drawdown'!GJ14)*EXP('Portfolio Return'!GJ14)","v":159966.95244771114},{"$f":"(GK14-'Case 4 - Drawdown'!GK14)*EXP('Portfolio Return'!GK14)","v":223863.5794557913},{"$f":"(GL14-'Case 4 - Drawdown'!GL14)*EXP('Portfolio Return'!GL14)","v":227421.08864997159},{"$f":"(GM14-'Case 4 - Drawdown'!GM14)*EXP('Portfolio Return'!GM14)","v":229123.76184836298},{"$f":"(GN14-'Case 4 - Drawdown'!GN14)*EXP('Portfolio Return'!GN14)","v":251660.77305030861},{"$f":"(GO14-'Case 4 - Drawdown'!GO14)*EXP('Portfolio Return'!GO14)","v":253885.45042357591},{"$f":"(GP14-'Case 4 - Drawdown'!GP14)*EXP('Portfolio Return'!GP14)","v":244152.49931123131},{"$f":"(GQ14-'Case 4 - Drawdown'!GQ14)*EXP('Portfolio Return'!GQ14)","v":188519.44086008117},{"$f":"(GR14-'Case 4 - Drawdown'!GR14)*EXP('Portfolio Return'!GR14)","v":210000.03299213067},{"$f":"(GS14-'Case 4 - Drawdown'!GS14)*EXP('Portfolio Return'!GS14)","v":258857.99653693812},{"$f":"(GT14-'Case 4 - Drawdown'!GT14)*EXP('Portfolio Return'!GT14)","v":138768.14613614426},{"$f":"(GU14-'Case 4 - Drawdown'!GU14)*EXP('Portfolio Return'!GU14)","v":215444.36137598287},{"$f":"(GV14-'Case 4 - Drawdown'!GV14)*EXP('Portfolio Return'!GV14)","v":203482.65753208176},{"$f":"(GW14-'Case 4 - Drawdown'!GW14)*EXP('Portfolio Return'!GW14)","v":165415.08094733246},{"$f":"(GX14-'Case 4 - Drawdown'!GX14)*EXP('Portfolio Return'!GX14)","v":308446.46057438478},{"$f":"(GY14-'Case 4 - Drawdown'!GY14)*EXP('Portfolio Return'!GY14)","v":191268.77036214297},{"$f":"(GZ14-'Case 4 - Drawdown'!GZ14)*EXP('Portfolio Return'!GZ14)","v":311476.78827703418},{"$f":"(HA14-'Case 4 - Drawdown'!HA14)*EXP('Portfolio Return'!HA14)","v":239979.39612656663},{"$f":"(HB14-'Case 4 - Drawdown'!HB14)*EXP('Portfolio Return'!HB14)","v":196885.28748079471},{"$f":"(HC14-'Case 4 - Drawdown'!HC14)*EXP('Portfolio Return'!HC14)","v":221330.44282100807},{"$f":"(HD14-'Case 4 - Drawdown'!HD14)*EXP('Portfolio Return'!HD14)","v":211222.15110193947},{"$f":"(HE14-'Case 4 - Drawdown'!HE14)*EXP('Portfolio Return'!HE14)","v":258578.65856632582},{"$f":"(HF14-'Case 4 - Drawdown'!HF14)*EXP('Portfolio Return'!HF14)","v":199500.3346785084},{"$f":"(HG14-'Case 4 - Drawdown'!HG14)*EXP('Portfolio Return'!HG14)","v":160301.65719936529},{"$f":"(HH14-'Case 4 - Drawdown'!HH14)*EXP('Portfolio Return'!HH14)","v":162023.89507142932},{"$f":"(HI14-'Case 4 - Drawdown'!HI14)*EXP('Portfolio Return'!HI14)","v":185980.14642187647},{"$f":"(HJ14-'Case 4 - Drawdown'!HJ14)*EXP('Portfolio Return'!HJ14)","v":258404.05596247595},{"$f":"(HK14-'Case 4 - Drawdown'!HK14)*EXP('Portfolio Return'!HK14)","v":335820.30815430981},{"$f":"(HL14-'Case 4 - Drawdown'!HL14)*EXP('Portfolio Return'!HL14)","v":252415.82378708437},{"$f":"(HM14-'Case 4 - Drawdown'!HM14)*EXP('Portfolio Return'!HM14)","v":197499.4198667923},{"$f":"(HN14-'Case 4 - Drawdown'!HN14)*EXP('Portfolio Return'!HN14)","v":148430.30676913596},{"$f":"(HO14-'Case 4 - Drawdown'!HO14)*EXP('Portfolio Return'!HO14)","v":181839.09218442917},{"$f":"(HP14-'Case 4 - Drawdown'!HP14)*EXP('Portfolio Return'!HP14)","v":208167.85158539427},{"$f":"(HQ14-'Case 4 - Drawdown'!HQ14)*EXP('Portfolio Return'!HQ14)","v":161859.12458031398},{"$f":"(HR14-'Case 4 - Drawdown'!HR14)*EXP('Portfolio Return'!HR14)","v":325712.36845667497},{"$f":"(HS14-'Case 4 - Drawdown'!HS14)*EXP('Portfolio Return'!HS14)","v":172684.01584739349},{"$f":"(HT14-'Case 4 - Drawdown'!HT14)*EXP('Portfolio Return'!HT14)","v":247874.76196692203},{"$f":"(HU14-'Case 4 - Drawdown'!HU14)*EXP('Portfolio Return'!HU14)","v":162867.73077839756},{"$f":"(HV14-'Case 4 - Drawdown'!HV14)*EXP('Portfolio Return'!HV14)","v":217849.62866919645},{"$f":"(HW14-'Case 4 - Drawdown'!HW14)*EXP('Portfolio Return'!HW14)","v":208368.73864623284},{"$f":"(HX14-'Case 4 - Drawdown'!HX14)*EXP('Portfolio Return'!HX14)","v":240630.80675062502},{"$f":"(HY14-'Case 4 - Drawdown'!HY14)*EXP('Portfolio Return'!HY14)","v":227321.56934888288},{"$f":"(HZ14-'Case 4 - Drawdown'!HZ14)*EXP('Portfolio Return'!HZ14)","v":227209.05212147158},{"$f":"(IA14-'Case 4 - Drawdown'!IA14)*EXP('Portfolio Return'!IA14)","v":248463.73099402711},{"$f":"(IB14-'Case 4 - Drawdown'!IB14)*EXP('Portfolio Return'!IB14)","v":180998.88286479181},{"$f":"(IC14-'Case 4 - Drawdown'!IC14)*EXP('Portfolio Return'!IC14)","v":273200.80540337978},{"$f":"(ID14-'Case 4 - Drawdown'!ID14)*EXP('Portfolio Return'!ID14)","v":157450.11488149094},{"$f":"(IE14-'Case 4 - Drawdown'!IE14)*EXP('Portfolio Return'!IE14)","v":205168.81572832385},{"$f":"(IF14-'Case 4 - Drawdown'!IF14)*EXP('Portfolio Return'!IF14)","v":152540.22117050152},{"$f":"(IG14-'Case 4 - Drawdown'!IG14)*EXP('Portfolio Return'!IG14)","v":201923.44572799889},{"$f":"(IH14-'Case 4 - Drawdown'!IH14)*EXP('Portfolio Return'!IH14)","v":215228.96735885416},{"$f":"(II14-'Case 4 - Drawdown'!II14)*EXP('Portfolio Return'!II14)","v":167681.21082360801},{"$f":"(IJ14-'Case 4 - Drawdown'!IJ14)*EXP('Portfolio Return'!IJ14)","v":246271.66520502308},{"$f":"(IK14-'Case 4 - Drawdown'!IK14)*EXP('Portfolio Return'!IK14)","v":155208.49189034972},{"$f":"(IL14-'Case 4 - Drawdown'!IL14)*EXP('Portfolio Return'!IL14)","v":142050.37764455914},{"$f":"(IM14-'Case 4 - Drawdown'!IM14)*EXP('Portfolio Return'!IM14)","v":188041.53120570516},{"$f":"(IN14-'Case 4 - Drawdown'!IN14)*EXP('Portfolio Return'!IN14)","v":202676.50683749013},{"$f":"(IO14-'Case 4 - Drawdown'!IO14)*EXP('Portfolio Return'!IO14)","v":201464.56004233545},{"$f":"(IP14-'Case 4 - Drawdown'!IP14)*EXP('Portfolio Return'!IP14)","v":202330.86238028409},{"$f":"(IQ14-'Case 4 - Drawdown'!IQ14)*EXP('Portfolio Return'!IQ14)","v":188467.16225686288},{"$f":"(IR14-'Case 4 - Drawdown'!IR14)*EXP('Portfolio Return'!IR14)","v":187597.25542856217},{"$f":"(IS14-'Case 4 - Drawdown'!IS14)*EXP('Portfolio Return'!IS14)","v":171158.07432935771},{"$f":"(IT14-'Case 4 - Drawdown'!IT14)*EXP('Portfolio Return'!IT14)","v":194376.00544365836},{"$f":"(IU14-'Case 4 - Drawdown'!IU14)*EXP('Portfolio Return'!IU14)","v":267080.84602782613},{"$f":"(IV14-'Case 4 - Drawdown'!IV14)*EXP('Portfolio Return'!IV14)","v":211135.88944923028},{"$f":"(IW14-'Case 4 - Drawdown'!IW14)*EXP('Portfolio Return'!IW14)","v":277581.15097335924},{"$f":"(IX14-'Case 4 - Drawdown'!IX14)*EXP('Portfolio Return'!IX14)","v":192174.0408234598},{"$f":"(IY14-'Case 4 - Drawdown'!IY14)*EXP('Portfolio Return'!IY14)","v":159423.93354423955},{"$f":"(IZ14-'Case 4 - Drawdown'!IZ14)*EXP('Portfolio Return'!IZ14)","v":149500.85486430689},{"$f":"(JA14-'Case 4 - Drawdown'!JA14)*EXP('Portfolio Return'!JA14)","v":161879.81953378013},{"$f":"(JB14-'Case 4 - Drawdown'!JB14)*EXP('Portfolio Return'!JB14)","v":161246.41996298186},{"$f":"(JC14-'Case 4 - Drawdown'!JC14)*EXP('Portfolio Return'!JC14)","v":224416.15993379947},{"$f":"(JD14-'Case 4 - Drawdown'!JD14)*EXP('Portfolio Return'!JD14)","v":199747.07610719427},{"$f":"(JE14-'Case 4 - Drawdown'!JE14)*EXP('Portfolio Return'!JE14)","v":145915.72317840552},{"$f":"(JF14-'Case 4 - Drawdown'!JF14)*EXP('Portfolio Return'!JF14)","v":182853.19490765446},{"$f":"(JG14-'Case 4 - Drawdown'!JG14)*EXP('Portfolio Return'!JG14)","v":202824.77261619709},{"$f":"(JH14-'Case 4 - Drawdown'!JH14)*EXP('Portfolio Return'!JH14)","v":220747.32914010089},{"$f":"(JI14-'Case 4 - Drawdown'!JI14)*EXP('Portfolio Return'!JI14)","v":204033.9896970425},{"$f":"(JJ14-'Case 4 - Drawdown'!JJ14)*EXP('Portfolio Return'!JJ14)","v":290095.25296739163},{"$f":"(JK14-'Case 4 - Drawdown'!JK14)*EXP('Portfolio Return'!JK14)","v":174623.51200700027},{"$f":"(JL14-'Case 4 - Drawdown'!JL14)*EXP('Portfolio Return'!JL14)","v":160652.89030059034},{"$f":"(JM14-'Case 4 - Drawdown'!JM14)*EXP('Portfolio Return'!JM14)","v":180607.95806263539},{"$f":"(JN14-'Case 4 - Drawdown'!JN14)*EXP('Portfolio Return'!JN14)","v":208148.64380684431},{"$f":"(JO14-'Case 4 - Drawdown'!JO14)*EXP('Portfolio Return'!JO14)","v":194081.39105505749},{"$f":"(JP14-'Case 4 - Drawdown'!JP14)*EXP('Portfolio Return'!JP14)","v":239770.3811775748},{"$f":"(JQ14-'Case 4 - Drawdown'!JQ14)*EXP('Portfolio Return'!JQ14)","v":140707.29360636597},{"$f":"(JR14-'Case 4 - Drawdown'!JR14)*EXP('Portfolio Return'!JR14)","v":291381.56540510041},{"$f":"(JS14-'Case 4 - Drawdown'!JS14)*EXP('Portfolio Return'!JS14)","v":244598.98073261848},{"$f":"(JT14-'Case 4 - Drawdown'!JT14)*EXP('Portfolio Return'!JT14)","v":173388.55441381055},{"$f":"(JU14-'Case 4 - Drawdown'!JU14)*EXP('Portfolio Return'!JU14)","v":156518.76940979192},{"$f":"(JV14-'Case 4 - Drawdown'!JV14)*EXP('Portfolio Return'!JV14)","v":198945.81926186959},{"$f":"(JW14-'Case 4 - Drawdown'!JW14)*EXP('Portfolio Return'!JW14)","v":173417.89314630703},{"$f":"(JX14-'Case 4 - Drawdown'!JX14)*EXP('Portfolio Return'!JX14)","v":122779.37300841435},{"$f":"(JY14-'Case 4 - Drawdown'!JY14)*EXP('Portfolio Return'!JY14)","v":182774.88108786571},{"$f":"(JZ14-'Case 4 - Drawdown'!JZ14)*EXP('Portfolio Return'!JZ14)","v":221725.41793667385},{"$f":"(KA14-'Case 4 - Drawdown'!KA14)*EXP('Portfolio Return'!KA14)","v":200263.06523114879},{"$f":"(KB14-'Case 4 - Drawdown'!KB14)*EXP('Portfolio Return'!KB14)","v":183588.31897152471},{"$f":"(KC14-'Case 4 - Drawdown'!KC14)*EXP('Portfolio Return'!KC14)","v":242492.45879278387},{"$f":"(KD14-'Case 4 - Drawdown'!KD14)*EXP('Portfolio Return'!KD14)","v":257190.33588846424},{"$f":"(KE14-'Case 4 - Drawdown'!KE14)*EXP('Portfolio Return'!KE14)","v":136365.83667822488},{"$f":"(KF14-'Case 4 - Drawdown'!KF14)*EXP('Portfolio Return'!KF14)","v":212204.97465787519},{"$f":"(KG14-'Case 4 - Drawdown'!KG14)*EXP('Portfolio Return'!KG14)","v":249688.0293448774},{"$f":"(KH14-'Case 4 - Drawdown'!KH14)*EXP('Portfolio Return'!KH14)","v":210086.92336042479},{"$f":"(KI14-'Case 4 - Drawdown'!KI14)*EXP('Portfolio Return'!KI14)","v":192893.81050247137},{"$f":"(KJ14-'Case 4 - Drawdown'!KJ14)*EXP('Portfolio Return'!KJ14)","v":197919.70528605618},{"$f":"(KK14-'Case 4 - Drawdown'!KK14)*EXP('Portfolio Return'!KK14)","v":177497.7435954964},{"$f":"(KL14-'Case 4 - Drawdown'!KL14)*EXP('Portfolio Return'!KL14)","v":249129.61208196136},{"$f":"(KM14-'Case 4 - Drawdown'!KM14)*EXP('Portfolio Return'!KM14)","v":203706.87197194819},{"$f":"(KN14-'Case 4 - Drawdown'!KN14)*EXP('Portfolio Return'!KN14)","v":116688.38491465677},{"$f":"(KO14-'Case 4 - Drawdown'!KO14)*EXP('Portfolio Return'!KO14)","v":205024.86687426717},{"$f":"(KP14-'Case 4 - Drawdown'!KP14)*EXP('Portfolio Return'!KP14)","v":337297.07195649366},{"$f":"(KQ14-'Case 4 - Drawdown'!KQ14)*EXP('Portfolio Return'!KQ14)","v":169438.47811811315},{"$f":"(KR14-'Case 4 - Drawdown'!KR14)*EXP('Portfolio Return'!KR14)","v":130261.81383721154},{"$f":"(KS14-'Case 4 - Drawdown'!KS14)*EXP('Portfolio Return'!KS14)","v":220360.77626561449},{"$f":"(KT14-'Case 4 - Drawdown'!KT14)*EXP('Portfolio Return'!KT14)","v":215059.59988415911},{"$f":"(KU14-'Case 4 - Drawdown'!KU14)*EXP('Portfolio Return'!KU14)","v":161544.83072404642},{"$f":"(KV14-'Case 4 - Drawdown'!KV14)*EXP('Portfolio Return'!KV14)","v":187350.82719222113},{"$f":"(KW14-'Case 4 - Drawdown'!KW14)*EXP('Portfolio Return'!KW14)","v":158395.96167929363},{"$f":"(KX14-'Case 4 - Drawdown'!KX14)*EXP('Portfolio Return'!KX14)","v":284539.86985036242},{"$f":"(KY14-'Case 4 - Drawdown'!KY14)*EXP('Portfolio Return'!KY14)","v":240059.98427280298},{"$f":"(KZ14-'Case 4 - Drawdown'!KZ14)*EXP('Portfolio Return'!KZ14)","v":254672.61881890136},{"$f":"(LA14-'Case 4 - Drawdown'!LA14)*EXP('Portfolio Return'!LA14)","v":219170.21865743143},{"$f":"(LB14-'Case 4 - Drawdown'!LB14)*EXP('Portfolio Return'!LB14)","v":148448.40123410503},{"$f":"(LC14-'Case 4 - Drawdown'!LC14)*EXP('Portfolio Return'!LC14)","v":246491.44586456707},{"$f":"(LD14-'Case 4 - Drawdown'!LD14)*EXP('Portfolio Return'!LD14)","v":175995.94804369952},{"$f":"(LE14-'Case 4 - Drawdown'!LE14)*EXP('Portfolio Return'!LE14)","v":208766.92891072939},{"$f":"(LF14-'Case 4 - Drawdown'!LF14)*EXP('Portfolio Return'!LF14)","v":194131.06144639963},{"$f":"(LG14-'Case 4 - Drawdown'!LG14)*EXP('Portfolio Return'!LG14)","v":178237.49574014303},{"$f":"(LH14-'Case 4 - Drawdown'!LH14)*EXP('Portfolio Return'!LH14)","v":166130.64135280176},{"$f":"(LI14-'Case 4 - Drawdown'!LI14)*EXP('Portfolio Return'!LI14)","v":247701.43231477903},{"$f":"(LJ14-'Case 4 - Drawdown'!LJ14)*EXP('Portfolio Return'!LJ14)","v":191006.53090138079},{"$f":"(LK14-'Case 4 - Drawdown'!LK14)*EXP('Portfolio Return'!LK14)","v":161785.15644565318},{"$f":"(LL14-'Case 4 - Drawdown'!LL14)*EXP('Portfolio Return'!LL14)","v":214019.64837675027},{"$f":"(LM14-'Case 4 - Drawdown'!LM14)*EXP('Portfolio Return'!LM14)","v":234990.45965857001},{"$f":"(LN14-'Case 4 - Drawdown'!LN14)*EXP('Portfolio Return'!LN14)","v":190586.90482864092},{"$f":"(LO14-'Case 4 - Drawdown'!LO14)*EXP('Portfolio Return'!LO14)","v":165609.35400503944},{"$f":"(LP14-'Case 4 - Drawdown'!LP14)*EXP('Portfolio Return'!LP14)","v":175415.74104353122},{"$f":"(LQ14-'Case 4 - Drawdown'!LQ14)*EXP('Portfolio Return'!LQ14)","v":200977.76609100049},{"$f":"(LR14-'Case 4 - Drawdown'!LR14)*EXP('Portfolio Return'!LR14)","v":228952.8400548248},{"$f":"(LS14-'Case 4 - Drawdown'!LS14)*EXP('Portfolio Return'!LS14)","v":236504.76861596006},{"$f":"(LT14-'Case 4 - Drawdown'!LT14)*EXP('Portfolio Return'!LT14)","v":240671.28355373431},{"$f":"(LU14-'Case 4 - Drawdown'!LU14)*EXP('Portfolio Return'!LU14)","v":188498.94800107286},{"$f":"(LV14-'Case 4 - Drawdown'!LV14)*EXP('Portfolio Return'!LV14)","v":200942.435283189},{"$f":"(LW14-'Case 4 - Drawdown'!LW14)*EXP('Portfolio Return'!LW14)","v":237303.07552775845},{"$f":"(LX14-'Case 4 - Drawdown'!LX14)*EXP('Portfolio Return'!LX14)","v":240175.89801533494},{"$f":"(LY14-'Case 4 - Drawdown'!LY14)*EXP('Portfolio Return'!LY14)","v":213259.61960148255},{"$f":"(LZ14-'Case 4 - Drawdown'!LZ14)*EXP('Portfolio Return'!LZ14)","v":158595.96187696123},{"$f":"(MA14-'Case 4 - Drawdown'!MA14)*EXP('Portfolio Return'!MA14)","v":194535.39721395035},{"$f":"(MB14-'Case 4 - Drawdown'!MB14)*EXP('Portfolio Return'!MB14)","v":190618.03805149661},{"$f":"(MC14-'Case 4 - Drawdown'!MC14)*EXP('Portfolio Return'!MC14)","v":209332.12223592272},{"$f":"(MD14-'Case 4 - Drawdown'!MD14)*EXP('Portfolio Return'!MD14)","v":199979.02966944009},{"$f":"(ME14-'Case 4 - Drawdown'!ME14)*EXP('Portfolio Return'!ME14)","v":282871.03170033864},{"$f":"(MF14-'Case 4 - Drawdown'!MF14)*EXP('Portfolio Return'!MF14)","v":240947.80170411273},{"$f":"(MG14-'Case 4 - Drawdown'!MG14)*EXP('Portfolio Return'!MG14)","v":152171.74104992021},{"$f":"(MH14-'Case 4 - Drawdown'!MH14)*EXP('Portfolio Return'!MH14)","v":189240.23333995458},{"$f":"(MI14-'Case 4 - Drawdown'!MI14)*EXP('Portfolio Return'!MI14)","v":227735.96584649995},{"$f":"(MJ14-'Case 4 - Drawdown'!MJ14)*EXP('Portfolio Return'!MJ14)","v":155057.04524186323},{"$f":"(MK14-'Case 4 - Drawdown'!MK14)*EXP('Portfolio Return'!MK14)","v":197776.8036518358},{"$f":"(ML14-'Case 4 - Drawdown'!ML14)*EXP('Portfolio Return'!ML14)","v":162393.60217809811},{"$f":"(MM14-'Case 4 - Drawdown'!MM14)*EXP('Portfolio Return'!MM14)","v":171448.78328270864},{"$f":"(MN14-'Case 4 - Drawdown'!MN14)*EXP('Portfolio Return'!MN14)","v":249068.29493867385},{"$f":"(MO14-'Case 4 - Drawdown'!MO14)*EXP('Portfolio Return'!MO14)","v":182637.69728647446},{"$f":"(MP14-'Case 4 - Drawdown'!MP14)*EXP('Portfolio Return'!MP14)","v":255709.45411725907},{"$f":"(MQ14-'Case 4 - Drawdown'!MQ14)*EXP('Portfolio Return'!MQ14)","v":196634.13153344317},{"$f":"(MR14-'Case 4 - Drawdown'!MR14)*EXP('Portfolio Return'!MR14)","v":228138.9422619133},{"$f":"(MS14-'Case 4 - Drawdown'!MS14)*EXP('Portfolio Return'!MS14)","v":177050.50507072377},{"$f":"(MT14-'Case 4 - Drawdown'!MT14)*EXP('Portfolio Return'!MT14)","v":190177.84913789292},{"$f":"(MU14-'Case 4 - Drawdown'!MU14)*EXP('Portfolio Return'!MU14)","v":221254.01429654521},{"$f":"(MV14-'Case 4 - Drawdown'!MV14)*EXP('Portfolio Return'!MV14)","v":169281.53186331314},{"$f":"(MW14-'Case 4 - Drawdown'!MW14)*EXP('Portfolio Return'!MW14)","v":195527.66693571035},{"$f":"(MX14-'Case 4 - Drawdown'!MX14)*EXP('Portfolio Return'!MX14)","v":230272.74067576672},{"$f":"(MY14-'Case 4 - Drawdown'!MY14)*EXP('Portfolio Return'!MY14)","v":220716.33748004347},{"$f":"(MZ14-'Case 4 - Drawdown'!MZ14)*EXP('Portfolio Return'!MZ14)","v":168290.28968473829},{"$f":"(NA14-'Case 4 - Drawdown'!NA14)*EXP('Portfolio Return'!NA14)","v":212474.39598854075},{"$f":"(NB14-'Case 4 - Drawdown'!NB14)*EXP('Portfolio Return'!NB14)","v":222133.97229041165},{"$f":"(NC14-'Case 4 - Drawdown'!NC14)*EXP('Portfolio Return'!NC14)","v":204033.19931603139},{"$f":"(ND14-'Case 4 - Drawdown'!ND14)*EXP('Portfolio Return'!ND14)","v":280085.2020951251},{"$f":"(NE14-'Case 4 - Drawdown'!NE14)*EXP('Portfolio Return'!NE14)","v":221963.30636105919},{"$f":"(NF14-'Case 4 - Drawdown'!NF14)*EXP('Portfolio Return'!NF14)","v":223798.45823775636},{"$f":"(NG14-'Case 4 - Drawdown'!NG14)*EXP('Portfolio Return'!NG14)","v":207481.79098592373},{"$f":"(NH14-'Case 4 - Drawdown'!NH14)*EXP('Portfolio Return'!NH14)","v":196426.78018576626},{"$f":"(NI14-'Case 4 - Drawdown'!NI14)*EXP('Portfolio Return'!NI14)","v":215515.55882174737},{"$f":"(NJ14-'Case 4 - Drawdown'!NJ14)*EXP('Portfolio Return'!NJ14)","v":222692.4109762515},{"$f":"(NK14-'Case 4 - Drawdown'!NK14)*EXP('Portfolio Return'!NK14)","v":210083.78193353387},{"$f":"(NL14-'Case 4 - Drawdown'!NL14)*EXP('Portfolio Return'!NL14)","v":155585.15033046555},{"$f":"(NM14-'Case 4 - Drawdown'!NM14)*EXP('Portfolio Return'!NM14)","v":198133.92702983902},{"$f":"(NN14-'Case 4 - Drawdown'!NN14)*EXP('Portfolio Return'!NN14)","v":174708.14538846706},{"$f":"(NO14-'Case 4 - Drawdown'!NO14)*EXP('Portfolio Return'!NO14)","v":191563.64522659793},{"$f":"(NP14-'Case 4 - Drawdown'!NP14)*EXP('Portfolio Return'!NP14)","v":319231.39226423623},{"$f":"(NQ14-'Case 4 - Drawdown'!NQ14)*EXP('Portfolio Return'!NQ14)","v":224055.25876988846},{"$f":"(NR14-'Case 4 - Drawdown'!NR14)*EXP('Portfolio Return'!NR14)","v":179338.16345022217},{"$f":"(NS14-'Case 4 - Drawdown'!NS14)*EXP('Portfolio Return'!NS14)","v":250617.38324602475},{"$f":"(NT14-'Case 4 - Drawdown'!NT14)*EXP('Portfolio Return'!NT14)","v":200003.82748344718},{"$f":"(NU14-'Case 4 - Drawdown'!NU14)*EXP('Portfolio Return'!NU14)","v":267043.33160187013},{"$f":"(NV14-'Case 4 - Drawdown'!NV14)*EXP('Portfolio Return'!NV14)","v":171333.57658108848},{"$f":"(NW14-'Case 4 - Drawdown'!NW14)*EXP('Portfolio Return'!NW14)","v":163045.45078805741},{"$f":"(NX14-'Case 4 - Drawdown'!NX14)*EXP('Portfolio Return'!NX14)","v":152322.00803719775},{"$f":"(NY14-'Case 4 - Drawdown'!NY14)*EXP('Portfolio Return'!NY14)","v":207614.80779076848},{"$f":"(NZ14-'Case 4 - Drawdown'!NZ14)*EXP('Portfolio Return'!NZ14)","v":160611.83222010569},{"$f":"(OA14-'Case 4 - Drawdown'!OA14)*EXP('Portfolio Return'!OA14)","v":225602.9517142979},{"$f":"(OB14-'Case 4 - Drawdown'!OB14)*EXP('Portfolio Return'!OB14)","v":145998.78847066086},{"$f":"(OC14-'Case 4 - Drawdown'!OC14)*EXP('Portfolio Return'!OC14)","v":192079.82304145434},{"$f":"(OD14-'Case 4 - Drawdown'!OD14)*EXP('Portfolio Return'!OD14)","v":172871.07310647762},{"$f":"(OE14-'Case 4 - Drawdown'!OE14)*EXP('Portfolio Return'!OE14)","v":233377.42907570611},{"$f":"(OF14-'Case 4 - Drawdown'!OF14)*EXP('Portfolio Return'!OF14)","v":208464.77359518735},{"$f":"(OG14-'Case 4 - Drawdown'!OG14)*EXP('Portfolio Return'!OG14)","v":166262.32824623783},{"$f":"(OH14-'Case 4 - Drawdown'!OH14)*EXP('Portfolio Return'!OH14)","v":180609.61203718971},{"$f":"(OI14-'Case 4 - Drawdown'!OI14)*EXP('Portfolio Return'!OI14)","v":160917.18557523933},{"$f":"(OJ14-'Case 4 - Drawdown'!OJ14)*EXP('Portfolio Return'!OJ14)","v":223702.98287880418},{"$f":"(OK14-'Case 4 - Drawdown'!OK14)*EXP('Portfolio Return'!OK14)","v":167786.15359710102},{"$f":"(OL14-'Case 4 - Drawdown'!OL14)*EXP('Portfolio Return'!OL14)","v":127807.18672753591},{"$f":"(OM14-'Case 4 - Drawdown'!OM14)*EXP('Portfolio Return'!OM14)","v":186399.62479957071},{"$f":"(ON14-'Case 4 - Drawdown'!ON14)*EXP('Portfolio Return'!ON14)","v":225382.27989109349},{"$f":"(OO14-'Case 4 - Drawdown'!OO14)*EXP('Portfolio Return'!OO14)","v":170197.7619480188},{"$f":"(OP14-'Case 4 - Drawdown'!OP14)*EXP('Portfolio Return'!OP14)","v":230944.16544052455},{"$f":"(OQ14-'Case 4 - Drawdown'!OQ14)*EXP('Portfolio Return'!OQ14)","v":156587.19200161856},{"$f":"(OR14-'Case 4 - Drawdown'!OR14)*EXP('Portfolio Return'!OR14)","v":238251.97430974798},{"$f":"(OS14-'Case 4 - Drawdown'!OS14)*EXP('Portfolio Return'!OS14)","v":215263.79671145798},{"$f":"(OT14-'Case 4 - Drawdown'!OT14)*EXP('Portfolio Return'!OT14)","v":212296.22658352763},{"$f":"(OU14-'Case 4 - Drawdown'!OU14)*EXP('Portfolio Return'!OU14)","v":179577.01482765769},{"$f":"(OV14-'Case 4 - Drawdown'!OV14)*EXP('Portfolio Return'!OV14)","v":187083.15753296349},{"$f":"(OW14-'Case 4 - Drawdown'!OW14)*EXP('Portfolio Return'!OW14)","v":175310.68138716702},{"$f":"(OX14-'Case 4 - Drawdown'!OX14)*EXP('Portfolio Return'!OX14)","v":198748.26661070864},{"$f":"(OY14-'Case 4 - Drawdown'!OY14)*EXP('Portfolio Return'!OY14)","v":280144.47059871641},{"$f":"(OZ14-'Case 4 - Drawdown'!OZ14)*EXP('Portfolio Return'!OZ14)","v":214740.79950867681},{"$f":"(PA14-'Case 4 - Drawdown'!PA14)*EXP('Portfolio Return'!PA14)","v":178081.11289474825},{"$f":"(PB14-'Case 4 - Drawdown'!PB14)*EXP('Portfolio Return'!PB14)","v":140098.80854138901},{"$f":"(PC14-'Case 4 - Drawdown'!PC14)*EXP('Portfolio Return'!PC14)","v":176258.4890943653},{"$f":"(PD14-'Case 4 - Drawdown'!PD14)*EXP('Portfolio Return'!PD14)","v":251332.48151677239},{"$f":"(PE14-'Case 4 - Drawdown'!PE14)*EXP('Portfolio Return'!PE14)","v":267602.39555869455},{"$f":"(PF14-'Case 4 - Drawdown'!PF14)*EXP('Portfolio Return'!PF14)","v":228233.35068051142},{"$f":"(PG14-'Case 4 - Drawdown'!PG14)*EXP('Portfolio Return'!PG14)","v":167946.57536046053},{"$f":"(PH14-'Case 4 - Drawdown'!PH14)*EXP('Portfolio Return'!PH14)","v":140115.45892259837},{"$f":"(PI14-'Case 4 - Drawdown'!PI14)*EXP('Portfolio Return'!PI14)","v":210953.88639254472},{"$f":"(PJ14-'Case 4 - Drawdown'!PJ14)*EXP('Portfolio Return'!PJ14)","v":320648.93729696033},{"$f":"(PK14-'Case 4 - Drawdown'!PK14)*EXP('Portfolio Return'!PK14)","v":204892.73231614538},{"$f":"(PL14-'Case 4 - Drawdown'!PL14)*EXP('Portfolio Return'!PL14)","v":229292.96510030937},{"$f":"(PM14-'Case 4 - Drawdown'!PM14)*EXP('Portfolio Return'!PM14)","v":200737.21208692755},{"$f":"(PN14-'Case 4 - Drawdown'!PN14)*EXP('Portfolio Return'!PN14)","v":242776.10424132406},{"$f":"(PO14-'Case 4 - Drawdown'!PO14)*EXP('Portfolio Return'!PO14)","v":237223.46689556885},{"$f":"(PP14-'Case 4 - Drawdown'!PP14)*EXP('Portfolio Return'!PP14)","v":190424.27826366998},{"$f":"(PQ14-'Case 4 - Drawdown'!PQ14)*EXP('Portfolio Return'!PQ14)","v":218707.36646287021},{"$f":"(PR14-'Case 4 - Drawdown'!PR14)*EXP('Portfolio Return'!PR14)","v":212019.20242193827},{"$f":"(PS14-'Case 4 - Drawdown'!PS14)*EXP('Portfolio Return'!PS14)","v":238756.31089161473},{"$f":"(PT14-'Case 4 - Drawdown'!PT14)*EXP('Portfolio Return'!PT14)","v":226325.61939018697},{"$f":"(PU14-'Case 4 - Drawdown'!PU14)*EXP('Portfolio Return'!PU14)","v":176012.9244700663},{"$f":"(PV14-'Case 4 - Drawdown'!PV14)*EXP('Portfolio Return'!PV14)","v":233925.90062387093},{"$f":"(PW14-'Case 4 - Drawdown'!PW14)*EXP('Portfolio Return'!PW14)","v":163022.23597140732},{"$f":"(PX14-'Case 4 - Drawdown'!PX14)*EXP('Portfolio Return'!PX14)","v":145147.86674445128},{"$f":"(PY14-'Case 4 - Drawdown'!PY14)*EXP('Portfolio Return'!PY14)","v":224796.32971737455},{"$f":"(PZ14-'Case 4 - Drawdown'!PZ14)*EXP('Portfolio Return'!PZ14)","v":249945.8379431674},{"$f":"(QA14-'Case 4 - Drawdown'!QA14)*EXP('Portfolio Return'!QA14)","v":169235.11468633468},{"$f":"(QB14-'Case 4 - Drawdown'!QB14)*EXP('Portfolio Return'!QB14)","v":189834.23352102132},{"$f":"(QC14-'Case 4 - Drawdown'!QC14)*EXP('Portfolio Return'!QC14)","v":143032.5763058686},{"$f":"(QD14-'Case 4 - Drawdown'!QD14)*EXP('Portfolio Return'!QD14)","v":223085.7900031328},{"$f":"(QE14-'Case 4 - Drawdown'!QE14)*EXP('Portfolio Return'!QE14)","v":184840.24362618799},{"$f":"(QF14-'Case 4 - Drawdown'!QF14)*EXP('Portfolio Return'!QF14)","v":204978.84500470848},{"$f":"(QG14-'Case 4 - Drawdown'!QG14)*EXP('Portfolio Return'!QG14)","v":181754.16405548743},{"$f":"(QH14-'Case 4 - Drawdown'!QH14)*EXP('Portfolio Return'!QH14)","v":186690.93116983015},{"$f":"(QI14-'Case 4 - Drawdown'!QI14)*EXP('Portfolio Return'!QI14)","v":203827.38305996676},{"$f":"(QJ14-'Case 4 - Drawdown'!QJ14)*EXP('Portfolio Return'!QJ14)","v":129033.68828804683},{"$f":"(QK14-'Case 4 - Drawdown'!QK14)*EXP('Portfolio Return'!QK14)","v":225107.88800708394},{"$f":"(QL14-'Case 4 - Drawdown'!QL14)*EXP('Portfolio Return'!QL14)","v":180317.90363720068},{"$f":"(QM14-'Case 4 - Drawdown'!QM14)*EXP('Portfolio Return'!QM14)","v":155149.4803007986},{"$f":"(QN14-'Case 4 - Drawdown'!QN14)*EXP('Portfolio Return'!QN14)","v":182409.91668237298},{"$f":"(QO14-'Case 4 - Drawdown'!QO14)*EXP('Portfolio Return'!QO14)","v":155238.48114375127},{"$f":"(QP14-'Case 4 - Drawdown'!QP14)*EXP('Portfolio Return'!QP14)","v":197324.40137265096},{"$f":"(QQ14-'Case 4 - Drawdown'!QQ14)*EXP('Portfolio Return'!QQ14)","v":160730.73273692466},{"$f":"(QR14-'Case 4 - Drawdown'!QR14)*EXP('Portfolio Return'!QR14)","v":203979.72524785469},{"$f":"(QS14-'Case 4 - Drawdown'!QS14)*EXP('Portfolio Return'!QS14)","v":390891.08079578087},{"$f":"(QT14-'Case 4 - Drawdown'!QT14)*EXP('Portfolio Return'!QT14)","v":191108.36950266099},{"$f":"(QU14-'Case 4 - Drawdown'!QU14)*EXP('Portfolio Return'!QU14)","v":244204.03774171922},{"$f":"(QV14-'Case 4 - Drawdown'!QV14)*EXP('Portfolio Return'!QV14)","v":222288.45624568861},{"$f":"(QW14-'Case 4 - Drawdown'!QW14)*EXP('Portfolio Return'!QW14)","v":146602.59435039302},{"$f":"(QX14-'Case 4 - Drawdown'!QX14)*EXP('Portfolio Return'!QX14)","v":175001.6262591905},{"$f":"(QY14-'Case 4 - Drawdown'!QY14)*EXP('Portfolio Return'!QY14)","v":162164.67318844941},{"$f":"(QZ14-'Case 4 - Drawdown'!QZ14)*EXP('Portfolio Return'!QZ14)","v":194126.99277837871},{"$f":"(RA14-'Case 4 - Drawdown'!RA14)*EXP('Portfolio Return'!RA14)","v":167343.52336576924},{"$f":"(RB14-'Case 4 - Drawdown'!RB14)*EXP('Portfolio Return'!RB14)","v":283493.28141960781},{"$f":"(RC14-'Case 4 - Drawdown'!RC14)*EXP('Portfolio Return'!RC14)","v":307533.88565149519},{"$f":"(RD14-'Case 4 - Drawdown'!RD14)*EXP('Portfolio Return'!RD14)","v":209727.18184453488},{"$f":"(RE14-'Case 4 - Drawdown'!RE14)*EXP('Portfolio Return'!RE14)","v":173877.28310425929},{"$f":"(RF14-'Case 4 - Drawdown'!RF14)*EXP('Portfolio Return'!RF14)","v":225039.52512597488},{"$f":"(RG14-'Case 4 - Drawdown'!RG14)*EXP('Portfolio Return'!RG14)","v":174151.79631852484},{"$f":"(RH14-'Case 4 - Drawdown'!RH14)*EXP('Portfolio Return'!RH14)","v":125778.8039317255},{"$f":"(RI14-'Case 4 - Drawdown'!RI14)*EXP('Portfolio Return'!RI14)","v":236733.69367737739},{"$f":"(RJ14-'Case 4 - Drawdown'!RJ14)*EXP('Portfolio Return'!RJ14)","v":226781.50607164082},{"$f":"(RK14-'Case 4 - Drawdown'!RK14)*EXP('Portfolio Return'!RK14)","v":219254.16571937295},{"$f":"(RL14-'Case 4 - Drawdown'!RL14)*EXP('Portfolio Return'!RL14)","v":144483.40696131441},{"$f":"(RM14-'Case 4 - Drawdown'!RM14)*EXP('Portfolio Return'!RM14)","v":168595.77220657474},{"$f":"(RN14-'Case 4 - Drawdown'!RN14)*EXP('Portfolio Return'!RN14)","v":177322.72653127462},{"$f":"(RO14-'Case 4 - Drawdown'!RO14)*EXP('Portfolio Return'!RO14)","v":266578.82371126878},{"$f":"(RP14-'Case 4 - Drawdown'!RP14)*EXP('Portfolio Return'!RP14)","v":172417.66189566164},{"$f":"(RQ14-'Case 4 - Drawdown'!RQ14)*EXP('Portfolio Return'!RQ14)","v":204739.06873109061},{"$f":"(RR14-'Case 4 - Drawdown'!RR14)*EXP('Portfolio Return'!RR14)","v":192531.24301437405},{"$f":"(RS14-'Case 4 - Drawdown'!RS14)*EXP('Portfolio Return'!RS14)","v":160098.21414431461},{"$f":"(RT14-'Case 4 - Drawdown'!RT14)*EXP('Portfolio Return'!RT14)","v":178606.43026607693},{"$f":"(RU14-'Case 4 - Drawdown'!RU14)*EXP('Portfolio Return'!RU14)","v":200012.50177346473},{"$f":"(RV14-'Case 4 - Drawdown'!RV14)*EXP('Portfolio Return'!RV14)","v":182992.19879529148},{"$f":"(RW14-'Case 4 - Drawdown'!RW14)*EXP('Portfolio Return'!RW14)","v":220698.72575535293},{"$f":"(RX14-'Case 4 - Drawdown'!RX14)*EXP('Portfolio Return'!RX14)","v":218971.58593529119},{"$f":"(RY14-'Case 4 - Drawdown'!RY14)*EXP('Portfolio Return'!RY14)","v":227408.11724963781},{"$f":"(RZ14-'Case 4 - Drawdown'!RZ14)*EXP('Portfolio Return'!RZ14)","v":214032.59958751235},{"$f":"(SA14-'Case 4 - Drawdown'!SA14)*EXP('Portfolio Return'!SA14)","v":181912.2540615552},{"$f":"(SB14-'Case 4 - Drawdown'!SB14)*EXP('Portfolio Return'!SB14)","v":124715.83134337857},{"$f":"(SC14-'Case 4 - Drawdown'!SC14)*EXP('Portfolio Return'!SC14)","v":251649.27746986842},{"$f":"(SD14-'Case 4 - Drawdown'!SD14)*EXP('Portfolio Return'!SD14)","v":179603.58773866508},{"$f":"(SE14-'Case 4 - Drawdown'!SE14)*EXP('Portfolio Return'!SE14)","v":173176.97732493849},{"$f":"(SF14-'Case 4 - Drawdown'!SF14)*EXP('Portfolio Return'!SF14)","v":142767.25659357666},{"$f":"(SG14-'Case 4 - Drawdown'!SG14)*EXP('Portfolio Return'!SG14)","v":215032.99941750543}]
[16,{"$f":"(B18-'Case 4 - Drawdown'!B18)*EXP('Portfolio Return'!B18)","v":203139.63859610772},{"$f":"(C18-'Case 4 - Drawdown'!C18)*EXP('Portfolio Return'!C18)","v":181059.49882074256},{"$f":"(D18-'Case 4 - Drawdown'!D18)*EXP('Portfolio Return'!D18)","v":221503.82421851935},{"$f":"(E18-'Case 4 - Drawdown'!E18)*EXP('Portfolio Return'!E18)","v":250956.28392046635},{"$f":"(F18-'Case 4 - Drawdown'!F18)*EXP('Portfolio Return'!F18)","v":234786.16635579299},{"$f":"(G18-'Case 4 - Drawdown'!G18)*EXP('Portfolio Return'!G18)","v":225533.94750941813},{"$f":"(H18-'Case 4 - Drawdown'!H18)*EXP('Portfolio Return'!H18)","v":305174.47721826006},{"$f":"(I18-'Case 4 - Drawdown'!I18)*EXP('Portfolio Return'!I18)","v":185230.71825769392},{"$f":"(J18-'Case 4 - Drawdown'!J18)*EXP('Portfolio Return'!J18)","v":135728.31286839105},{"$f":"(K18-'Case 4 - Drawdown'!K18)*EXP('Portfolio Return'!K18)","v":184245.50051630265},{"$f":"(L18-'Case 4 - Drawdown'!L18)*EXP('Portfolio Return'!L18)","v":197517.61925438844},{"$f":"(M18-'Case 4 - Drawdown'!M18)*EXP('Portfolio Return'!M18)","v":166800.46883850941},{"$f":"(N18-'Case 4 - Drawdown'!N18)*EXP('Portfolio Return'!N18)","v":237845.31300970507},{"$f":"(O18-'Case 4 - Drawdown'!O18)*EXP('Portfolio Return'!O18)","v":186144.88182280338},{"$f":"(P18-'Case 4 - Drawdown'!P18)*EXP('Portfolio Return'!P18)","v":162132.28720673895},{"$f":"(Q18-'Case 4 - Drawdown'!Q18)*EXP('Portfolio Return'!Q18)","v":279085.67327961343},{"$f":"(R18-'Case 4 - Drawdown'!R18)*EXP('Portfolio Return'!R18)","v":232263.44647328337},{"$f":"(S18-'Case 4 - Drawdown'!S18)*EXP('Portfolio Return'!S18)","v":183514.12281019188},{"$f":"(T18-'Case 4 - Drawdown'!T18)*EXP('Portfolio Return'!T18)","v":208957.37163464262},{"$f":"(U18-'Case 4 - Drawdown'!U18)*EXP('Portfolio Return'!U18)","v":224502.40056891061},{"$f":"(V18-'Case 4 - Drawdown'!V18)*EXP('Portfolio Return'!V18)","v":281349.02191095799},{"$f":"(W18-'Case 4 - Drawdown'!W18)*EXP('Portfolio Return'!W18)","v":190187.64374386295},{"$f":"(X18-'Case 4 - Drawdown'!X18)*EXP('Portfolio Return'!X18)","v":279824.74681628577},{"$f":"(Y18-'Case 4 - Drawdown'!Y18)*EXP('Portfolio Return'!Y18)","v":167772.28700578213},{"$f":"(Z18-'Case 4 - Drawdown'!Z18)*EXP('Portfolio Return'!Z18)","v":220793.907019729},{"$f":"(AA18-'Case 4 - Drawdown'!AA18)*EXP('Portfolio Return'!AA18)","v":223050.22521430446},{"$f":"(AB18-'Case 4 - Drawdown'!AB18)*EXP('Portfolio Return'!AB18)","v":280612.64219566365},{"$f":"(AC18-'Case 4 - Drawdown'!AC18)*EXP('Portfolio Return'!AC18)","v":140744.63226412301},{"$f":"(AD18-'Case 4 - Drawdown'!AD18)*EXP('Portfolio Return'!AD18)","v":162555.23718558185},{"$f":"(AE18-'Case 4 - Drawdown'!AE18)*EXP('Portfolio Return'!AE18)","v":193176.08335310832},{"$f":"(AF18-'Case 4 - Drawdown'!AF18)*EXP('Portfolio Return'!AF18)","v":220526.32932954421},{"$f":"(AG18-'Case 4 - Drawdown'!AG18)*EXP('Portfolio Return'!AG18)","v":178158.21841450522},{"$f":"(AH18-'Case 4 - Drawdown'!AH18)*EXP('Portfolio Return'!AH18)","v":188426.11315451551},{"$f":"(AI18-'Case 4 - Drawdown'!AI18)*EXP('Portfolio Return'!AI18)","v":214416.20392877751},{"$f":"(AJ18-'Case 4 - Drawdown'!AJ18)*EXP('Portfolio Return'!AJ18)","v":189048.84919794841},{"$f":"(AK18-'Case 4 - Drawdown'!AK18)*EXP('Portfolio Return'!AK18)","v":163182.04635885943},{"$f":"(AL18-'Case 4 - Drawdown'!AL18)*EXP('Portfolio Return'!AL18)","v":193906.477050696},{"$f":"(AM18-'Case 4 - Drawdown'!AM18)*EXP('Portfolio Return'!AM18)","v":262548.66080762562},{"$f":"(AN18-'Case 4 - Drawdown'!AN18)*EXP('Portfolio Return'!AN18)","v":263421.48981597921},{"$f":"(AO18-'Case 4 - Drawdown'!AO18)*EXP('Portfolio Return'!AO18)","v":163507.00943789113},{"$f":"(AP18-'Case 4 - Drawdown'!AP18)*EXP('Portfolio Return'!AP18)","v":239572.61515700014},{"$f":"(AQ18-'Case 4 - Drawdown'!AQ18)*EXP('Portfolio Return'!AQ18)","v":231925.63075396456},{"$f":"(AR18-'Case 4 - Drawdown'!AR18)*EXP('Portfolio Return'!AR18)","v":245170.67363682529},{"$f":"(AS18-'Case 4 - Drawdown'!AS18)*EXP('Portfolio Return'!AS18)","v":220397.42473688399},{"$f":"(AT18-'Case 4 - Drawdown'!AT18)*EXP('Portfolio Return'!AT18)","v":304082.74438674707},{"$f":"(AU18-'Case 4 - Drawdown'!AU18)*EXP('Portfolio Return'!AU18)","v":211056.9400487305},{"$f":"(AV18-'Case 4 - Drawdown'!AV18)*EXP('Portfolio Return'!AV18)","v":179046.20355657378},{"$f":"(AW18-'Case 4 - Drawdown'!AW18)*EXP('Portfolio Return'!AW18)","v":142809.47561621323},{"$f":"(AX18-'Case 4 - Drawdown'!AX18)*EXP('Portfolio Return'!AX18)","v":242270.68548988746},{"$f":"(AY18-'Case 4 - Drawdown'!AY18)*EXP('Portfolio Return'!AY18)","v":151507.52371010015},{"$f":"(AZ18-'Case 4 - Drawdown'!AZ18)*EXP('Portfolio Return'!AZ18)","v":301160.52168285841},{"$f":"(BA18-'Case 4 - Drawdown'!BA18)*EXP('Portfolio Return'!BA18)","v":243667.90588701269},{"$f":"(BB18-'Case 4 - Drawdown'!BB18)*EXP('Portfolio Return'!BB18)","v":186846.12367364604},{"$f":"(BC18-'Case 4 - Drawdown'!BC18)*EXP('Portfolio Return'!BC18)","v":244325.50429761226},{"$f":"(BD18-'Case 4 - Drawdown'!BD18)*EXP('Portfolio Return'!BD18)","v":259927.05586160495},{"$f":"(BE18-'Case 4 - Drawdown'!BE18)*EXP('Portfolio Return'!BE18)","v":174015.31547045734},{"$f":"(BF18-'Case 4 - Drawdown'!BF18)*EXP('Portfolio Return'!BF18)","v":261987.51332421487},{"$f":"(BG18-'Case 4 - Drawdown'!BG18)*EXP('Portfolio Return'!BG18)","v":202937.83661734869},{"$f":"(BH18-'Case 4 - Drawdown'!BH18)*EXP('Portfolio Return'!BH18)","v":143302.3105220983},{"$f":"(BI18-'Case 4 - Drawdown'!BI18)*EXP('Portfolio Return'!BI18)","v":179724.84237627816},{"$f":"(BJ18-'Case 4 - Drawdown'!BJ18)*EXP('Portfolio Return'!BJ18)","v":163964.6613122611},{"$f":"(BK18-'Case 4 - Drawdown'!BK18)*EXP('Portfolio Return'!BK18)","v":280105.74330566946},{"$f":"(BL18-'Case 4 - Drawdown'!BL18)*EXP('Portfolio Return'!BL18)","v":192412.16474878241},{"$f":"(BM18-'Case 4 - Drawdown'!BM18)*EXP('Portfolio Return'!BM18)","v":132070.57016275806},{"$f":"(BN18-'Case 4 - Drawdown'!BN18)*EXP('Portfolio Return'!BN18)","v":274564.49477278133},{"$f":"(BO18-'Case 4 - Drawdown'!BO18)*EXP('Portfolio Return'!BO18)","v":219600.69370376063},{"$f":"(BP18-'Case 4 - Drawdown'!BP18)*EXP('Portfolio Return'!BP18)","v":264928.82137987285},{"$f":"(BQ18-'Case 4 - Drawdown'!BQ18)*EXP('Portfolio Return'!BQ18)","v":202815.38760547861},{"$f":"(BR18-'Case 4 - Drawdown'!BR18)*EXP('Portfolio Return'!BR18)","v":266727.23877440242},{"$f":"(BS18-'Case 4 - Drawdown'!BS18)*EXP('Portfolio Return'!BS18)","v":134128.75273321246},{"$f":"(BT18-'Case 4 - Drawdown'!BT18)*EXP('Portfolio Return'!BT18)","v":256398.35300167999},{"$f":"(BU18-'Case 4 - Drawdown'!BU18)*EXP('Portfolio Return'!BU18)","v":183793.08976804078},{"$f":"(BV18-'Case 4 - Drawdown'!BV18)*EXP('Portfolio Return'!BV18)","v":166022.45929716824},{"$f":"(BW18-'Case 4 - Drawdown'!BW18)*EXP('Portfolio Return'!BW18)","v":203173.606617418},{"$f":"(BX18-'Case 4 - Drawdown'!BX18)*EXP('Portfolio Return'!BX18)","v":221644.09105547547},{"$f":"(BY18-'Case 4 - Drawdown'!BY18)*EXP('Portfolio Return'!BY18)","v":326493.14176297362},{"$f":"(BZ18-'Case 4 - Drawdown'!BZ18)*EXP('Portfolio Return'!BZ18)","v":252180.64158541008},{"$f":"(CA18-'Case 4 - Drawdown'!CA18)*EXP('Portfolio Return'!CA18)","v":222927.58153152911},{"$f":"(CB18-'Case 4 - Drawdown'!CB18)*EXP('Portfolio Return'!CB18)","v":203603.37133065221},{"$f":"(CC18-'Case 4 - Drawdown'!CC18)*EXP('Portfolio Return'!CC18)","v":231022.58242141921},{"$f":"(CD18-'Case 4 - Drawdown'!CD18)*EXP('Portfolio Return'!CD18)","v":366705.67084825633},{"$f":"(CE18-'Case 4 - Drawdown'!CE18)*EXP('Portfolio Return'!CE18)","v":202787.91213535817},{"$f":"(CF18-'Case 4 - Drawdown'!CF18)*EXP('Portfolio Return'!CF18)","v":236084.88396241379},{"$f":"(CG18-'Case 4 - Drawdown'!CG18)*EXP('Portfolio Return'!CG18)","v":251664.28876050675},{"$f":"(CH18-'Case 4 - Drawdown'!CH18)*EXP('Portfolio Return'!CH18)","v":247815.34818116078},{"$f":"(CI18-'Case 4 - Drawdown'!CI18)*EXP('Portfolio Return'!CI18)","v":277433.62267804448},{"$f":"(CJ18-'Case 4 - Drawdown'!CJ18)*EXP('Portfolio Return'!CJ18)","v":209751.32473544829},{"$f":"(CK18-'Case 4 - Drawdown'!CK18)*EXP('Portfolio Return'!CK18)","v":247613.79569384563},{"$f":"(CL18-'Case 4 - Drawdown'!CL18)*EXP('Portfolio Return'!CL18)","v":251240.7988222288},{"$f":"(CM18-'Case 4 - Drawdown'!CM18)*EXP('Portfolio Return'!CM18)","v":185193.39420507773},{"$f":"(CN18-'Case 4 - Drawdown'!CN18)*EXP('Portfolio Return'!CN18)","v":189790.53605749473},{"$f":"(CO18-'Case 4 - Drawdown'!CO18)*EXP('Portfolio Return'!CO18)","v":264170.27943821461},{"$f":"(CP18-'Case 4 - Drawdown'!CP18)*EXP('Portfolio Return'!CP18)","v":269330.95194837963},{"$f":"(CQ18-'Case 4 - Drawdown'!CQ18)*EXP('Portfolio Return'!CQ18)","v":150611.67250066044},{"$f":"(CR18-'Case 4 - Drawdown'!CR18)*EXP('Portfolio Return'!CR18)","v":209563.87145911981},{"$f":"(CS18-'Case 4 - Drawdown'!CS18)*EXP('Portfolio Return'!CS18)","v":192702.08107783669},{"$f":"(CT18-'Case 4 - Drawdown'!CT18)*EXP('Portfolio Return'!CT18)","v":210546.08784827788},{"$f":"(CU18-'Case 4 - Drawdown'!CU18)*EXP('Portfolio Return'!CU18)","v":202811.37528159612},{"$f":"(CV18-'Case 4 - Drawdown'!CV18)*EXP('Portfolio Return'!CV18)","v":249160.46252125868},{"$f":"(CW18-'Case 4 - Drawdown'!CW18)*EXP('Portfolio Return'!CW18)","v":256950.99812312171},{"$f":"(CX18-'Case 4 - Drawdown'!CX18)*EXP('Portfolio Return'!CX18)","v":232219.43931488856},{"$f":"(CY18-'Case 4 - Drawdown'!CY18)*EXP('Portfolio Return'!CY18)","v":287299.13774702686},{"$f":"(CZ18-'Case 4 - Drawdown'!CZ18)*EXP('Portfolio Return'!CZ18)","v":169895.42838713116},{"$f":"(DA18-'Case 4 - Drawdown'!DA18)*EXP('Portfolio Return'!DA18)","v":276078.19632919075},{"$f":"(DB18-'Case 4 - Drawdown'!DB18)*EXP('Portfolio Return'!DB18)","v":301346.70044615451},{"$f":"(DC18-'Case 4 - Drawdown'!DC18)*EXP('Portfolio Return'!DC18)","v":248853.69640999031},{"$f":"(DD18-'Case 4 - Drawdown'!DD18)*EXP('Portfolio Return'!DD18)","v":159335.92648977728},{"$f":"(DE18-'Case 4 - Drawdown'!DE18)*EXP('Portfolio Return'!DE18)","v":220260.4562962144},{"$f":"(DF18-'Case 4 - Drawdown'!DF18)*EXP('Portfolio Return'!DF18)","v":183122.13642448242},{"$f":"(DG18-'Case 4 - Drawdown'!DG18)*EXP('Portfolio Return'!DG18)","v":174539.91624429339},{"$f":"(DH18-'Case 4 - Drawdown'!DH18)*EXP('Portfolio Return'!DH18)","v":198556.61321709113},{"$f":"(DI18-'Case 4 - Drawdown'!DI18)*EXP('Portfolio Return'!DI18)","v":301219.43305946508},{"$f":"(DJ18-'Case 4 - Drawdown'!DJ18)*EXP('Portfolio Return'!DJ18)","v":240912.83391161539},{"$f":"(DK18-'Case 4 - Drawdown'!DK18)*EXP('Portfolio Return'!DK18)","v":252796.74397998859},{"$f":"(DL18-'Case 4 - Drawdown'!DL18)*EXP('Portfolio Return'!DL18)","v":259035.42123805769},{"$f":"(DM18-'Case 4 - Drawdown'!DM18)*EXP('Portfolio Return'!DM18)","v":205487.22439305842},{"$f":"(DN18-'Case 4 - Drawdown'!DN18)*EXP('Portfolio Return'!DN18)","v":330628.796788826},{"$f":"(DO18-'Case 4 - Drawdown'!DO18)*EXP('Portfolio Return'!DO18)","v":231284.52885829532},{"$f":"(DP18-'Case 4 - Drawdown'!DP18)*EXP('Portfolio Return'!DP18)","v":186082.26615417382},{"$f":"(DQ18-'Case 4 - Drawdown'!DQ18)*EXP('Portfolio Return'!DQ18)","v":453593.85030393739},{"$f":"(DR18-'Case 4 - Drawdown'!DR18)*EXP('Portfolio Return'!DR18)","v":184801.19299716194},{"$f":"(DS18-'Case 4 - Drawdown'!DS18)*EXP('Portfolio Return'!DS18)","v":292342.94409038313},{"$f":"(DT18-'Case 4 - Drawdown'!DT18)*EXP('Portfolio Return'!DT18)","v":213075.82031203163},{"$f":"(DU18-'Case 4 - Drawdown'!DU18)*EXP('Portfolio Return'!DU18)","v":210461.30570748431},{"$f":"(DV18-'Case 4 - Drawdown'!DV18)*EXP('Portfolio Return'!DV18)","v":227000.37099683593},{"$f":"(DW18-'Case 4 - Drawdown'!DW18)*EXP('Portfolio Return'!DW18)","v":268335.47429797094},{"$f":"(DX18-'Case 4 - Drawdown'!DX18)*EXP('Portfolio Return'!DX18)","v":193884.94057525881},{"$f":"(DY18-'Case 4 - Drawdown'!DY18)*EXP('Portfolio Return'!DY18)","v":176020.43926462354},{"$f":"(DZ18-'Case 4 - Drawdown'!DZ18)*EXP('Portfolio Return'!DZ18)","v":204322.12834291375},{"$f":"(EA18-'Case 4 - Drawdown'!EA18)*EXP('Portfolio Return'!EA18)","v":195945.46097708467},{"$f":"(EB18-'Case 4 - Drawdown'!EB18)*EXP('Portfolio Return'!EB18)","v":190331.89867393399},{"$f":"(EC18-'Case 4 - Drawdown'!EC18)*EXP('Portfolio Return'!EC18)","v":242867.00132237221},{"$f":"(ED18-'Case 4 - Drawdown'!ED18)*EXP('Portfolio Return'!ED18)","v":193126.68816891368},{"$f":"(EE18-'Case 4 - Drawdown'!EE18)*EXP('Portfolio Return'!EE18)","v":265229.28349973942},{"$f":"(EF18-'Case 4 - Drawdown'!EF18)*EXP('Portfolio Return'!EF18)","v":250242.78404854028},{"$f":"(EG18-'Case 4 - Drawdown'!EG18)*EXP('Portfolio Return'!EG18)","v":240449.67445607731},{"$f":"(EH18-'Case 4 - Drawdown'!EH18)*EXP('Portfolio Return'!EH18)","v":186385.24264683697},{"$f":"(EI18-'Case 4 - Drawdown'!EI18)*EXP('Portfolio Return'!EI18)","v":181584.80079352681},{"$f":"(EJ18-'Case 4 - Drawdown'!EJ18)*EXP('Portfolio Return'!EJ18)","v":245986.81394308945},{"$f":"(EK18-'Case 4 - Drawdown'!EK18)*EXP('Portfolio Return'!EK18)","v":249948.57160444494},{"$f":"(EL18-'Case 4 - Drawdown'!EL18)*EXP('Portfolio Return'!EL18)","v":152125.84416369969},{"$f":"(EM18-'Case 4 - Drawdown'!EM18)*EXP('Portfolio Return'!EM18)","v":228157.12718103357},{"$f":"(EN18-'Case 4 - Drawdown'!EN18)*EXP('Portfolio Return'!EN18)","v":272965.64915041666},{"$f":"(EO18-'Case 4 - Drawdown'!EO18)*EXP('Portfolio Return'!EO18)","v":286949.10357936163},{"$f":"(EP18-'Case 4 - Drawdown'!EP18)*EXP('Portfolio Return'!EP18)","v":207490.85806505557},{"$f":"(EQ18-'Case 4 - Drawdown'!EQ18)*EXP('Portfolio Return'!EQ18)","v":217085.59579118501},{"$f":"(ER18-'Case 4 - Drawdown'!ER18)*EXP('Portfolio Return'!ER18)","v":184367.38415145097},{"$f":"(ES18-'Case 4 - Drawdown'!ES18)*EXP('Portfolio Return'!ES18)","v":176904.59042390317},{"$f":"(ET18-'Case 4 - Drawdown'!ET18)*EXP('Portfolio Return'!ET18)","v":269608.80155916541},{"$f":"(EU18-'Case 4 - Drawdown'!EU18)*EXP('Portfolio Return'!EU18)","v":249831.06868143493},{"$f":"(EV18-'Case 4 - Drawdown'!EV18)*EXP('Portfolio Return'!EV18)","v":306806.12802395888},{"$f":"(EW18-'Case 4 - Drawdown'!EW18)*EXP('Portfolio Return'!EW18)","v":176702.61615369085},{"$f":"(EX18-'Case 4 - Drawdown'!EX18)*EXP('Portfolio Return'!EX18)","v":243989.26209863645},{"$f":"(EY18-'Case 4 - Drawdown'!EY18)*EXP('Portfolio Return'!EY18)","v":122362.09303856923},{"$f":"(EZ18-'Case 4 - Drawdown'!EZ18)*EXP('Portfolio Return'!EZ18)","v":190202.34821572152},{"$f":"(FA18-'Case 4 - Drawdown'!FA18)*EXP('Portfolio Return'!FA18)","v":268222.54859445296},{"$f":"(FB18-'Case 4 - Drawdown'!FB18)*EXP('Portfolio Return'!FB18)","v":246244.88202282359},{"$f":"(FC18-'Case 4 - Drawdown'!FC18)*EXP('Portfolio Return'!FC18)","v":213925.70078036131},{"$f":"(FD18-'Case 4 - Drawdown'!FD18)*EXP('Portfolio Return'!FD18)","v":251213.01024897583},{"$f":"(FE18-'Case 4 - Drawdown'!FE18)*EXP('Portfolio Return'!FE18)","v":213529.88178456639},{"$f":"(FF18-'Case 4 - Drawdown'!FF18)*EXP('Portfolio Return'!FF18)","v":215597.58838936136},{"$f":"(FG18-'Case 4 - Drawdown'!FG18)*EXP('Portfolio Return'!FG18)","v":99747.194753564865},{"$f":"(FH18-'Case 4 - Drawdown'!FH18)*EXP('Portfolio Return'!FH18)","v":178830.76869306152},{"$f":"(FI18-'Case 4 - Drawdown'!FI18)*EXP('Portfolio Return'!FI18)","v":241479.1664198509},{"$f":"(FJ18-'Case 4 - Drawdown'!FJ18)*EXP('Portfolio Return'!FJ18)","v":268006.80649080395},{"$f":"(FK18-'Case 4 - Drawdown'!FK18)*EXP('Portfolio Return'!FK18)","v":271839.54963672295},{"$f":"(FL18-'Case 4 - Drawdown'!FL18)*EXP('Portfolio Return'!FL18)","v":193363.85291725644},{"$f":"(FM18-'Case 4 - Drawdown'!FM18)*EXP('Portfolio Return'!FM18)","v":307199.84417024325},{"$f":"(FN18-'Case 4 - Drawdown'!FN18)*EXP('Portfolio Return'!FN18)","v":193894.9825367092},{"$f":"(FO18-'Case 4 - Drawdown'!FO18)*EXP('Portfolio Return'!FO18)","v":167122.87401789156},{"$f":"(FP18-'Case 4 - Drawdown'!FP18)*EXP('Portfolio Return'!FP18)","v":182738.89060147427},{"$f":"(FQ18-'Case 4 - Drawdown'!FQ18)*EXP('Portfolio Return'!FQ18)","v":341284.29872165463},{"$f":"(FR18-'Case 4 - Drawdown'!FR18)*EXP('Portfolio Return'!FR18)","v":176066.86288646355},{"$f":"(FS18-'Case 4 - Drawdown'!FS18)*EXP('Portfolio Return'!FS18)","v":239520.4937888548},{"$f":"(FT18-'Case 4 - Drawdown'!FT18)*EXP('Portfolio Return'!FT18)","v":280008.56075229368},{"$f":"(FU18-'Case 4 - Drawdown'!FU18)*EXP('Portfolio Return'!FU18)","v":236420.30051661356},{"$f":"(FV18-'Case 4 - Drawdown'!FV18)*EXP('Portfolio Return'!FV18)","v":186332.59882447671},{"$f":"(FW18-'Case 4 - Drawdown'!FW18)*EXP('Portfolio Return'!FW18)","v":173505.00065394203},{"$f":"(FX18-'Case 4 - Drawdown'!FX18)*EXP('Portfolio Return'!FX18)","v":233417.49088166203},{"$f":"(FY18-'Case 4 - Drawdown'!FY18)*EXP('Portfolio Return'!FY18)","v":250642.99500167032},{"$f":"(FZ18-'Case 4 - Drawdown'!FZ18)*EXP('Portfolio Return'!FZ18)","v":206165.5999816476},{"$f":"(GA18-'Case 4 - Drawdown'!GA18)*EXP('Portfolio Return'!GA18)","v":167403.24767239022},{"$f":"(GB18-'Case 4 - Drawdown'!GB18)*EXP('Portfolio Return'!GB18)","v":379630.94514068856},{"$f":"(GC18-'Case 4 - Drawdown'!GC18)*EXP('Portfolio Return'!GC18)","v":145522.92414377842},{"$f":"(GD18-'Case 4 - Drawdown'!GD18)*EXP('Portfolio Return'!GD18)","v":256454.59745387835},{"$f":"(GE18-'Case 4 - Drawdown'!GE18)*EXP('Portfolio Return'!GE18)","v":219981.97445758164},{"$f":"(GF18-'Case 4 - Drawdown'!GF18)*EXP('Portfolio Return'!GF18)","v":222413.7516928016},{"$f":"(GG18-'Case 4 - Drawdown'!GG18)*EXP('Portfolio Return'!GG18)","v":244460.3749429266},{"$f":"(GH18-'Case 4 - Drawdown'!GH18)*EXP('Portfolio Return'!GH18)","v":200178.5162127488},{"$f":"(GI18-'Case 4 - Drawdown'!GI18)*EXP('Portfolio Return'!GI18)","v":175982.75282857861},{"$f":"(GJ18-'Case 4 - Drawdown'!GJ18)*EXP('Portfolio Return'!GJ18)","v":211114.90093351511},{"$f":"(GK18-'Case 4 - Drawdown'!GK18)*EXP('Portfolio Return'!GK18)","v":271594.69117763912},{"$f":"(GL18-'Case 4 - Drawdown'!GL18)*EXP('Portfolio Return'!GL18)","v":247505.9958579886},{"$f":"(GM18-'Case 4 - Drawdown'!GM18)*EXP('Portfolio Return'!GM18)","v":267303.90073017584},{"$f":"(GN18-'Case 4 - Drawdown'!GN18)*EXP('Portfolio Return'!GN18)","v":236336.955425458},{"$f":"(GO18-'Case 4 - Drawdown'!GO18)*EXP('Portfolio Return'!GO18)","v":269686.37853183813},{"$f":"(GP18-'Case 4 - Drawdown'!GP18)*EXP('Portfolio Return'!GP18)","v":292917.19656223489},{"$f":"(GQ18-'Case 4 - Drawdown'!GQ18)*EXP('Portfolio Return'!GQ18)","v":183831.36916681487},{"$f":"(GR18-'Case 4 - Drawdown'!GR18)*EXP('Portfolio Return'!GR18)","v":215172.80617029304},{"$f":"(GS18-'Case 4 - Drawdown'!GS18)*EXP('Portfolio Return'!GS18)","v":226869.23156235673},{"$f":"(GT18-'Case 4 - Drawdown'!GT18)*EXP('Portfolio Return'!GT18)","v":137575.68372771409},{"$f":"(GU18-'Case 4 - Drawdown'!GU18)*EXP('Portfolio Return'!GU18)","v":220044.92858082926},{"$f":"(GV18-'Case 4 - Drawdown'!GV18)*EXP('Portfolio Return'!GV18)","v":200815.54965787937},{"$f":"(GW18-'Case 4 - Drawdown'!GW18)*EXP('Portfolio Return'!GW18)","v":201703.40583991708},{"$f":"(GX18-'Case 4 - Drawdown'!GX18)*EXP('Portfolio Return'!GX18)","v":244530.58963392131},{"$f":"(GY18-'Case 4 - Drawdown'!GY18)*EXP('Portfolio Return'!GY18)","v":215233.51077190627},{"$f":"(GZ18-'Case 4 - Drawdown'!GZ18)*EXP('Portfolio Return'!GZ18)","v":320104.82936767547},{"$f":"(HA18-'Case 4 - Drawdown'!HA18)*EXP('Portfolio Return'!HA18)","v":258746.35377492217},{"$f":"(HB18-'Case 4 - Drawdown'!HB18)*EXP('Portfolio Return'!HB18)","v":186380.53792961966},{"$f":"(HC18-'Case 4 - Drawdown'!HC18)*EXP('Portfolio Return'!HC18)","v":197058.33016669194},{"$f":"(HD18-'Case 4 - Drawdown'!HD18)*EXP('Portfolio Return'!HD18)","v":239095.53516664027},{"$f":"(HE18-'Case 4 - Drawdown'!HE18)*EXP('Portfolio Return'!HE18)","v":292506.83413171599},{"$f":"(HF18-'Case 4 - Drawdown'!HF18)*EXP('Portfolio Return'!HF18)","v":225385.01716663805},{"$f":"(HG18-'Case 4 - Drawdown'!HG18)*EXP('Portfolio Return'!HG18)","v":181987.39535960977},{"$f":"(HH18-'Case 4 - Drawdown'!HH18)*EXP('Portfolio Return'!HH18)","v":204178.5345866381},{"$f":"(HI18-'Case 4 - Drawdown'!HI18)*EXP('Portfolio Return'!HI18)","v":158849.3392939842},{"$f":"(HJ18-'Case 4 - Drawdown'!HJ18)*EXP('Portfolio Return'!HJ18)","v":247116.07953451874},{"$f":"(HK18-'Case 4 - Drawdown'!HK18)*EXP('Portfolio Return'!HK18)","v":442169.69771484158},{"$f":"(HL18-'Case 4 - Drawdown'!HL18)*EXP('Portfolio Return'!HL18)","v":311045.15428481746},{"$f":"(HM18-'Case 4 - Drawdown'!HM18)*EXP('Portfolio Return'!HM18)","v":242302.083838919},{"$f":"(HN18-'Case 4 - Drawdown'!HN18)*EXP('Portfolio Return'!HN18)","v":142720.92344570911},{"$f":"(HO18-'Case 4 - Drawdown'!HO18)*EXP('Portfolio Return'!HO18)","v":203339.28265244424},{"$f":"(HP18-'Case 4 - Drawdown'!HP18)*EXP('Portfolio Return'!HP18)","v":257046.65565405838},{"$f":"(HQ18-'Case 4 - Drawdown'!HQ18)*EXP('Portfolio Return'!HQ18)","v":220742.79860030932},{"$f":"(HR18-'Case 4 - Drawdown'!HR18)*EXP('Portfolio Return'!HR18)","v":274682.15959657851},{"$f":"(HS18-'Case 4 - Drawdown'!HS18)*EXP('Portfolio Return'!HS18)","v":191758.5051203176},{"$f":"(HT18-'Case 4 - Drawdown'!HT18)*EXP('Portfolio Return'!HT18)","v":217476.33534949628},{"$f":"(HU18-'Case 4 - Drawdown'!HU18)*EXP('Portfolio Return'!HU18)","v":148728.80400174044},{"$f":"(HV18-'Case 4 - Drawdown'!HV18)*EXP('Portfolio Return'!HV18)","v":239472.10808257697},{"$f":"(HW18-'Case 4 - Drawdown'!HW18)*EXP('Portfolio Return'!HW18)","v":223255.23085975056},{"$f":"(HX18-'Case 4 - Drawdown'!HX18)*EXP('Portfolio Return'!HX18)","v":284851.19450690103},{"$f":"(HY18-'Case 4 - Drawdown'!HY18)*EXP('Portfolio Return'!HY18)","v":210976.54621464165},{"$f":"(HZ18-'Case 4 - Drawdown'!HZ18)*EXP('Portfolio Return'!HZ18)","v":360153.56594766577},{"$f":"(IA18-'Case 4 - Drawdown'!IA18)*EXP('Portfolio Return'!IA18)","v":263817.77360680758},{"$f":"(IB18-'Case 4 - Drawdown'!IB18)*EXP('Portfolio Return'!IB18)","v":213419.9980388392},{"$f":"(IC18-'Case 4 - Drawdown'!IC18)*EXP('Portfolio Return'!IC18)","v":245973.22125352712},{"$f":"(ID18-'Case 4 - Drawdown'!ID18)*EXP('Portfolio Return'!ID18)","v":257990.90322702235},{"$f":"(IE18-'Case 4 - Drawdown'!IE18)*EXP('Portfolio Return'!IE18)","v":205600.98838591488},{"$f":"(IF18-'Case 4 - Drawdown'!IF18)*EXP('Portfolio Return'!IF18)","v":185204.42550103966},{"$f":"(IG18-'Case 4 - Drawdown'!IG18)*EXP('Portfolio Return'!IG18)","v":218656.53040357435},{"$f":"(IH18-'Case 4 - Drawdown'!IH18)*EXP('Portfolio Return'!IH18)","v":244714.36563775729},{"$f":"(II18-'Case 4 - Drawdown'!II18)*EXP('Portfolio Return'!II18)","v":173488.29127676538},{"$f":"(IJ18-'Case 4 - Drawdown'!IJ18)*EXP('Portfolio Return'!IJ18)","v":251444.63435547374},{"$f":"(IK18-'Case 4 - Drawdown'!IK18)*EXP('Portfolio Return'!IK18)","v":163199.26791464436},{"$f":"(IL18-'Case 4 - Drawdown'!IL18)*EXP('Portfolio Return'!IL18)","v":176448.72124756227},{"$f":"(IM18-'Case 4 - Drawdown'!IM18)*EXP('Portfolio Return'!IM18)","v":200102.58560672309},{"$f":"(IN18-'Case 4 - Drawdown'!IN18)*EXP('Portfolio Return'!IN18)","v":242271.22089671067},{"$f":"(IO18-'Case 4 - Drawdown'!IO18)*EXP('Portfolio Return'!IO18)","v":200670.47425056962},{"$f":"(IP18-'Case 4 - Drawdown'!IP18)*EXP('Portfolio Return'!IP18)","v":207032.11205109727},{"$f":"(IQ18-'Case 4 - Drawdown'!IQ18)*EXP('Portfolio Return'!IQ18)","v":186158.85050283853},{"$f":"(IR18-'Case 4 - Drawdown'!IR18)*EXP('Portfolio Return'!IR18)","v":206981.59861247274},{"$f":"(IS18-'Case 4 - Drawdown'!IS18)*EXP('Portfolio Return'!IS18)","v":245862.24212287221},{"$f":"(IT18-'Case 4 - Drawdown'!IT18)*EXP('Portfolio Return'!IT18)","v":239474.24141535867},{"$f":"(IU18-'Case 4 - Drawdown'!IU18)*EXP('Portfolio Return'!IU18)","v":271254.23574167088},{"$f":"(IV18-'Case 4 - Drawdown'!IV18)*EXP('Portfolio Return'!IV18)","v":199123.13947972361},{"$f":"(IW18-'Case 4 - Drawdown'!IW18)*EXP('Portfolio Return'!IW18)","v":277203.11719670269},{"$f":"(IX18-'Case 4 - Drawdown'!IX18)*EXP('Portfolio Return'!IX18)","v":249346.24213772404},{"$f":"(IY18-'Case 4 - Drawdown'!IY18)*EXP('Portfolio Return'!IY18)","v":147354.05212194903},{"$f":"(IZ18-'Case 4 - Drawdown'!IZ18)*EXP('Portfolio Return'!IZ18)","v":169543.45153569739},{"$f":"(JA18-'Case 4 - Drawdown'!JA18)*EXP('Portfolio Return'!JA18)","v":167383.30761929692},{"$f":"(JB18-'Case 4 - Drawdown'!JB18)*EXP('Portfolio Return'!JB18)","v":186473.34507026471},{"$f":"(JC18-'Case 4 - Drawdown'!JC18)*EXP('Portfolio Return'!JC18)","v":233680.92750914398},{"$f":"(JD18-'Case 4 - Drawdown'!JD18)*EXP('Portfolio Return'!JD18)","v":256702.14462749992},{"$f":"(JE18-'Case 4 - Drawdown'!JE18)*EXP('Portfolio Return'!JE18)","v":142269.55568313968},{"$f":"(JF18-'Case 4 - Drawdown'!JF18)*EXP('Portfolio Return'!JF18)","v":171415.64177030532},{"$f":"(JG18-'Case 4 - Drawdown'!JG18)*EXP('Portfolio Return'!JG18)","v":238900.29549236727},{"$f":"(JH18-'Case 4 - Drawdown'!JH18)*EXP('Portfolio Return'!JH18)","v":218651.07178328652},{"$f":"(JI18-'Case 4 - Drawdown'!JI18)*EXP('Portfolio Return'!JI18)","v":209888.52611421724},{"$f":"(JJ18-'Case 4 - Drawdown'!JJ18)*EXP('Portfolio Return'!JJ18)","v":266161.69389298779},{"$f":"(JK18-'Case 4 - Drawdown'!JK18)*EXP('Portfolio Return'!JK18)","v":230979.38547894391},{"$f":"(JL18-'Case 4 - Drawdown'!JL18)*EXP('Portfolio Return'!JL18)","v":169058.05376187581},{"$f":"(JM18-'Case 4 - Drawdown'!JM18)*EXP('Portfolio Return'!JM18)","v":219902.60770767918},{"$f":"(JN18-'Case 4 - Drawdown'!JN18)*EXP('Portfolio Return'!JN18)","v":216289.72861768564},{"$f":"(JO18-'Case 4 - Drawdown'!JO18)*EXP('Portfolio Return'!JO18)","v":258036.79568486131},{"$f":"(JP18-'Case 4 - Drawdown'!JP18)*EXP('Portfolio Return'!JP18)","v":244024.69135304546},{"$f":"(JQ18-'Case 4 - Drawdown'!JQ18)*EXP('Portfolio Return'!JQ18)","v":178121.58108946643},{"$f":"(JR18-'Case 4 - Drawdown'!JR18)*EXP('Portfolio Return'!JR18)","v":264682.20832886227},{"$f":"(JS18-'Case 4 - Drawdown'!JS18)*EXP('Portfolio Return'!JS18)","v":235701.08294468172},{"$f":"(JT18-'Case 4 - Drawdown'!JT18)*EXP('Portfolio Return'!JT18)","v":188425.31774498397},{"$f":"(JU18-'Case 4 - Drawdown'!JU18)*EXP('Portfolio Return'!JU18)","v":158518.65700861611},{"$f":"(JV18-'Case 4 - Drawdown'!JV18)*EXP('Portfolio Return'!JV18)","v":159048.11745357275},{"$f":"(JW18-'Case 4 - Drawdown'!JW18)*EXP('Portfolio Return'!JW18)","v":207565.94278883177},{"$f":"(JX18-'Case 4 - Drawdown'!JX18)*EXP('Portfolio Return'!JX18)","v":163781.07546573863},{"$f":"(JY18-'Case 4 - Drawdown'!JY18)*EXP('Portfolio Return'!JY18)","v":232233.49834681992},{"$f":"(JZ18-'Case 4 - Drawdown'!JZ18)*EXP('Portfolio Return'!JZ18)","v":247353.69185471605},{"$f":"(KA18-'Case 4 - Drawdown'!KA18)*EXP('Portfolio Return'!KA18)","v":214206.54436848906},{"$f":"(KB18-'Case 4 - Drawdown'!KB18)*EXP('Portfolio Return'!KB18)","v":182867.54556958971},{"$f":"(KC18-'Case 4 - Drawdown'!KC18)*EXP('Portfolio Return'!KC18)","v":276046.59637960262},{"$f":"(KD18-'Case 4 - Drawdown'!KD18)*EXP('Portfolio Return'!KD18)","v":255131.64098664181},{"$f":"(KE18-'Case 4 - Drawdown'!KE18)*EXP('Portfolio Return'!KE18)","v":150220.56456693343},{"$f":"(KF18-'Case 4 - Drawdown'!KF18)*EXP('Portfolio Return'!KF18)","v":222440.66188817236},{"$f":"(KG18-'Case 4 - Drawdown'!KG18)*EXP('Portfolio Return'!KG18)","v":248090.21513703917},{"$f":"(KH18-'Case 4 - Drawdown'!KH18)*EXP('Portfolio Return'!KH18)","v":211404.77266119278},{"$f":"(KI18-'Case 4 - Drawdown'!KI18)*EXP('Portfolio Return'!KI18)","v":213066.13203901215},{"$f":"(KJ18-'Case 4 - Drawdown'!KJ18)*EXP('Portfolio Return'!KJ18)","v":187504.70792870095},{"$f":"(KK18-'Case 4 - Drawdown'!KK18)*EXP('Portfolio Return'!KK18)","v":196525.79031008619},{"$f":"(KL18-'Case 4 - Drawdown'!KL18)*EXP('Portfolio Return'!KL18)","v":296712.33159644931},{"$f":"(KM18-'Case 4 - Drawdown'!KM18)*EXP('Portfolio Return'!KM18)","v":207374.67431335797},{"$f":"(KN18-'Case 4 - Drawdown'!KN18)*EXP('Portfolio Return'!KN18)","v":118807.89757879217},{"$f":"(KO18-'Case 4 - Drawdown'!KO18)*EXP('Portfolio Return'!KO18)","v":235727.00738036417},{"$f":"(KP18-'Case 4 - Drawdown'!KP18)*EXP('Portfolio Return'!KP18)","v":317420.64772333461},{"$f":"(KQ18-'Case 4 - Drawdown'!KQ18)*EXP('Portfolio Return'!KQ18)","v":204208.87293999721},{"$f":"(KR18-'Case 4 - Drawdown'!KR18)*EXP('Portfolio Return'!KR18)","v":120385.3844991582},{"$f":"(KS18-'Case 4 - Drawdown'!KS18)*EXP('Portfolio Return'!KS18)","v":195259.68504225649},{"$f":"(KT18-'Case 4 - Drawdown'!KT18)*EXP('Portfolio Return'!KT18)","v":204686.18223415621},{"$f":"(KU18-'Case 4 - Drawdown'!KU18)*EXP('Portfolio Return'!KU18)","v":161220.39195888481},{"$f":"(KV18-'Case 4 - Drawdown'!KV18)*EXP('Portfolio Return'!KV18)","v":193169.58791585127},{"$f":"(KW18-'Case 4 - Drawdown'!KW18)*EXP('Portfolio Return'!KW18)","v":153882.57932179223},{"$f":"(KX18-'Case 4 - Drawdown'!KX18)*EXP('Portfolio Return'!KX18)","v":256898.96821624803},{"$f":"(KY18-'Case 4 - Drawdown'!KY18)*EXP('Portfolio Return'!KY18)","v":225286.39115278513},{"$f":"(KZ18-'Case 4 - Drawdown'!KZ18)*EXP('Portfolio Return'!KZ18)","v":263515.33805169538},{"$f":"(LA18-'Case 4 - Drawdown'!LA18)*EXP('Portfolio Return'!LA18)","v":215367.0729437774},{"$f":"(LB18-'Case 4 - Drawdown'!LB18)*EXP('Portfolio Return'!LB18)","v":126814.12399526607},{"$f":"(LC18-'Case 4 - Drawdown'!LC18)*EXP('Portfolio Return'!LC18)","v":216890.6292147417},{"$f":"(LD18-'Case 4 - Drawdown'!LD18)*EXP('Portfolio Return'!LD18)","v":283386.14783907722},{"$f":"(LE18-'Case 4 - Drawdown'!LE18)*EXP('Portfolio Return'!LE18)","v":181853.6998787203},{"$f":"(LF18-'Case 4 - Drawdown'!LF18)*EXP('Portfolio Return'!LF18)","v":202943.59076976299},{"$f":"(LG18-'Case 4 - Drawdown'!LG18)*EXP('Portfolio Return'!LG18)","v":199828.31671441664},{"$f":"(LH18-'Case 4 - Drawdown'!LH18)*EXP('Portfolio Return'!LH18)","v":161084.65723931766},{"$f":"(LI18-'Case 4 - Drawdown'!LI18)*EXP('Portfolio Return'!LI18)","v":220319.92878908466},{"$f":"(LJ18-'Case 4 - Drawdown'!LJ18)*EXP('Portfolio Return'!LJ18)","v":200229.35408612559},{"$f":"(LK18-'Case 4 - Drawdown'!LK18)*EXP('Portfolio Return'!LK18)","v":145025.16149040134},{"$f":"(LL18-'Case 4 - Drawdown'!LL18)*EXP('Portfolio Return'!LL18)","v":194389.33131654203},{"$f":"(LM18-'Case 4 - Drawdown'!LM18)*EXP('Portfolio Return'!LM18)","v":252942.83815863632},{"$f":"(LN18-'Case 4 - Drawdown'!LN18)*EXP('Portfolio Return'!LN18)","v":155940.69065229129},{"$f":"(LO18-'Case 4 - Drawdown'!LO18)*EXP('Portfolio Return'!LO18)","v":141483.28182216946},{"$f":"(LP18-'Case 4 - Drawdown'!LP18)*EXP('Portfolio Return'!LP18)","v":164222.14743302093},{"$f":"(LQ18-'Case 4 - Drawdown'!LQ18)*EXP('Portfolio Return'!LQ18)","v":219026.50078276187},{"$f":"(LR18-'Case 4 - Drawdown'!LR18)*EXP('Portfolio Return'!LR18)","v":285133.37227255094},{"$f":"(LS18-'Case 4 - Drawdown'!LS18)*EXP('Portfolio Return'!LS18)","v":246875.92790448223},{"$f":"(LT18-'Case 4 - Drawdown'!LT18)*EXP('Portfolio Return'!LT18)","v":273801.48443408549},{"$f":"(LU18-'Case 4 - Drawdown'!LU18)*EXP('Portfolio Return'!LU18)","v":200320.61764103849},{"$f":"(LV18-'Case 4 - Drawdown'!LV18)*EXP('Portfolio Return'!LV18)","v":185561.82361989314},{"$f":"(LW18-'Case 4 - Drawdown'!LW18)*EXP('Portfolio Return'!LW18)","v":210708.90896165243},{"$f":"(LX18-'Case 4 - Drawdown'!LX18)*EXP('Portfolio Return'!LX18)","v":281291.26174443774},{"$f":"(LY18-'Case 4 - Drawdown'!LY18)*EXP('Portfolio Return'!LY18)","v":298332.5774825252},{"$f":"(LZ18-'Case 4 - Drawdown'!LZ18)*EXP('Portfolio Return'!LZ18)","v":163496.87578660005},{"$f":"(MA18-'Case 4 - Drawdown'!MA18)*EXP('Portfolio Return'!MA18)","v":238008.85881279921},{"$f":"(MB18-'Case 4 - Drawdown'!MB18)*EXP('Portfolio Return'!MB18)","v":234817.24875172603},{"$f":"(MC18-'Case 4 - Drawdown'!MC18)*EXP('Portfolio Return'!MC18)","v":212944.12496945006},{"$f":"(MD18-'Case 4 - Drawdown'!MD18)*EXP('Portfolio Return'!MD18)","v":201871.69599495031},{"$f":"(ME18-'Case 4 - Drawdown'!ME18)*EXP('Portfolio Return'!ME18)","v":366890.28070857341},{"$f":"(MF18-'Case 4 - Drawdown'!MF18)*EXP('Portfolio Return'!MF18)","v":347966.38505413296},{"$f":"(MG18-'Case 4 - Drawdown'!MG18)*EXP('Portfolio Return'!MG18)","v":123388.76036573719},{"$f":"(MH18-'Case 4 - Drawdown'!MH18)*EXP('Portfolio Return'!MH18)","v":203226.76213339841},{"$f":"(MI18-'Case 4 - Drawdown'!MI18)*EXP('Portfolio Return'!MI18)","v":235583.71287333724},{"$f":"(MJ18-'Case 4 - Drawdown'!MJ18)*EXP('Portfolio Return'!MJ18)","v":171692.33824460235},{"$f":"(MK18-'Case 4 - Drawdown'!MK18)*EXP('Portfolio Return'!MK18)","v":205916.58242681154},{"$f":"(ML18-'Case 4 - Drawdown'!ML18)*EXP('Portfolio Return'!ML18)","v":160436.27595291173},{"$f":"(MM18-'Case 4 - Drawdown'!MM18)*EXP('Portfolio Return'!MM18)","v":149248.41711155724},{"$f":"(MN18-'Case 4 - Drawdown'!MN18)*EXP('Portfolio Return'!MN18)","v":238802.44680292113},{"$f":"(MO18-'Case 4 - Drawdown'!MO18)*EXP('Portfolio Return'!MO18)","v":190486.49328282569},{"$f":"(MP18-'Case 4 - Drawdown'!MP18)*EXP('Portfolio Return'!MP18)","v":246666.50984271002},{"$f":"(MQ18-'Case 4 - Drawdown'!MQ18)*EXP('Portfolio Return'!MQ18)","v":209079.87713879492},{"$f":"(MR18-'Case 4 - Drawdown'!MR18)*EXP('Portfolio Return'!MR18)","v":294624.16653988202},{"$f":"(MS18-'Case 4 - Drawdown'!MS18)*EXP('Portfolio Return'!MS18)","v":215186.13821745449},{"$f":"(MT18-'Case 4 - Drawdown'!MT18)*EXP('Portfolio Return'!MT18)","v":207190.21436627224},{"$f":"(MU18-'Case 4 - Drawdown'!MU18)*EXP('Portfolio Return'!MU18)","v":221024.07220901339},{"$f":"(MV18-'Case 4 - Drawdown'!MV18)*EXP('Portfolio Return'!MV18)","v":186210.18064421287},{"$f":"(MW18-'Case 4 - Drawdown'!MW18)*EXP('Portfolio Return'!MW18)","v":198690.06861250024},{"$f":"(MX18-'Case 4 - Drawdown'!MX18)*EXP('Portfolio Return'!MX18)","v":262296.50967242225},{"$f":"(MY18-'Case 4 - Drawdown'!MY18)*EXP('Portfolio Return'!MY18)","v":176577.016012062},{"$f":"(MZ18-'Case 4 - Drawdown'!MZ18)*EXP('Portfolio Return'!MZ18)","v":215629.60523410159},{"$f":"(NA18-'Case 4 - Drawdown'!NA18)*EXP('Portfolio Return'!NA18)","v":205350.04704891404},{"$f":"(NB18-'Case 4 - Drawdown'!NB18)*EXP('Portfolio Return'!NB18)","v":258971.50344775978},{"$f":"(NC18-'Case 4 - Drawdown'!NC18)*EXP('Portfolio Return'!NC18)","v":231786.87278658201},{"$f":"(ND18-'Case 4 - Drawdown'!ND18)*EXP('Portfolio Return'!ND18)","v":302506.02276969544},{"$f":"(NE18-'Case 4 - Drawdown'!NE18)*EXP('Portfolio Return'!NE18)","v":253046.17485511731},{"$f":"(NF18-'Case 4 - Drawdown'!NF18)*EXP('Portfolio Return'!NF18)","v":224893.54893095029},{"$f":"(NG18-'Case 4 - Drawdown'!NG18)*EXP('Portfolio Return'!NG18)","v":226591.70064822867},{"$f":"(NH18-'Case 4 - Drawdown'!NH18)*EXP('Portfolio Return'!NH18)","v":183019.80777385511},{"$f":"(NI18-'Case 4 - Drawdown'!NI18)*EXP('Portfolio Return'!NI18)","v":215653.0389615836},{"$f":"(NJ18-'Case 4 - Drawdown'!NJ18)*EXP('Portfolio Return'!NJ18)","v":210917.63527419497},{"$f":"(NK18-'Case 4 - Drawdown'!NK18)*EXP('Portfolio Return'!NK18)","v":247629.75008094363},{"$f":"(NL18-'Case 4 - Drawdown'!NL18)*EXP('Portfolio Return'!NL18)","v":195000.90941227193},{"$f":"(NM18-'Case 4 - Drawdown'!NM18)*EXP('Portfolio Return'!NM18)","v":325532.92599894095},{"$f":"(NN18-'Case 4 - Drawdown'!NN18)*EXP('Portfolio Return'!NN18)","v":167065.8943202568},{"$f":"(NO18-'Case 4 - Drawdown'!NO18)*EXP('Portfolio Return'!NO18)","v":168909.31118998275},{"$f":"(NP18-'Case 4 - Drawdown'!NP18)*EXP('Portfolio Return'!NP18)","v":265601.05479166686},{"$f":"(NQ18-'Case 4 - Drawdown'!NQ18)*EXP('Portfolio Return'!NQ18)","v":246869.50912826415},{"$f":"(NR18-'Case 4 - Drawdown'!NR18)*EXP('Portfolio Return'!NR18)","v":200389.12283127132},{"$f":"(NS18-'Case 4 - Drawdown'!NS18)*EXP('Portfolio Return'!NS18)","v":262500.07102440135},{"$f":"(NT18-'Case 4 - Drawdown'!NT18)*EXP('Portfolio Return'!NT18)","v":253785.26214469777},{"$f":"(NU18-'Case 4 - Drawdown'!NU18)*EXP('Portfolio Return'!NU18)","v":230738.91021466663},{"$f":"(NV18-'Case 4 - Drawdown'!NV18)*EXP('Portfolio Return'!NV18)","v":187090.54382056504},{"$f":"(NW18-'Case 4 - Drawdown'!NW18)*EXP('Portfolio Return'!NW18)","v":198533.84102235243},{"$f":"(NX18-'Case 4 - Drawdown'!NX18)*EXP('Portfolio Return'!NX18)","v":172513.75138623678},{"$f":"(NY18-'Case 4 - Drawdown'!NY18)*EXP('Portfolio Return'!NY18)","v":263242.73019528267},{"$f":"(NZ18-'Case 4 - Drawdown'!NZ18)*EXP('Portfolio Return'!NZ18)","v":140095.85041797694},{"$f":"(OA18-'Case 4 - Drawdown'!OA18)*EXP('Portfolio Return'!OA18)","v":266781.10329821549},{"$f":"(OB18-'Case 4 - Drawdown'!OB18)*EXP('Portfolio Return'!OB18)","v":179805.23113508476},{"$f":"(OC18-'Case 4 - Drawdown'!OC18)*EXP('Portfolio Return'!OC18)","v":193275.92972092889},{"$f":"(OD18-'Case 4 - Drawdown'!OD18)*EXP('Portfolio Return'!OD18)","v":208371.56086248127},{"$f":"(OE18-'Case 4 - Drawdown'!OE18)*EXP('Portfolio Return'!OE18)","v":244857.83509970104},{"$f":"(OF18-'Case 4 - Drawdown'!OF18)*EXP('Portfolio Return'!OF18)","v":244629.22496467436},{"$f":"(OG18-'Case 4 - Drawdown'!OG18)*EXP('Portfolio Return'!OG18)","v":207166.45625523804},{"$f":"(OH18-'Case 4 - Drawdown'!OH18)*EXP('Portfolio Return'!OH18)","v":153281.65315649961},{"$f":"(OI18-'Case 4 - Drawdown'!OI18)*EXP('Portfolio Return'!OI18)","v":233378.61708633881},{"$f":"(OJ18-'Case 4 - Drawdown'!OJ18)*EXP('Portfolio Return'!OJ18)","v":255141.5581251836},{"$f":"(OK18-'Case 4 - Drawdown'!OK18)*EXP('Portfolio Return'!OK18)","v":179747.57208703522},{"$f":"(OL18-'Case 4 - Drawdown'!OL18)*EXP('Portfolio Return'!OL18)","v":125362.96687349647},{"$f":"(OM18-'Case 4 - Drawdown'!OM18)*EXP('Portfolio Return'!OM18)","v":160771.34391627862},{"$f":"(ON18-'Case 4 - Drawdown'!ON18)*EXP('Portfolio Return'!ON18)","v":215831.36904968941},{"$f":"(OO18-'Case 4 - Drawdown'!OO18)*EXP('Portfolio Return'!OO18)","v":146894.21999728386},{"$f":"(OP18-'Case 4 - Drawdown'!OP18)*EXP('Portfolio Return'!OP18)","v":166962.84592080335},{"$f":"(OQ18-'Case 4 - Drawdown'!OQ18)*EXP('Portfolio Return'!OQ18)","v":179394.74327150395},{"$f":"(OR18-'Case 4 - Drawdown'!OR18)*EXP('Portfolio Return'!OR18)","v":241214.82496862329},{"$f":"(OS18-'Case 4 - Drawdown'!OS18)*EXP('Portfolio Return'!OS18)","v":192739.78439148824},{"$f":"(OT18-'Case 4 - Drawdown'!OT18)*EXP('Portfolio Return'!OT18)","v":230797.2336083595},{"$f":"(OU18-'Case 4 - Drawdown'!OU18)*EXP('Portfolio Return'!OU18)","v":239185.98867989934},{"$f":"(OV18-'Case 4 - Drawdown'!OV18)*EXP('Portfolio Return'!OV18)","v":209505.21950061561},{"$f":"(OW18-'Case 4 - Drawdown'!OW18)*EXP('Portfolio Return'!OW18)","v":183681.57236365305},{"$f":"(OX18-'Case 4 - Drawdown'!OX18)*EXP('Portfolio Return'!OX18)","v":226672.13021242328},{"$f":"(OY18-'Case 4 - Drawdown'!OY18)*EXP('Portfolio Return'!OY18)","v":285993.45678274339},{"$f":"(OZ18-'Case 4 - Drawdown'!OZ18)*EXP('Portfolio Return'!OZ18)","v":231581.21357642251},{"$f":"(PA18-'Case 4 - Drawdown'!PA18)*EXP('Portfolio Return'!PA18)","v":184264.05591879971},{"$f":"(PB18-'Case 4 - Drawdown'!PB18)*EXP('Portfolio Return'!PB18)","v":229905.17459385929},{"$f":"(PC18-'Case 4 - Drawdown'!PC18)*EXP('Portfolio Return'!PC18)","v":173484.02766970708},{"$f":"(PD18-'Case 4 - Drawdown'!PD18)*EXP('Portfolio Return'!PD18)","v":310894.11047277192},{"$f":"(PE18-'Case 4 - Drawdown'!PE18)*EXP('Portfolio Return'!PE18)","v":273326.65472253819},{"$f":"(PF18-'Case 4 - Drawdown'!PF18)*EXP('Portfolio Return'!PF18)","v":266200.59276813804},{"$f":"(PG18-'Case 4 - Drawdown'!PG18)*EXP('Portfolio Return'!PG18)","v":196023.6297908657},{"$f":"(PH18-'Case 4 - Drawdown'!PH18)*EXP('Portfolio Return'!PH18)","v":160783.62618206532},{"$f":"(PI18-'Case 4 - Drawdown'!PI18)*EXP('Portfolio Return'!PI18)","v":216018.13401579732},{"$f":"(PJ18-'Case 4 - Drawdown'!PJ18)*EXP('Portfolio Return'!PJ18)","v":348501.72148539353},{"$f":"(PK18-'Case 4 - Drawdown'!PK18)*EXP('Portfolio Return'!PK18)","v":234399.08966853991},{"$f":"(PL18-'Case 4 - Drawdown'!PL18)*EXP('Portfolio Return'!PL18)","v":239975.05351015559},{"$f":"(PM18-'Case 4 - Drawdown'!PM18)*EXP('Portfolio Return'!PM18)","v":237237.36377567658},{"$f":"(PN18-'Case 4 - Drawdown'!PN18)*EXP('Portfolio Return'!PN18)","v":278214.39741886558},{"$f":"(PO18-'Case 4 - Drawdown'!PO18)*EXP('Portfolio Return'!PO18)","v":199626.50445801049},{"$f":"(PP18-'Case 4 - Drawdown'!PP18)*EXP('Portfolio Return'!PP18)","v":195098.16886122696},{"$f":"(PQ18-'Case 4 - Drawdown'!PQ18)*EXP('Portfolio Return'!PQ18)","v":305645.13124746102},{"$f":"(PR18-'Case 4 - Drawdown'!PR18)*EXP('Portfolio Return'!PR18)","v":180680.04790920459},{"$f":"(PS18-'Case 4 - Drawdown'!PS18)*EXP('Portfolio Return'!PS18)","v":229126.87488092744},{"$f":"(PT18-'Case 4 - Drawdown'!PT18)*EXP('Portfolio Return'!PT18)","v":258836.26573589473},{"$f":"(PU18-'Case 4 - Drawdown'!PU18)*EXP('Portfolio Return'!PU18)","v":211467.67444142236},{"$f":"(PV18-'Case 4 - Drawdown'!PV18)*EXP('Portfolio Return'!PV18)","v":268383.92963673832},{"$f":"(PW18-'Case 4 - Drawdown'!PW18)*EXP('Portfolio Return'!PW18)","v":181962.37459679486},{"$f":"(PX18-'Case 4 - Drawdown'!PX18)*EXP('Portfolio Return'!PX18)","v":136472.43730476691},{"$f":"(PY18-'Case 4 - Drawdown'!PY18)*EXP('Portfolio Return'!PY18)","v":317614.34801866871},{"$f":"(PZ18-'Case 4 - Drawdown'!PZ18)*EXP('Portfolio Return'!PZ18)","v":196704.99657218976},{"$f":"(QA18-'Case 4 - Drawdown'!QA18)*EXP('Portfolio Return'!QA18)","v":247011.36761090779},{"$f":"(QB18-'Case 4 - Drawdown'!QB18)*EXP('Portfolio Return'!QB18)","v":171581.76096200259},{"$f":"(QC18-'Case 4 - Drawdown'!QC18)*EXP('Portfolio Return'!QC18)","v":138551.51264087972},{"$f":"(QD18-'Case 4 - Drawdown'!QD18)*EXP('Portfolio Return'!QD18)","v":235963.87801111455},{"$f":"(QE18-'Case 4 - Drawdown'!QE18)*EXP('Portfolio Return'!QE18)","v":160422.30815767939},{"$f":"(QF18-'Case 4 - Drawdown'!QF18)*EXP('Portfolio Return'!QF18)","v":234946.11462233492},{"$f":"(QG18-'Case 4 - Drawdown'!QG18)*EXP('Portfolio Return'!QG18)","v":171509.1204722753},{"$f":"(QH18-'Case 4 - Drawdown'!QH18)*EXP('Portfolio Return'!QH18)","v":141954.7445460241},{"$f":"(QI18-'Case 4 - Drawdown'!QI18)*EXP('Portfolio Return'!QI18)","v":204531.04654227124},{"$f":"(QJ18-'Case 4 - Drawdown'!QJ18)*EXP('Portfolio Return'!QJ18)","v":143932.89256303152},{"$f":"(QK18-'Case 4 - Drawdown'!QK18)*EXP('Portfolio Return'!QK18)","v":279959.70943478763},{"$f":"(QL18-'Case 4 - Drawdown'!QL18)*EXP('Portfolio Return'!QL18)","v":264097.42958734679},{"$f":"(QM18-'Case 4 - Drawdown'!QM18)*EXP('Portfolio Return'!QM18)","v":167887.45446172392},{"$f":"(QN18-'Case 4 - Drawdown'!QN18)*EXP('Portfolio Return'!QN18)","v":193863.93625655683},{"$f":"(QO18-'Case 4 - Drawdown'!QO18)*EXP('Portfolio Return'!QO18)","v":168361.02788150113},{"$f":"(QP18-'Case 4 - Drawdown'!QP18)*EXP('Portfolio Return'!QP18)","v":178687.97995011779},{"$f":"(QQ18-'Case 4 - Drawdown'!QQ18)*EXP('Portfolio Return'!QQ18)","v":158814.85004468437},{"$f":"(QR18-'Case 4 - Drawdown'!QR18)*EXP('Portfolio Return'!QR18)","v":188228.76367047083},{"$f":"(QS18-'Case 4 - Drawdown'!QS18)*EXP('Portfolio Return'!QS18)","v":386875.95231230935},{"$f":"(QT18-'Case 4 - Drawdown'!QT18)*EXP('Portfolio Return'!QT18)","v":223856.28760551382},{"$f":"(QU18-'Case 4 - Drawdown'!QU18)*EXP('Portfolio Return'!QU18)","v":210670.78359187217},{"$f":"(QV18-'Case 4 - Drawdown'!QV18)*EXP('Portfolio Return'!QV18)","v":272436.11879522551},{"$f":"(QW18-'Case 4 - Drawdown'!QW18)*EXP('Portfolio Return'!QW18)","v":181834.67042939446},{"$f":"(QX18-'Case 4 - Drawdown'!QX18)*EXP('Portfolio Return'!QX18)","v":151593.38211105819},{"$f":"(QY18-'Case 4 - Drawdown'!QY18)*EXP('Portfolio Return'!QY18)","v":144247.61087667602},{"$f":"(QZ18-'Case 4 - Drawdown'!QZ18)*EXP('Portfolio Return'!QZ18)","v":253705.88669369419},{"$f":"(RA18-'Case 4 - Drawdown'!RA18)*EXP('Portfolio Return'!RA18)","v":186569.75403687413},{"$f":"(RB18-'Case 4 - Drawdown'!RB18)*EXP('Portfolio Return'!RB18)","v":273044.47909080487},{"$f":"(RC18-'Case 4 - Drawdown'!RC18)*EXP('Portfolio Return'!RC18)","v":264310.31192103092},{"$f":"(RD18-'Case 4 - Drawdown'!RD18)*EXP('Portfolio Return'!RD18)","v":244075.80489926113},{"$f":"(RE18-'Case 4 - Drawdown'!RE18)*EXP('Portfolio Return'!RE18)","v":170432.24064124984},{"$f":"(RF18-'Case 4 - Drawdown'!RF18)*EXP('Portfolio Return'!RF18)","v":247295.78176557782},{"$f":"(RG18-'Case 4 - Drawdown'!RG18)*EXP('Portfolio Return'!RG18)","v":186811.69695014055},{"$f":"(RH18-'Case 4 - Drawdown'!RH18)*EXP('Portfolio Return'!RH18)","v":155402.25278553247},{"$f":"(RI18-'Case 4 - Drawdown'!RI18)*EXP('Portfolio Return'!RI18)","v":235249.33857622815},{"$f":"(RJ18-'Case 4 - Drawdown'!RJ18)*EXP('Portfolio Return'!RJ18)","v":241813.59973136694},{"$f":"(RK18-'Case 4 - Drawdown'!RK18)*EXP('Portfolio Return'!RK18)","v":215985.2547876208},{"$f":"(RL18-'Case 4 - Drawdown'!RL18)*EXP('Portfolio Return'!RL18)","v":160645.52219756291},{"$f":"(RM18-'Case 4 - Drawdown'!RM18)*EXP('Portfolio Return'!RM18)","v":229754.21748853842},{"$f":"(RN18-'Case 4 - Drawdown'!RN18)*EXP('Portfolio Return'!RN18)","v":169066.083335078},{"$f":"(RO18-'Case 4 - Drawdown'!RO18)*EXP('Portfolio Return'!RO18)","v":262721.82874366071},{"$f":"(RP18-'Case 4 - Drawdown'!RP18)*EXP('Portfolio Return'!RP18)","v":150452.17720042932},{"$f":"(RQ18-'Case 4 - Drawdown'!RQ18)*EXP('Portfolio Return'!RQ18)","v":234576.75064755164},{"$f":"(RR18-'Case 4 - Drawdown'!RR18)*EXP('Portfolio Return'!RR18)","v":210340.19368033571},{"$f":"(RS18-'Case 4 - Drawdown'!RS18)*EXP('Portfolio Return'!RS18)","v":201931.68257683283},{"$f":"(RT18-'Case 4 - Drawdown'!RT18)*EXP('Portfolio Return'!RT18)","v":243849.02878234893},{"$f":"(RU18-'Case 4 - Drawdown'!RU18)*EXP('Portfolio Return'!RU18)","v":248804.95541558583},{"$f":"(RV18-'Case 4 - Drawdown'!RV18)*EXP('Portfolio Return'!RV18)","v":202906.6721118397},{"$f":"(RW18-'Case 4 - Drawdown'!RW18)*EXP('Portfolio Return'!RW18)","v":238195.97387706363},{"$f":"(RX18-'Case 4 - Drawdown'!RX18)*EXP('Portfolio Return'!RX18)","v":257424.57344628795},{"$f":"(RY18-'Case 4 - Drawdown'!RY18)*EXP('Portfolio Return'!RY18)","v":189538.60016597094},{"$f":"(RZ18-'Case 4 - Drawdown'!RZ18)*EXP('Portfolio Return'!RZ18)","v":212101.98092261079},{"$f":"(SA18-'Case 4 - Drawdown'!SA18)*EXP('Portfolio Return'!SA18)","v":242871.63434891155},{"$f":"(SB18-'Case 4 - Drawdown'!SB18)*EXP('Portfolio Return'!SB18)","v":129398.23957731262},{"$f":"(SC18-'Case 4 - Drawdown'!SC18)*EXP('Portfolio Return'!SC18)","v":289527.34398417192},{"$f":"(SD18-'Case 4 - Drawdown'!SD18)*EXP('Portfolio Return'!SD18)","v":216073.57942866362},{"$f":"(SE18-'Case 4 - Drawdown'!SE18)*EXP('Portfolio Return'!SE18)","v":187965.95806672273},{"$f":"(SF18-'Case 4 - Drawdown'!SF18)*EXP('Portfolio Return'!SF18)","v":145474.58958474587},{"$f":"(SG18-'Case 4 - Drawdown'!SG18)*EXP('Portfolio Return'!SG18)","v":212438.35187440834}]
[31,{"$f":"(B33-'Case 4 - Drawdown'!B33)*EXP('Portfolio Return'!B33)","v":242923.69593019845},{"$f":"(C33-'Case 4 - Drawdown'!C33)*EXP('Portfolio Return'!C33)","v":254759.84938027989},{"$f":"(D33-'Case 4 - Drawdown'!D33)*EXP('Portfolio Return'!D33)","v":233846.23120314811},{"$f":"(E33-'Case 4 - Drawdown'!E33)*EXP('Portfolio Return'!E33)","v":319188.93485126022},{"$f":"(F33-'Case 4 - Drawdown'!F33)*EXP('Portfolio Return'!F33)","v":239251.01842143445},{"$f":"(G33-'Case 4 - Drawdown'!G33)*EXP('Portfolio Return'!G33)","v":280886.97525048256},{"$f":"(H33-'Case 4 - Drawdown'!H33)*EXP('Portfolio Return'!H33)","v":524579.40936883981},{"$f":"(I33-'Case 4 - Drawdown'!I33)*EXP('Portfolio Return'!I33)","v":288508.18895194615},{"$f":"(J33-'Case 4 - Drawdown'!J33)*EXP('Portfolio Return'!J33)","v":203842.23752977751},{"$f":"(K33-'Case 4 - Drawdown'!K33)*EXP('Portfolio Return'!K33)","v":233487.81684212989},{"$f":"(L33-'Case 4 - Drawdown'!L33)*EXP('Portfolio Return'!L33)","v":180613.45947881509},{"$f":"(M33-'Case 4 - Drawdown'!M33)*EXP('Portfolio Return'!M33)","v":186164.86325420855},{"$f":"(N33-'Case 4 - Drawdown'!N33)*EXP('Portfolio Return'!N33)","v":302463.31743330474},{"$f":"(O33-'Case 4 - Drawdown'!O33)*EXP('Portfolio Return'!O33)","v":197023.08265203537},{"$f":"(P33-'Case 4 - Drawdown'!P33)*EXP('Portfolio Return'!P33)","v":204810.87057545839},{"$f":"(Q33-'Case 4 - Drawdown'!Q33)*EXP('Portfolio Return'!Q33)","v":191051.27786147498},{"$f":"(R33-'Case 4 - Drawdown'!R33)*EXP('Portfolio Return'!R33)","v":394800.39702468284},{"$f":"(S33-'Case 4 - Drawdown'!S33)*EXP('Portfolio Return'!S33)","v":158134.88551473728},{"$f":"(T33-'Case 4 - Drawdown'!T33)*EXP('Portfolio Return'!T33)","v":238091.80898635412},{"$f":"(U33-'Case 4 - Drawdown'!U33)*EXP('Portfolio Return'!U33)","v":291789.75322779402},{"$f":"(V33-'Case 4 - Drawdown'!V33)*EXP('Portfolio Return'!V33)","v":400072.61622551462},{"$f":"(W33-'Case 4 - Drawdown'!W33)*EXP('Portfolio Return'!W33)","v":354771.87731636496},{"$f":"(X33-'Case 4 - Drawdown'!X33)*EXP('Portfolio Return'!X33)","v":364213.5277006267},{"$f":"(Y33-'Case 4 - Drawdown'!Y33)*EXP('Portfolio Return'!Y33)","v":247845.18421385245},{"$f":"(Z33-'Case 4 - Drawdown'!Z33)*EXP('Portfolio Return'!Z33)","v":334741.20295684418},{"$f":"(AA33-'Case 4 - Drawdown'!AA33)*EXP('Portfolio Return'!AA33)","v":301896.13954257045},{"$f":"(AB33-'Case 4 - Drawdown'!AB33)*EXP('Portfolio Return'!AB33)","v":336224.88155841653},{"$f":"(AC33-'Case 4 - Drawdown'!AC33)*EXP('Portfolio Return'!AC33)","v":127369.02188141603},{"$f":"(AD33-'Case 4 - Drawdown'!AD33)*EXP('Portfolio Return'!AD33)","v":191163.5920033165},{"$f":"(AE33-'Case 4 - Drawdown'!AE33)*EXP('Portfolio Return'!AE33)","v":227735.26763959255},{"$f":"(AF33-'Case 4 - Drawdown'!AF33)*EXP('Portfolio Return'!AF33)","v":316219.1932170238},{"$f":"(AG33-'Case 4 - Drawdown'!AG33)*EXP('Portfolio Return'!AG33)","v":423666.05124820175},{"$f":"(AH33-'Case 4 - Drawdown'!AH33)*EXP('Portfolio Return'!AH33)","v":319061.29245026497},{"$f":"(AI33-'Case 4 - Drawdown'!AI33)*EXP('Portfolio Return'!AI33)","v":315301.65365686204},{"$f":"(AJ33-'Case 4 - Drawdown'!AJ33)*EXP('Portfolio Return'!AJ33)","v":331766.35242421069},{"$f":"(AK33-'Case 4 - Drawdown'!AK33)*EXP('Portfolio Return'!AK33)","v":124385.88295500039},{"$f":"(AL33-'Case 4 - Drawdown'!AL33)*EXP('Portfolio Return'!AL33)","v":273694.28246401477},{"$f":"(AM33-'Case 4 - Drawdown'!AM33)*EXP('Portfolio Return'!AM33)","v":336556.00241873326},{"$f":"(AN33-'Case 4 - Drawdown'!AN33)*EXP('Portfolio Return'!AN33)","v":266218.42014211102},{"$f":"(AO33-'Case 4 - Drawdown'!AO33)*EXP('Portfolio Return'!AO33)","v":158954.20551952178},{"$f":"(AP33-'Case 4 - Drawdown'!AP33)*EXP('Portfolio Return'!AP33)","v":281126.66132819204},{"$f":"(AQ33-'Case 4 - Drawdown'!AQ33)*EXP('Portfolio Return'!AQ33)","v":267976.31283382984},{"$f":"(AR33-'Case 4 - Drawdown'!AR33)*EXP('Portfolio Return'!AR33)","v":257309.76880843713},{"$f":"(AS33-'Case 4 - Drawdown'!AS33)*EXP('Portfolio Return'!AS33)","v":252673.6645717505},{"$f":"(AT33-'Case 4 - Drawdown'!AT33)*EXP('Portfolio Return'!AT33)","v":333989.41414269508},{"$f":"(AU33-'Case 4 - Drawdown'!AU33)*EXP('Portfolio Return'!AU33)","v":324291.00323760678},{"$f":"(AV33-'Case 4 - Drawdown'!AV33)*EXP('Portfolio Return'!AV33)","v":248890.22597981803},{"$f":"(AW33-'Case 4 - Drawdown'!AW33)*EXP('Portfolio Return'!AW33)","v":180118.70910817262},{"$f":"(AX33-'Case 4 - Drawdown'!AX33)*EXP('Portfolio Return'!AX33)","v":467303.47378108837},{"$f":"(AY33-'Case 4 - Drawdown'!AY33)*EXP('Portfolio Return'!AY33)","v":183968.73710741597},{"$f":"(AZ33-'Case 4 - Drawdown'!AZ33)*EXP('Portfolio Return'!AZ33)","v":467531.55397552566},{"$f":"(BA33-'Case 4 - Drawdown'!BA33)*EXP('Portfolio Return'!BA33)","v":246862.28613504037},{"$f":"(BB33-'Case 4 - Drawdown'!BB33)*EXP('Portfolio Return'!BB33)","v":205507.19306664736},{"$f":"(BC33-'Case 4 - Drawdown'!BC33)*EXP('Portfolio Return'!BC33)","v":248421.01358010969},{"$f":"(BD33-'Case 4 - Drawdown'!BD33)*EXP('Portfolio Return'!BD33)","v":423642.24559884268},{"$f":"(BE33-'Case 4 - Drawdown'!BE33)*EXP('Portfolio Return'!BE33)","v":179424.83652970669},{"$f":"(BF33-'Case 4 - Drawdown'!BF33)*EXP('Portfolio Return'!BF33)","v":393496.6095970333},{"$f":"(BG33-'Case 4 - Drawdown'!BG33)*EXP('Portfolio Return'!BG33)","v":300620.59991437249},{"$f":"(BH33-'Case 4 - Drawdown'!BH33)*EXP('Portfolio Return'!BH33)","v":239355.38696592563},{"$f":"(BI33-'Case 4 - Drawdown'!BI33)*EXP('Portfolio Return'!BI33)","v":254925.03449506711},{"$f":"(BJ33-'Case 4 - Drawdown'!BJ33)*EXP('Portfolio Return'!BJ33)","v":344369.59703982179},{"$f":"(BK33-'Case 4 - Drawdown'!BK33)*EXP('Portfolio Return'!BK33)","v":379708.5428737317},{"$f":"(BL33-'Case 4 - Drawdown'!BL33)*EXP('Portfolio Return'!BL33)","v":177536.9595370176},{"$f":"(BM33-'Case 4 - Drawdown'!BM33)*EXP('Portfolio Return'!BM33)","v":199473.87363613042},{"$f":"(BN33-'Case 4 - Drawdown'!BN33)*EXP('Portfolio Return'!BN33)","v":201249.71950342142},{"$f":"(BO33-'Case 4 - Drawdown'!BO33)*EXP('Portfolio Return'!BO33)","v":242750.66137021227},{"$f":"(BP33-'Case 4 - Drawdown'!BP33)*EXP('Portfolio Return'!BP33)","v":320739.94888563931},{"$f":"(BQ33-'Case 4 - Drawdown'!BQ33)*EXP('Portfolio Return'!BQ33)","v":386963.48653499602},{"$f":"(BR33-'Case 4 - Drawdown'!BR33)*EXP('Portfolio Return'!BR33)","v":225431.09823212324},{"$f":"(BS33-'Case 4 - Drawdown'!BS33)*EXP('Portfolio Return'!BS33)","v":138878.39192436935},{"$f":"(BT33-'Case 4 - Drawdown'!BT33)*EXP('Portfolio Return'!BT33)","v":289648.48333828017},{"$f":"(BU33-'Case 4 - Drawdown'!BU33)*EXP('Portfolio Return'!BU33)","v":298445.38210520137},{"$f":"(BV33-'Case 4 - Drawdown'!BV33)*EXP('Portfolio Return'!BV33)","v":277814.63990289951},{"$f":"(BW33-'Case 4 - Drawdown'!BW33)*EXP('Portfolio Return'!BW33)","v":365092.35237525037},{"$f":"(BX33-'Case 4 - Drawdown'!BX33)*EXP('Portfolio Return'!BX33)","v":306849.00349773845},{"$f":"(BY33-'Case 4 - Drawdown'!BY33)*EXP('Portfolio Return'!BY33)","v":346339.7987532093},{"$f":"(BZ33-'Case 4 - Drawdown'!BZ33)*EXP('Portfolio Return'!BZ33)","v":365942.43466216989},{"$f":"(CA33-'Case 4 - Drawdown'!CA33)*EXP('Portfolio Return'!CA33)","v":327091.828547746},{"$f":"(CB33-'Case 4 - Drawdown'!CB33)*EXP('Portfolio Return'!CB33)","v":263403.08930572896},{"$f":"(CC33-'Case 4 - Drawdown'!CC33)*EXP('Portfolio Return'!CC33)","v":234858.25529839212},{"$f":"(CD33-'Case 4 - Drawdown'!CD33)*EXP('Portfolio Return'!CD33)","v":384402.31431693753},{"$f":"(CE33-'Case 4 - Drawdown'!CE33)*EXP('Portfolio Return'!CE33)","v":275063.27274147404},{"$f":"(CF33-'Case 4 - Drawdown'!CF33)*EXP('Portfolio Return'!CF33)","v":227843.78975855352},{"$f":"(CG33-'Case 4 - Drawdown'!CG33)*EXP('Portfolio Return'!CG33)","v":409600.02914991369},{"$f":"(CH33-'Case 4 - Drawdown'!CH33)*EXP('Portfolio Return'!CH33)","v":387186.56956882461},{"$f":"(CI33-'Case 4 - Drawdown'!CI33)*EXP('Portfolio Return'!CI33)","v":320548.81514432729},{"$f":"(CJ33-'Case 4 - Drawdown'!CJ33)*EXP('Portfolio Return'!CJ33)","v":239254.09590281159},{"$f":"(CK33-'Case 4 - Drawdown'!CK33)*EXP('Portfolio Return'!CK33)","v":246300.47997474694},{"$f":"(CL33-'Case 4 - Drawdown'!CL33)*EXP('Portfolio Return'!CL33)","v":252970.28764838137},{"$f":"(CM33-'Case 4 - Drawdown'!CM33)*EXP('Portfolio Return'!CM33)","v":173183.38335397324},{"$f":"(CN33-'Case 4 - Drawdown'!CN33)*EXP('Portfolio Return'!CN33)","v":373902.45886290917},{"$f":"(CO33-'Case 4 - Drawdown'!CO33)*EXP('Portfolio Return'!CO33)","v":289374.82489270484},{"$f":"(CP33-'Case 4 - Drawdown'!CP33)*EXP('Portfolio Return'!CP33)","v":305321.05697657535},{"$f":"(CQ33-'Case 4 - Drawdown'!CQ33)*EXP('Portfolio Return'!CQ33)","v":206936.77555273089},{"$f":"(CR33-'Case 4 - Drawdown'!CR33)*EXP('Portfolio Return'!CR33)","v":341323.87494455354},{"$f":"(CS33-'Case 4 - Drawdown'!CS33)*EXP('Portfolio Return'!CS33)","v":311229.65292722924},{"$f":"(CT33-'Case 4 - Drawdown'!CT33)*EXP('Portfolio Return'!CT33)","v":387997.15832864057},{"$f":"(CU33-'Case 4 - Drawdown'!CU33)*EXP('Portfolio Return'!CU33)","v":238615.90893203585},{"$f":"(CV33-'Case 4 - Drawdown'!CV33)*EXP('Portfolio Return'!CV33)","v":308088.25865479535},{"$f":"(CW33-'Case 4 - Drawdown'!CW33)*EXP('Portfolio Return'!CW33)","v":410962.32867752999},{"$f":"(CX33-'Case 4 - Drawdown'!CX33)*EXP('Portfolio Return'!CX33)","v":429033.78716625716},{"$f":"(CY33-'Case 4 - Drawdown'!CY33)*EXP('Portfolio Return'!CY33)","v":339170.74503986439},{"$f":"(CZ33-'Case 4 - Drawdown'!CZ33)*EXP('Portfolio Return'!CZ33)","v":152697.73230618957},{"$f":"(DA33-'Case 4 - Drawdown'!DA33)*EXP('Portfolio Return'!DA33)","v":405927.72664343496},{"$f":"(DB33-'Case 4 - Drawdown'!DB33)*EXP('Portfolio Return'!DB33)","v":316350.15585968678},{"$f":"(DC33-'Case 4 - Drawdown'!DC33)*EXP('Portfolio Return'!DC33)","v":204994.79002240032},{"$f":"(DD33-'Case 4 - Drawdown'!DD33)*EXP('Portfolio Return'!DD33)","v":164083.85766718313},{"$f":"(DE33-'Case 4 - Drawdown'!DE33)*EXP('Portfolio Return'!DE33)","v":325306.18529855105},{"$f":"(DF33-'Case 4 - Drawdown'!DF33)*EXP('Portfolio Return'!DF33)","v":252838.69695018372},{"$f":"(DG33-'Case 4 - Drawdown'!DG33)*EXP('Portfolio Return'!DG33)","v":297907.62823426217},{"$f":"(DH33-'Case 4 - Drawdown'!DH33)*EXP('Portfolio Return'!DH33)","v":314575.73590081779},{"$f":"(DI33-'Case 4 - Drawdown'!DI33)*EXP('Portfolio Return'!DI33)","v":231222.33675315726},{"$f":"(DJ33-'Case 4 - Drawdown'!DJ33)*EXP('Portfolio Return'!DJ33)","v":365710.42891549697},{"$f":"(DK33-'Case 4 - Drawdown'!DK33)*EXP('Portfolio Return'!DK33)","v":296292.05078047269},{"$f":"(DL33-'Case 4 - Drawdown'!DL33)*EXP('Portfolio Return'!DL33)","v":218788.18073215961},{"$f":"(DM33-'Case 4 - Drawdown'!DM33)*EXP('Portfolio Return'!DM33)","v":311062.81594536535},{"$f":"(DN33-'Case 4 - Drawdown'!DN33)*EXP('Portfolio Return'!DN33)","v":314757.05635190255},{"$f":"(DO33-'Case 4 - Drawdown'!DO33)*EXP('Portfolio Return'!DO33)","v":314044.54846146359},{"$f":"(DP33-'Case 4 - Drawdown'!DP33)*EXP('Portfolio Return'!DP33)","v":239294.07872596913},{"$f":"(DQ33-'Case 4 - Drawdown'!DQ33)*EXP('Portfolio Return'!DQ33)","v":576126.31177070644},{"$f":"(DR33-'Case 4 - Drawdown'!DR33)*EXP('Portfolio Return'!DR33)","v":224021.72725643805},{"$f":"(DS33-'Case 4 - Drawdown'!DS33)*EXP('Portfolio Return'!DS33)","v":400850.49457183719},{"$f":"(DT33-'Case 4 - Drawdown'!DT33)*EXP('Portfolio Return'!DT33)","v":312807.18319740036},{"$f":"(DU33-'Case 4 - Drawdown'!DU33)*EXP('Portfolio Return'!DU33)","v":324910.57881981868},{"$f":"(DV33-'Case 4 - Drawdown'!DV33)*EXP('Portfolio Return'!DV33)","v":283453.76901019906},{"$f":"(DW33-'Case 4 - Drawdown'!DW33)*EXP('Portfolio Return'!DW33)","v":312678.0914356641},{"$f":"(DX33-'Case 4 - Drawdown'!DX33)*EXP('Portfolio Return'!DX33)","v":220106.81468435354},{"$f":"(DY33-'Case 4 - Drawdown'!DY33)*EXP('Portfolio Return'!DY33)","v":206006.3053513596},{"$f":"(DZ33-'Case 4 - Drawdown'!DZ33)*EXP('Portfolio Return'!DZ33)","v":284140.0572801024},{"$f":"(EA33-'Case 4 - Drawdown'!EA33)*EXP('Portfolio Return'!EA33)","v":480003.14798069},{"$f":"(EB33-'Case 4 - Drawdown'!EB33)*EXP('Portfolio Return'!EB33)","v":228318.9332146362},{"$f":"(EC33-'Case 4 - Drawdown'!EC33)*EXP('Portfolio Return'!EC33)","v":523562.29658601538},{"$f":"(ED33-'Case 4 - Drawdown'!ED33)*EXP('Portfolio Return'!ED33)","v":306910.8728438252},{"$f":"(EE33-'Case 4 - Drawdown'!EE33)*EXP('Portfolio Return'!EE33)","v":294937.15916537412},{"$f":"(EF33-'Case 4 - Drawdown'!EF33)*EXP('Portfolio Return'!EF33)","v":372439.54478072358},{"$f":"(EG33-'Case 4 - Drawdown'!EG33)*EXP('Portfolio Return'!EG33)","v":426253.27005169971},{"$f":"(EH33-'Case 4 - Drawdown'!EH33)*EXP('Portfolio Return'!EH33)","v":215333.42311182347},{"$f":"(EI33-'Case 4 - Drawdown'!EI33)*EXP('Portfolio Return'!EI33)","v":233363.47158826888},{"$f":"(EJ33-'Case 4 - Drawdown'!EJ33)*EXP('Portfolio Return'!EJ33)","v":316554.62541969493},{"$f":"(EK33-'Case 4 - Drawdown'!EK33)*EXP('Portfolio Return'!EK33)","v":292300.91170160932},{"$f":"(EL33-'Case 4 - Drawdown'!EL33)*EXP('Portfolio Return'!EL33)","v":259337.45667753651},{"$f":"(EM33-'Case 4 - Drawdown'!EM33)*EXP('Portfolio Return'!EM33)","v":294437.98191537883},{"$f":"(EN33-'Case 4 - Drawdown'!EN33)*EXP('Portfolio Return'!EN33)","v":275914.48354951275},{"$f":"(EO33-'Case 4 - Drawdown'!EO33)*EXP('Portfolio Return'!EO33)","v":668174.153894766},{"$f":"(EP33-'Case 4 - Drawdown'!EP33)*EXP('Portfolio Return'!EP33)","v":378857.02882495004},{"$f":"(EQ33-'Case 4 - Drawdown'!EQ33)*EXP('Portfolio Return'!EQ33)","v":498104.00016527408},{"$f":"(ER33-'Case 4 - Drawdown'!ER33)*EXP('Portfolio Return'!ER33)","v":255739.09004500101},{"$f":"(ES33-'Case 4 - Drawdown'!ES33)*EXP('Portfolio Return'!ES33)","v":243694.39540038578},{"$f":"(ET33-'Case 4 - Drawdown'!ET33)*EXP('Portfolio Return'!ET33)","v":383956.65032013471},{"$f":"(EU33-'Case 4 - Drawdown'!EU33)*EXP('Portfolio Return'!EU33)","v":496739.50860714109},{"$f":"(EV33-'Case 4 - Drawdown'!EV33)*EXP('Portfolio Return'!EV33)","v":315753.02806158981},{"$f":"(EW33-'Case 4 - Drawdown'!EW33)*EXP('Portfolio Return'!EW33)","v":203062.47706117842},{"$f":"(EX33-'Case 4 - Drawdown'!EX33)*EXP('Portfolio Return'!EX33)","v":437173.97427919693},{"$f":"(EY33-'Case 4 - Drawdown'!EY33)*EXP('Portfolio Return'!EY33)","v":193351.86894673022},{"$f":"(EZ33-'Case 4 - Drawdown'!EZ33)*EXP('Portfolio Return'!EZ33)","v":292506.19827502879},{"$f":"(FA33-'Case 4 - Drawdown'!FA33)*EXP('Portfolio Return'!FA33)","v":300884.47412099119},{"$f":"(FB33-'Case 4 - Drawdown'!FB33)*EXP('Portfolio Return'!FB33)","v":291121.74696106499},{"$f":"(FC33-'Case 4 - Drawdown'!FC33)*EXP('Portfolio Return'!FC33)","v":236259.62715254063},{"$f":"(FD33-'Case 4 - Drawdown'!FD33)*EXP('Portfolio Return'!FD33)","v":250842.17619969006},{"$f":"(FE33-'Case 4 - Drawdown'!FE33)*EXP('Portfolio Return'!FE33)","v":198036.47708582581},{"$f":"(FF33-'Case 4 - Drawdown'!FF33)*EXP('Portfolio Return'!FF33)","v":339825.15976778633},{"$f":"(FG33-'Case 4 - Drawdown'!FG33)*EXP('Portfolio Return'!FG33)","v":128789.7717347415},{"$f":"(FH33-'Case 4 - Drawdown'!FH33)*EXP('Portfolio Return'!FH33)","v":268971.05494073377},{"$f":"(FI33-'Case 4 - Drawdown'!FI33)*EXP('Portfolio Return'!FI33)","v":326082.4730409357},{"$f":"(FJ33-'Case 4 - Drawdown'!FJ33)*EXP('Portfolio Return'!FJ33)","v":236927.82302676231},{"$f":"(FK33-'Case 4 - Drawdown'!FK33)*EXP('Portfolio Return'!FK33)","v":268854.07589376235},{"$f":"(FL33-'Case 4 - Drawdown'!FL33)*EXP('Portfolio Return'!FL33)","v":285554.23013250396},{"$f":"(FM33-'Case 4 - Drawdown'!FM33)*EXP('Portfolio Return'!FM33)","v":324883.68651284272},{"$f":"(FN33-'Case 4 - Drawdown'!FN33)*EXP('Portfolio Return'!FN33)","v":291988.47498894698},{"$f":"(FO33-'Case 4 - Drawdown'!FO33)*EXP('Portfolio Return'!FO33)","v":287747.71145521273},{"$f":"(FP33-'Case 4 - Drawdown'!FP33)*EXP('Portfolio Return'!FP33)","v":373254.97042625945},{"$f":"(FQ33-'Case 4 - Drawdown'!FQ33)*EXP('Portfolio Return'!FQ33)","v":487474.15294518817},{"$f":"(FR33-'Case 4 - Drawdown'!FR33)*EXP('Portfolio Return'!FR33)","v":323517.13775058178},{"$f":"(FS33-'Case 4 - Drawdown'!FS33)*EXP('Portfolio Return'!FS33)","v":215229.67072004825},{"$f":"(FT33-'Case 4 - Drawdown'!FT33)*EXP('Portfolio Return'!FT33)","v":365707.16726571618},{"$f":"(FU33-'Case 4 - Drawdown'!FU33)*EXP('Portfolio Return'!FU33)","v":277619.81860902009},{"$f":"(FV33-'Case 4 - Drawdown'!FV33)*EXP('Portfolio Return'!FV33)","v":286427.24171203183},{"$f":"(FW33-'Case 4 - Drawdown'!FW33)*EXP('Portfolio Return'!FW33)","v":207807.78435470539},{"$f":"(FX33-'Case 4 - Drawdown'!FX33)*EXP('Portfolio Return'!FX33)","v":296492.12357430905},{"$f":"(FY33-'Case 4 - Drawdown'!FY33)*EXP('Portfolio Return'!FY33)","v":451570.5701462843},{"$f":"(FZ33-'Case 4 - Drawdown'!FZ33)*EXP('Portfolio Return'!FZ33)","v":320858.97075161204},{"$f":"(GA33-'Case 4 - Drawdown'!GA33)*EXP('Portfolio Return'!GA33)","v":186390.64451798791},{"$f":"(GB33-'Case 4 - Drawdown'!GB33)*EXP('Portfolio Return'!GB33)","v":426578.81207898504},{"$f":"(GC33-'Case 4 - Drawdown'!GC33)*EXP('Portfolio Return'!GC33)","v":251316.69125062748},{"$f":"(GD33-'Case 4 - Drawdown'!GD33)*EXP('Portfolio Return'!GD33)","v":385285.61012033344},{"$f":"(GE33-'Case 4 - Drawdown'!GE33)*EXP('Portfolio Return'!GE33)","v":343531.10823171731},{"$f":"(GF33-'Case 4 - Drawdown'!GF33)*EXP('Portfolio Return'!GF33)","v":324788.11218211689},{"$f":"(GG33-'Case 4 - Drawdown'!GG33)*EXP('Portfolio Return'!GG33)","v":314332.36549428629},{"$f":"(GH33-'Case 4 - Drawdown'!GH33)*EXP('Portfolio Return'!GH33)","v":305213.75681675604},{"$f":"(GI33-'Case 4 - Drawdown'!GI33)*EXP('Portfolio Return'!GI33)","v":302958.54015221092},{"$f":"(GJ33-'Case 4 - Drawdown'!GJ33)*EXP('Portfolio Return'!GJ33)","v":315038.82458892273},{"$f":"(GK33-'Case 4 - Drawdown'!GK33)*EXP('Portfolio Return'!GK33)","v":230531.02869820522},{"$f":"(GL33-'Case 4 - Drawdown'!GL33)*EXP('Portfolio Return'!GL33)","v":413360.5273434461},{"$f":"(GM33-'Case 4 - Drawdown'!GM33)*EXP('Portfolio Return'!GM33)","v":354803.75703762105},{"$f":"(GN33-'Case 4 - Drawdown'!GN33)*EXP('Portfolio Return'!GN33)","v":230722.58292335848},{"$f":"(GO33-'Case 4 - Drawdown'!GO33)*EXP('Portfolio Return'!GO33)","v":366015.93337124441},{"$f":"(GP33-'Case 4 - Drawdown'!GP33)*EXP('Portfolio Return'!GP33)","v":350968.50277321844},{"$f":"(GQ33-'Case 4 - Drawdown'!GQ33)*EXP('Portfolio Return'!GQ33)","v":206446.23026339177},{"$f":"(GR33-'Case 4 - Drawdown'!GR33)*EXP('Portfolio Return'!GR33)","v":212590.78608356917},{"$f":"(GS33-'Case 4 - Drawdown'!GS33)*EXP('Portfolio Return'!GS33)","v":278102.55653472914},{"$f":"(GT33-'Case 4 - Drawdown'!GT33)*EXP('Portfolio Return'!GT33)","v":194002.84711310713},{"$f":"(GU33-'Case 4 - Drawdown'!GU33)*EXP('Portfolio Return'!GU33)","v":334030.11612628354},{"$f":"(GV33-'Case 4 - Drawdown'!GV33)*EXP('Portfolio Return'!GV33)","v":249263.96935689094},{"$f":"(GW33-'Case 4 - Drawdown'!GW33)*EXP('Portfolio Return'!GW33)","v":323319.00456156657},{"$f":"(GX33-'Case 4 - Drawdown'!GX33)*EXP('Portfolio Return'!GX33)","v":380458.95067524881},{"$f":"(GY33-'Case 4 - Drawdown'!GY33)*EXP('Portfolio Return'!GY33)","v":266260.91139413358},{"$f":"(GZ33-'Case 4 - Drawdown'!GZ33)*EXP('Portfolio Return'!GZ33)","v":420384.06173499953},{"$f":"(HA33-'Case 4 - Drawdown'!HA33)*EXP('Portfolio Return'!HA33)","v":393242.7379983174},{"$f":"(HB33-'Case 4 - Drawdown'!HB33)*EXP('Portfolio Return'!HB33)","v":315225.38926459081},{"$f":"(HC33-'Case 4 - Drawdown'!HC33)*EXP('Portfolio Return'!HC33)","v":280512.62339807849},{"$f":"(HD33-'Case 4 - Drawdown'!HD33)*EXP('Portfolio Return'!HD33)","v":331350.63714434125},{"$f":"(HE33-'Case 4 - Drawdown'!HE33)*EXP('Portfolio Return'!HE33)","v":302235.48539528734},{"$f":"(HF33-'Case 4 - Drawdown'!HF33)*EXP('Portfolio Return'!HF33)","v":289334.3573330639},{"$f":"(HG33-'Case 4 - Drawdown'!HG33)*EXP('Portfolio Return'!HG33)","v":206777.33673680676},{"$f":"(HH33-'Case 4 - Drawdown'!HH33)*EXP('Portfolio Return'!HH33)","v":271919.00718364026},{"$f":"(HI33-'Case 4 - Drawdown'!HI33)*EXP('Portfolio Return'!HI33)","v":321355.78655288398},{"$f":"(HJ33-'Case 4 - Drawdown'!HJ33)*EXP('Portfolio Return'!HJ33)","v":565730.01762365177},{"$f":"(HK33-'Case 4 - Drawdown'!HK33)*EXP('Portfolio Return'!HK33)","v":402449.90414908354},{"$f":"(HL33-'Case 4 - Drawdown'!HL33)*EXP('Portfolio Return'!HL33)","v":231024.67006894847},{"$f":"(HM33-'Case 4 - Drawdown'!HM33)*EXP('Portfolio Return'!HM33)","v":343249.53356057324},{"$f":"(HN33-'Case 4 - Drawdown'!HN33)*EXP('Portfolio Return'!HN33)","v":237830.00949194352},{"$f":"(HO33-'Case 4 - Drawdown'!HO33)*EXP('Portfolio Return'!HO33)","v":265302.18312692828},{"$f":"(HP33-'Case 4 - Drawdown'!HP33)*EXP('Portfolio Return'!HP33)","v":402802.14131540799},{"$f":"(HQ33-'Case 4 - Drawdown'!HQ33)*EXP('Portfolio Return'!HQ33)","v":240224.13287359019},{"$f":"(HR33-'Case 4 - Drawdown'!HR33)*EXP('Portfolio Return'!HR33)","v":339346.82056314882},{"$f":"(HS33-'Case 4 - Drawdown'!HS33)*EXP('Portfolio Return'!HS33)","v":149702.86434647971},{"$f":"(HT33-'Case 4 - Drawdown'!HT33)*EXP('Portfolio Return'!HT33)","v":254979.94023477734},{"$f":"(HU33-'Case 4 - Drawdown'!HU33)*EXP('Portfolio Return'!HU33)","v":303139.80464489543},{"$f":"(HV33-'Case 4 - Drawdown'!HV33)*EXP('Portfolio Return'!HV33)","v":290740.8017234389},{"$f":"(HW33-'Case 4 - Drawdown'!HW33)*EXP('Portfolio Return'!HW33)","v":240471.9471527579},{"$f":"(HX33-'Case 4 - Drawdown'!HX33)*EXP('Portfolio Return'!HX33)","v":319143.55093907414},{"$f":"(HY33-'Case 4 - Drawdown'!HY33)*EXP('Portfolio Return'!HY33)","v":397951.62025350146},{"$f":"(HZ33-'Case 4 - Drawdown'!HZ33)*EXP('Portfolio Return'!HZ33)","v":565143.00471222377},{"$f":"(IA33-'Case 4 - Drawdown'!IA33)*EXP('Portfolio Return'!IA33)","v":308752.75274561363},{"$f":"(IB33-'Case 4 - Drawdown'!IB33)*EXP('Portfolio Return'!IB33)","v":384656.95416058379},{"$f":"(IC33-'Case 4 - Drawdown'!IC33)*EXP('Portfolio Return'!IC33)","v":272358.94237517205},{"$f":"(ID33-'Case 4 - Drawdown'!ID33)*EXP('Portfolio Return'!ID33)","v":220217.46922641207},{"$f":"(IE33-'Case 4 - Drawdown'!IE33)*EXP('Portfolio Return'!IE33)","v":284891.20738671045},{"$f":"(IF33-'Case 4 - Drawdown'!IF33)*EXP('Portfolio Return'!IF33)","v":161937.98800858067},{"$f":"(IG33-'Case 4 - Drawdown'!IG33)*EXP('Portfolio Return'!IG33)","v":430466.99252615869},{"$f":"(IH33-'Case 4 - Drawdown'!IH33)*EXP('Portfolio Return'!IH33)","v":360434.90682859777},{"$f":"(II33-'Case 4 - Drawdown'!II33)*EXP('Portfolio Return'!II33)","v":301596.23221663316},{"$f":"(IJ33-'Case 4 - Drawdown'!IJ33)*EXP('Portfolio Return'!IJ33)","v":288519.92070601828},{"$f":"(IK33-'Case 4 - Drawdown'!IK33)*EXP('Portfolio Return'!IK33)","v":150652.27191668327},{"$f":"(IL33-'Case 4 - Drawdown'!IL33)*EXP('Portfolio Return'!IL33)","v":237333.16529155511},{"$f":"(IM33-'Case 4 - Drawdown'!IM33)*EXP('Portfolio Return'!IM33)","v":203905.18683853172},{"$f":"(IN33-'Case 4 - Drawdown'!IN33)*EXP('Portfolio Return'!IN33)","v":284273.81914909102},{"$f":"(IO33-'Case 4 - Drawdown'!IO33)*EXP('Portfolio Return'!IO33)","v":221946.95141440205},{"$f":"(IP33-'Case 4 - Drawdown'!IP33)*EXP('Portfolio Return'!IP33)","v":387226.74617847474},{"$f":"(IQ33-'Case 4 - Drawdown'!IQ33)*EXP('Portfolio Return'!IQ33)","v":220056.28940092836},{"$f":"(IR33-'Case 4 - Drawdown'!IR33)*EXP('Portfolio Return'!IR33)","v":395928.4223140981},{"$f":"(IS33-'Case 4 - Drawdown'!IS33)*EXP('Portfolio Return'!IS33)","v":459214.56717371679},{"$f":"(IT33-'Case 4 - Drawdown'!IT33)*EXP('Portfolio Return'!IT33)","v":347337.94663042808},{"$f":"(IU33-'Case 4 - Drawdown'!IU33)*EXP('Portfolio Return'!IU33)","v":336957.74251682701},{"$f":"(IV33-'Case 4 - Drawdown'!IV33)*EXP('Portfolio Return'!IV33)","v":221830.39553674107},{"$f":"(IW33-'Case 4 - Drawdown'!IW33)*EXP('Portfolio Return'!IW33)","v":185967.15334407022},{"$f":"(IX33-'Case 4 - Drawdown'!IX33)*EXP('Portfolio Return'!IX33)","v":335392.39741169382},{"$f":"(IY33-'Case 4 - Drawdown'!IY33)*EXP('Portfolio Return'!IY33)","v":170049.71529964445},{"$f":"(IZ33-'Case 4 - Drawdown'!IZ33)*EXP('Portfolio Return'!IZ33)","v":218161.32344413796},{"$f":"(JA33-'Case 4 - Drawdown'!JA33)*EXP('Portfolio Return'!JA33)","v":247825.39737145224},{"$f":"(JB33-'Case 4 - Drawdown'!JB33)*EXP('Portfolio Return'!JB33)","v":267645.82965503569},{"$f":"(JC33-'Case 4 - Drawdown'!JC33)*EXP('Portfolio Return'!JC33)","v":142711.47125406071},{"$f":"(JD33-'Case 4 - Drawdown'!JD33)*EXP('Portfolio Return'!JD33)","v":259378.19934883257},{"$f":"(JE33-'Case 4 - Drawdown'!JE33)*EXP('Portfolio Return'!JE33)","v":265068.17402338859},{"$f":"(JF33-'Case 4 - Drawdown'!JF33)*EXP('Portfolio Return'!JF33)","v":283940.16853306338},{"$f":"(JG33-'Case 4 - Drawdown'!JG33)*EXP('Portfolio Return'!JG33)","v":291266.94474260916},{"$f":"(JH33-'Case 4 - Drawdown'!JH33)*EXP('Portfolio Return'!JH33)","v":321040.36865543562},{"$f":"(JI33-'Case 4 - Drawdown'!JI33)*EXP('Portfolio Return'!JI33)","v":317745.42135502846},{"$f":"(JJ33-'Case 4 - Drawdown'!JJ33)*EXP('Portfolio Return'!JJ33)","v":423576.05844884127},{"$f":"(JK33-'Case 4 - Drawdown'!JK33)*EXP('Portfolio Return'!JK33)","v":254024.6862452153},{"$f":"(JL33-'Case 4 - Drawdown'!JL33)*EXP('Portfolio Return'!JL33)","v":240500.83682452745},{"$f":"(JM33-'Case 4 - Drawdown'!JM33)*EXP('Portfolio Return'!JM33)","v":343753.45537026337},{"$f":"(JN33-'Case 4 - Drawdown'!JN33)*EXP('Portfolio Return'!JN33)","v":316345.79211246804},{"$f":"(JO33-'Case 4 - Drawdown'!JO33)*EXP('Portfolio Return'!JO33)","v":319898.3028055295},{"$f":"(JP33-'Case 4 - Drawdown'!JP33)*EXP('Portfolio Return'!JP33)","v":293013.95604320947},{"$f":"(JQ33-'Case 4 - Drawdown'!JQ33)*EXP('Portfolio Return'!JQ33)","v":157770.45777760775},{"$f":"(JR33-'Case 4 - Drawdown'!JR33)*EXP('Portfolio Return'!JR33)","v":321059.18009696633},{"$f":"(JS33-'Case 4 - Drawdown'!JS33)*EXP('Portfolio Return'!JS33)","v":249765.41768715478},{"$f":"(JT33-'Case 4 - Drawdown'!JT33)*EXP('Portfolio Return'!JT33)","v":253337.16502139403},{"$f":"(JU33-'Case 4 - Drawdown'!JU33)*EXP('Portfolio Return'!JU33)","v":269164.13184632204},{"$f":"(JV33-'Case 4 - Drawdown'!JV33)*EXP('Portfolio Return'!JV33)","v":249693.55783872455},{"$f":"(JW33-'Case 4 - Drawdown'!JW33)*EXP('Portfolio Return'!JW33)","v":252828.3220432442},{"$f":"(JX33-'Case 4 - Drawdown'!JX33)*EXP('Portfolio Return'!JX33)","v":174249.64592248946},{"$f":"(JY33-'Case 4 - Drawdown'!JY33)*EXP('Portfolio Return'!JY33)","v":361613.8916438513},{"$f":"(JZ33-'Case 4 - Drawdown'!JZ33)*EXP('Portfolio Return'!JZ33)","v":327244.74432237021},{"$f":"(KA33-'Case 4 - Drawdown'!KA33)*EXP('Portfolio Return'!KA33)","v":292491.70821396279},{"$f":"(KB33-'Case 4 - Drawdown'!KB33)*EXP('Portfolio Return'!KB33)","v":243830.18844529663},{"$f":"(KC33-'Case 4 - Drawdown'!KC33)*EXP('Portfolio Return'!KC33)","v":334391.85968180356},{"$f":"(KD33-'Case 4 - Drawdown'!KD33)*EXP('Portfolio Return'!KD33)","v":328440.68908655609},{"$f":"(KE33-'Case 4 - Drawdown'!KE33)*EXP('Portfolio Return'!KE33)","v":195490.38553164629},{"$f":"(KF33-'Case 4 - Drawdown'!KF33)*EXP('Portfolio Return'!KF33)","v":230286.05426684438},{"$f":"(KG33-'Case 4 - Drawdown'!KG33)*EXP('Portfolio Return'!KG33)","v":758956.89770986431},{"$f":"(KH33-'Case 4 - Drawdown'!KH33)*EXP('Portfolio Return'!KH33)","v":367504.10731490841},{"$f":"(KI33-'Case 4 - Drawdown'!KI33)*EXP('Portfolio Return'!KI33)","v":271457.26265390404},{"$f":"(KJ33-'Case 4 - Drawdown'!KJ33)*EXP('Portfolio Return'!KJ33)","v":290013.4273967343},{"$f":"(KK33-'Case 4 - Drawdown'!KK33)*EXP('Portfolio Return'!KK33)","v":193069.06175292519},{"$f":"(KL33-'Case 4 - Drawdown'!KL33)*EXP('Portfolio Return'!KL33)","v":375735.52874817676},{"$f":"(KM33-'Case 4 - Drawdown'!KM33)*EXP('Portfolio Return'!KM33)","v":219265.93560306545},{"$f":"(KN33-'Case 4 - Drawdown'!KN33)*EXP('Portfolio Return'!KN33)","v":246184.65673412933},{"$f":"(KO33-'Case 4 - Drawdown'!KO33)*EXP('Portfolio Return'!KO33)","v":208329.090168895},{"$f":"(KP33-'Case 4 - Drawdown'!KP33)*EXP('Portfolio Return'!KP33)","v":399287.14033252886},{"$f":"(KQ33-'Case 4 - Drawdown'!KQ33)*EXP('Portfolio Return'!KQ33)","v":308179.25243042712},{"$f":"(KR33-'Case 4 - Drawdown'!KR33)*EXP('Portfolio Return'!KR33)","v":97384.277569049053},{"$f":"(KS33-'Case 4 - Drawdown'!KS33)*EXP('Portfolio Return'!KS33)","v":149752.51797757566},{"$f":"(KT33-'Case 4 - Drawdown'!KT33)*EXP('Portfolio Return'!KT33)","v":265765.70873636036},{"$f":"(KU33-'Case 4 - Drawdown'!KU33)*EXP('Portfolio Return'!KU33)","v":207930.9726581276},{"$f":"(KV33-'Case 4 - Drawdown'!KV33)*EXP('Portfolio Return'!KV33)","v":215683.94445892493},{"$f":"(KW33-'Case 4 - Drawdown'!KW33)*EXP('Portfolio Return'!KW33)","v":227965.59517529348},{"$f":"(KX33-'Case 4 - Drawdown'!KX33)*EXP('Portfolio Return'!KX33)","v":308067.49972722249},{"$f":"(KY33-'Case 4 - Drawdown'!KY33)*EXP('Portfolio Return'!KY33)","v":438464.95420242602},{"$f":"(KZ33-'Case 4 - Drawdown'!KZ33)*EXP('Portfolio Return'!KZ33)","v":309892.30991737649},{"$f":"(LA33-'Case 4 - Drawdown'!LA33)*EXP('Portfolio Return'!LA33)","v":179242.39409610655},{"$f":"(LB33-'Case 4 - Drawdown'!LB33)*EXP('Portfolio Return'!LB33)","v":251675.12501145899},{"$f":"(LC33-'Case 4 - Drawdown'!LC33)*EXP('Portfolio Return'!LC33)","v":169556.89812839663},{"$f":"(LD33-'Case 4 - Drawdown'!LD33)*EXP('Portfolio Return'!LD33)","v":468910.8121523491},{"$f":"(LE33-'Case 4 - Drawdown'!LE33)*EXP('Portfolio Return'!LE33)","v":330463.48168164521},{"$f":"(LF33-'Case 4 - Drawdown'!LF33)*EXP('Portfolio Return'!LF33)","v":334104.18004942778},{"$f":"(LG33-'Case 4 - Drawdown'!LG33)*EXP('Portfolio Return'!LG33)","v":307141.87870760891},{"$f":"(LH33-'Case 4 - Drawdown'!LH33)*EXP('Portfolio Return'!LH33)","v":207044.7470472946},{"$f":"(LI33-'Case 4 - Drawdown'!LI33)*EXP('Portfolio Return'!LI33)","v":218571.14659658584},{"$f":"(LJ33-'Case 4 - Drawdown'!LJ33)*EXP('Portfolio Return'!LJ33)","v":244504.40084195571},{"$f":"(LK33-'Case 4 - Drawdown'!LK33)*EXP('Portfolio Return'!LK33)","v":266878.2925185046},{"$f":"(LL33-'Case 4 - Drawdown'!LL33)*EXP('Portfolio Return'!LL33)","v":307840.25760878599},{"$f":"(LM33-'Case 4 - Drawdown'!LM33)*EXP('Portfolio Return'!LM33)","v":342699.71496225422},{"$f":"(LN33-'Case 4 - Drawdown'!LN33)*EXP('Portfolio Return'!LN33)","v":318360.11030601023},{"$f":"(LO33-'Case 4 - Drawdown'!LO33)*EXP('Portfolio Return'!LO33)","v":237632.6603716205},{"$f":"(LP33-'Case 4 - Drawdown'!LP33)*EXP('Portfolio Return'!LP33)","v":225188.52591519308},{"$f":"(LQ33-'Case 4 - Drawdown'!LQ33)*EXP('Portfolio Return'!LQ33)","v":308958.32509942685},{"$f":"(LR33-'Case 4 - Drawdown'!LR33)*EXP('Portfolio Return'!LR33)","v":334356.17209481337},{"$f":"(LS33-'Case 4 - Drawdown'!LS33)*EXP('Portfolio Return'!LS33)","v":396876.57734847121},{"$f":"(LT33-'Case 4 - Drawdown'!LT33)*EXP('Portfolio Return'!LT33)","v":361693.11705577589},{"$f":"(LU33-'Case 4 - Drawdown'!LU33)*EXP('Portfolio Return'!LU33)","v":236824.26369665391},{"$f":"(LV33-'Case 4 - Drawdown'!LV33)*EXP('Portfolio Return'!LV33)","v":342545.44130072912},{"$f":"(LW33-'Case 4 - Drawdown'!LW33)*EXP('Portfolio Return'!LW33)","v":274941.53217666346},{"$f":"(LX33-'Case 4 - Drawdown'!LX33)*EXP('Portfolio Return'!LX33)","v":404986.0294835114},{"$f":"(LY33-'Case 4 - Drawdown'!LY33)*EXP('Portfolio Return'!LY33)","v":335846.99971144286},{"$f":"(LZ33-'Case 4 - Drawdown'!LZ33)*EXP('Portfolio Return'!LZ33)","v":166627.59670585766},{"$f":"(MA33-'Case 4 - Drawdown'!MA33)*EXP('Portfolio Return'!MA33)","v":378216.01853696053},{"$f":"(MB33-'Case 4 - Drawdown'!MB33)*EXP('Portfolio Return'!MB33)","v":208725.07395879427},{"$f":"(MC33-'Case 4 - Drawdown'!MC33)*EXP('Portfolio Return'!MC33)","v":208032.77532871702},{"$f":"(MD33-'Case 4 - Drawdown'!MD33)*EXP('Portfolio Return'!MD33)","v":287576.36724207579},{"$f":"(ME33-'Case 4 - Drawdown'!ME33)*EXP('Portfolio Return'!ME33)","v":396084.55018360191},{"$f":"(MF33-'Case 4 - Drawdown'!MF33)*EXP('Portfolio Return'!MF33)","v":380602.07087051641},{"$f":"(MG33-'Case 4 - Drawdown'!MG33)*EXP('Portfolio Return'!MG33)","v":120468.40831661968},{"$f":"(MH33-'Case 4 - Drawdown'!MH33)*EXP('Portfolio Return'!MH33)","v":367238.58908224729},{"$f":"(MI33-'Case 4 - Drawdown'!MI33)*EXP('Portfolio Return'!MI33)","v":186961.99198635481},{"$f":"(MJ33-'Case 4 - Drawdown'!MJ33)*EXP('Portfolio Return'!MJ33)","v":303496.59506988095},{"$f":"(MK33-'Case 4 - Drawdown'!MK33)*EXP('Portfolio Return'!MK33)","v":342698.25757706538},{"$f":"(ML33-'Case 4 - Drawdown'!ML33)*EXP('Portfolio Return'!ML33)","v":251926.96379310818},{"$f":"(MM33-'Case 4 - Drawdown'!MM33)*EXP('Portfolio Return'!MM33)","v":220648.96170388165},{"$f":"(MN33-'Case 4 - Drawdown'!MN33)*EXP('Portfolio Return'!MN33)","v":345456.61004338926},{"$f":"(MO33-'Case 4 - Drawdown'!MO33)*EXP('Portfolio Return'!MO33)","v":407378.09458626166},{"$f":"(MP33-'Case 4 - Drawdown'!MP33)*EXP('Portfolio Return'!MP33)","v":382782.80783451651},{"$f":"(MQ33-'Case 4 - Drawdown'!MQ33)*EXP('Portfolio Return'!MQ33)","v":320795.40188634925},{"$f":"(MR33-'Case 4 - Drawdown'!MR33)*EXP('Portfolio Return'!MR33)","v":388092.38483737007},{"$f":"(MS33-'Case 4 - Drawdown'!MS33)*EXP('Portfolio Return'!MS33)","v":202703.25113794164},{"$f":"(MT33-'Case 4 - Drawdown'!MT33)*EXP('Portfolio Return'!MT33)","v":267242.92431886622},{"$f":"(MU33-'Case 4 - Drawdown'!MU33)*EXP('Portfolio Return'!MU33)","v":485039.17134780972},{"$f":"(MV33-'Case 4 - Drawdown'!MV33)*EXP('Portfolio Return'!MV33)","v":187621.09173720088},{"$f":"(MW33-'Case 4 - Drawdown'!MW33)*EXP('Portfolio Return'!MW33)","v":261601.09584784973},{"$f":"(MX33-'Case 4 - Drawdown'!MX33)*EXP('Portfolio Return'!MX33)","v":305676.73046496283},{"$f":"(MY33-'Case 4 - Drawdown'!MY33)*EXP('Portfolio Return'!MY33)","v":281087.81442738097},{"$f":"(MZ33-'Case 4 - Drawdown'!MZ33)*EXP('Portfolio Return'!MZ33)","v":338201.88023866148},{"$f":"(NA33-'Case 4 - Drawdown'!NA33)*EXP('Portfolio Return'!NA33)","v":360469.50802900025},{"$f":"(NB33-'Case 4 - Drawdown'!NB33)*EXP('Portfolio Return'!NB33)","v":335141.41865237174},{"$f":"(NC33-'Case 4 - Drawdown'!NC33)*EXP('Portfolio Return'!NC33)","v":302668.41284755687},{"$f":"(ND33-'Case 4 - Drawdown'!ND33)*EXP('Portfolio Return'!ND33)","v":447796.45099233172},{"$f":"(NE33-'Case 4 - Drawdown'!NE33)*EXP('Portfolio Return'!NE33)","v":301082.52918261773},{"$f":"(NF33-'Case 4 - Drawdown'!NF33)*EXP('Portfolio Return'!NF33)","v":269730.07652556186},{"$f":"(NG33-'Case 4 - Drawdown'!NG33)*EXP('Portfolio Return'!NG33)","v":203414.15403535261},{"$f":"(NH33-'Case 4 - Drawdown'!NH33)*EXP('Portfolio Return'!NH33)","v":344875.77763779176},{"$f":"(NI33-'Case 4 - Drawdown'!NI33)*EXP('Portfolio Return'!NI33)","v":273843.25474858016},{"$f":"(NJ33-'Case 4 - Drawdown'!NJ33)*EXP('Portfolio Return'!NJ33)","v":319987.11131955235},{"$f":"(NK33-'Case 4 - Drawdown'!NK33)*EXP('Portfolio Return'!NK33)","v":349184.74865126767},{"$f":"(NL33-'Case 4 - Drawdown'!NL33)*EXP('Portfolio Return'!NL33)","v":189952.79712795198},{"$f":"(NM33-'Case 4 - Drawdown'!NM33)*EXP('Portfolio Return'!NM33)","v":326309.19275331573},{"$f":"(NN33-'Case 4 - Drawdown'!NN33)*EXP('Portfolio Return'!NN33)","v":251531.37489103922},{"$f":"(NO33-'Case 4 - Drawdown'!NO33)*EXP('Portfolio Return'!NO33)","v":287814.69816529984},{"$f":"(NP33-'Case 4 - Drawdown'!NP33)*EXP('Portfolio Return'!NP33)","v":284432.35521913262},{"$f":"(NQ33-'Case 4 - Drawdown'!NQ33)*EXP('Portfolio Return'!NQ33)","v":240018.06627249872},{"$f":"(NR33-'Case 4 - Drawdown'!NR33)*EXP('Portfolio Return'!NR33)","v":339157.32417075301},{"$f":"(NS33-'Case 4 - Drawdown'!NS33)*EXP('Portfolio Return'!NS33)","v":352818.87131540047},{"$f":"(NT33-'Case 4 - Drawdown'!NT33)*EXP('Portfolio Return'!NT33)","v":277449.08037158434},{"$f":"(NU33-'Case 4 - Drawdown'!NU33)*EXP('Portfolio Return'!NU33)","v":295865.30712199945},{"$f":"(NV33-'Case 4 - Drawdown'!NV33)*EXP('Portfolio Return'!NV33)","v":337820.49108827527},{"$f":"(NW33-'Case 4 - Drawdown'!NW33)*EXP('Portfolio Return'!NW33)","v":182408.44758003284},{"$f":"(NX33-'Case 4 - Drawdown'!NX33)*EXP('Portfolio Return'!NX33)","v":298502.68997104187},{"$f":"(NY33-'Case 4 - Drawdown'!NY33)*EXP('Portfolio Return'!NY33)","v":300001.94874293677},{"$f":"(NZ33-'Case 4 - Drawdown'!NZ33)*EXP('Portfolio Return'!NZ33)","v":157227.33507270485},{"$f":"(OA33-'Case 4 - Drawdown'!OA33)*EXP('Portfolio Return'!OA33)","v":293321.40860524954},{"$f":"(OB33-'Case 4 - Drawdown'!OB33)*EXP('Portfolio Return'!OB33)","v":201387.20017078338},{"$f":"(OC33-'Case 4 - Drawdown'!OC33)*EXP('Portfolio Return'!OC33)","v":308660.44252569316},{"$f":"(OD33-'Case 4 - Drawdown'!OD33)*EXP('Portfolio Return'!OD33)","v":206388.48151877281},{"$f":"(OE33-'Case 4 - Drawdown'!OE33)*EXP('Portfolio Return'!OE33)","v":248523.89402676385},{"$f":"(OF33-'Case 4 - Drawdown'!OF33)*EXP('Portfolio Return'!OF33)","v":457089.77018347249},{"$f":"(OG33-'Case 4 - Drawdown'!OG33)*EXP('Portfolio Return'!OG33)","v":304577.71586953127},{"$f":"(OH33-'Case 4 - Drawdown'!OH33)*EXP('Portfolio Return'!OH33)","v":128840.5109095256},{"$f":"(OI33-'Case 4 - Drawdown'!OI33)*EXP('Portfolio Return'!OI33)","v":277747.47597435786},{"$f":"(OJ33-'Case 4 - Drawdown'!OJ33)*EXP('Portfolio Return'!OJ33)","v":297503.12270663178},{"$f":"(OK33-'Case 4 - Drawdown'!OK33)*EXP('Portfolio Return'!OK33)","v":237968.20993215096},{"$f":"(OL33-'Case 4 - Drawdown'!OL33)*EXP('Portfolio Return'!OL33)","v":159585.01980334119},{"$f":"(OM33-'Case 4 - Drawdown'!OM33)*EXP('Portfolio Return'!OM33)","v":131416.66463273697},{"$f":"(ON33-'Case 4 - Drawdown'!ON33)*EXP('Portfolio Return'!ON33)","v":297625.78933978349},{"$f":"(OO33-'Case 4 - Drawdown'!OO33)*EXP('Portfolio Return'!OO33)","v":224858.15670392881},{"$f":"(OP33-'Case 4 - Drawdown'!OP33)*EXP('Portfolio Return'!OP33)","v":370182.36485537974},{"$f":"(OQ33-'Case 4 - Drawdown'!OQ33)*EXP('Portfolio Return'!OQ33)","v":244029.36572363693},{"$f":"(OR33-'Case 4 - Drawdown'!OR33)*EXP('Portfolio Return'!OR33)","v":283295.65579219518},{"$f":"(OS33-'Case 4 - Drawdown'!OS33)*EXP('Portfolio Return'!OS33)","v":274589.11437684612},{"$f":"(OT33-'Case 4 - Drawdown'!OT33)*EXP('Portfolio Return'!OT33)","v":276721.6268709767},{"$f":"(OU33-'Case 4 - Drawdown'!OU33)*EXP('Portfolio Return'!OU33)","v":315658.38524184463},{"$f":"(OV33-'Case 4 - Drawdown'!OV33)*EXP('Portfolio Return'!OV33)","v":191423.96186534045},{"$f":"(OW33-'Case 4 - Drawdown'!OW33)*EXP('Portfolio Return'!OW33)","v":214075.55455759572},{"$f":"(OX33-'Case 4 - Drawdown'!OX33)*EXP('Portfolio Return'!OX33)","v":335400.78206017136},{"$f":"(OY33-'Case 4 - Drawdown'!OY33)*EXP('Portfolio Return'!OY33)","v":279157.81751192972},{"$f":"(OZ33-'Case 4 - Drawdown'!OZ33)*EXP('Portfolio Return'!OZ33)","v":394573.32388894458},{"$f":"(PA33-'Case 4 - Drawdown'!PA33)*EXP('Portfolio Return'!PA33)","v":265962.69343480299},{"$f":"(PB33-'Case 4 - Drawdown'!PB33)*EXP('Portfolio Return'!PB33)","v":310519.95189288381},{"$f":"(PC33-'Case 4 - Drawdown'!PC33)*EXP('Portfolio Return'!PC33)","v":404128.98185811029},{"$f":"(PD33-'Case 4 - Drawdown'!PD33)*EXP('Portfolio Return'!PD33)","v":563511.73799317062},{"$f":"(PE33-'Case 4 - Drawdown'!PE33)*EXP('Portfolio Return'!PE33)","v":241224.51007170603},{"$f":"(PF33-'Case 4 - Drawdown'!PF33)*EXP('Portfolio Return'!PF33)","v":278589.11109082942},{"$f":"(PG33-'Case 4 - Drawdown'!PG33)*EXP('Portfolio Return'!PG33)","v":211793.66192569546},{"$f":"(PH33-'Case 4 - Drawdown'!PH33)*EXP('Portfolio Return'!PH33)","v":320925.91870721831},{"$f":"(PI33-'Case 4 - Drawdown'!PI33)*EXP('Portfolio Return'!PI33)","v":386512.45939377835},{"$f":"(PJ33-'Case 4 - Drawdown'!PJ33)*EXP('Portfolio Return'!PJ33)","v":289283.47989183891},{"$f":"(PK33-'Case 4 - Drawdown'!PK33)*EXP('Portfolio Return'!PK33)","v":246905.22167402258},{"$f":"(PL33-'Case 4 - Drawdown'!PL33)*EXP('Portfolio Return'!PL33)","v":416307.76289308106},{"$f":"(PM33-'Case 4 - Drawdown'!PM33)*EXP('Portfolio Return'!PM33)","v":256980.02813743029},{"$f":"(PN33-'Case 4 - Drawdown'!PN33)*EXP('Portfolio Return'!PN33)","v":203486.45228908787},{"$f":"(PO33-'Case 4 - Drawdown'!PO33)*EXP('Portfolio Return'!PO33)","v":410743.35750030424},{"$f":"(PP33-'Case 4 - Drawdown'!PP33)*EXP('Portfolio Return'!PP33)","v":484786.3222896239},{"$f":"(PQ33-'Case 4 - Drawdown'!PQ33)*EXP('Portfolio Return'!PQ33)","v":400067.42279781512},{"$f":"(PR33-'Case 4 - Drawdown'!PR33)*EXP('Portfolio Return'!PR33)","v":310111.3327852384},{"$f":"(PS33-'Case 4 - Drawdown'!PS33)*EXP('Portfolio Return'!PS33)","v":343720.23791152582},{"$f":"(PT33-'Case 4 - Drawdown'!PT33)*EXP('Portfolio Return'!PT33)","v":349220.18332422752},{"$f":"(PU33-'Case 4 - Drawdown'!PU33)*EXP('Portfolio Return'!PU33)","v":329504.36705822538},{"$f":"(PV33-'Case 4 - Drawdown'!PV33)*EXP('Portfolio Return'!PV33)","v":372182.99170431856},{"$f":"(PW33-'Case 4 - Drawdown'!PW33)*EXP('Portfolio Return'!PW33)","v":217842.2975116602},{"$f":"(PX33-'Case 4 - Drawdown'!PX33)*EXP('Portfolio Return'!PX33)","v":149579.07739683776},{"$f":"(PY33-'Case 4 - Drawdown'!PY33)*EXP('Portfolio Return'!PY33)","v":454478.57800449268},{"$f":"(PZ33-'Case 4 - Drawdown'!PZ33)*EXP('Portfolio Return'!PZ33)","v":289682.45053704066},{"$f":"(QA33-'Case 4 - Drawdown'!QA33)*EXP('Portfolio Return'!QA33)","v":307328.5025428636},{"$f":"(QB33-'Case 4 - Drawdown'!QB33)*EXP('Portfolio Return'!QB33)","v":242404.55995122177},{"$f":"(QC33-'Case 4 - Drawdown'!QC33)*EXP('Portfolio Return'!QC33)","v":160099.76009780442},{"$f":"(QD33-'Case 4 - Drawdown'!QD33)*EXP('Portfolio Return'!QD33)","v":210664.99370121225},{"$f":"(QE33-'Case 4 - Drawdown'!QE33)*EXP('Portfolio Return'!QE33)","v":221591.42635263063},{"$f":"(QF33-'Case 4 - Drawdown'!QF33)*EXP('Portfolio Return'!QF33)","v":219128.55811692995},{"$f":"(QG33-'Case 4 - Drawdown'!QG33)*EXP('Portfolio Return'!QG33)","v":224043.91980283021},{"$f":"(QH33-'Case 4 - Drawdown'!QH33)*EXP('Portfolio Return'!QH33)","v":206553.80202745387},{"$f":"(QI33-'Case 4 - Drawdown'!QI33)*EXP('Portfolio Return'!QI33)","v":326903.65238430898},{"$f":"(QJ33-'Case 4 - Drawdown'!QJ33)*EXP('Portfolio Return'!QJ33)","v":189687.42776453125},{"$f":"(QK33-'Case 4 - Drawdown'!QK33)*EXP('Portfolio Return'!QK33)","v":322517.07046256657},{"$f":"(QL33-'Case 4 - Drawdown'!QL33)*EXP('Portfolio Return'!QL33)","v":397264.00831996696},{"$f":"(QM33-'Case 4 - Drawdown'!QM33)*EXP('Portfolio Return'!QM33)","v":242182.12699931662},{"$f":"(QN33-'Case 4 - Drawdown'!QN33)*EXP('Portfolio Return'!QN33)","v":236811.26198828817},{"$f":"(QO33-'Case 4 - Drawdown'!QO33)*EXP('Portfolio Return'!QO33)","v":253407.59331055038},{"$f":"(QP33-'Case 4 - Drawdown'!QP33)*EXP('Portfolio Return'!QP33)","v":277476.62095309008},{"$f":"(QQ33-'Case 4 - Drawdown'!QQ33)*EXP('Portfolio Return'!QQ33)","v":147906.39466978511},{"$f":"(QR33-'Case 4 - Drawdown'!QR33)*EXP('Portfolio Return'!QR33)","v":191212.6791730824},{"$f":"(QS33-'Case 4 - Drawdown'!QS33)*EXP('Portfolio Return'!QS33)","v":379729.96822694433},{"$f":"(QT33-'Case 4 - Drawdown'!QT33)*EXP('Portfolio Return'!QT33)","v":368086.47440382122},{"$f":"(QU33-'Case 4 - Drawdown'!QU33)*EXP('Portfolio Return'!QU33)","v":295890.75466293539},{"$f":"(QV33-'Case 4 - Drawdown'!QV33)*EXP('Portfolio Return'!QV33)","v":338131.12949796888},{"$f":"(QW33-'Case 4 - Drawdown'!QW33)*EXP('Portfolio Return'!QW33)","v":150688.73707557528},{"$f":"(QX33-'Case 4 - Drawdown'!QX33)*EXP('Portfolio Return'!QX33)","v":266167.74390167207},{"$f":"(QY33-'Case 4 - Drawdown'!QY33)*EXP('Portfolio Return'!QY33)","v":164293.96240054481},{"$f":"(QZ33-'Case 4 - Drawdown'!QZ33)*EXP('Portfolio Return'!QZ33)","v":260893.96468096235},{"$f":"(RA33-'Case 4 - Drawdown'!RA33)*EXP('Portfolio Return'!RA33)","v":342274.43435864948},{"$f":"(RB33-'Case 4 - Drawdown'!RB33)*EXP('Portfolio Return'!RB33)","v":324364.72894547903},{"$f":"(RC33-'Case 4 - Drawdown'!RC33)*EXP('Portfolio Return'!RC33)","v":324056.58851215761},{"$f":"(RD33-'Case 4 - Drawdown'!RD33)*EXP('Portfolio Return'!RD33)","v":297348.95347132074},{"$f":"(RE33-'Case 4 - Drawdown'!RE33)*EXP('Portfolio Return'!RE33)","v":234796.65895245929},{"$f":"(RF33-'Case 4 - Drawdown'!RF33)*EXP('Portfolio Return'!RF33)","v":371754.77406972524},{"$f":"(RG33-'Case 4 - Drawdown'!RG33)*EXP('Portfolio Return'!RG33)","v":199211.95158415017},{"$f":"(RH33-'Case 4 - Drawdown'!RH33)*EXP('Portfolio Return'!RH33)","v":190119.04316733137},{"$f":"(RI33-'Case 4 - Drawdown'!RI33)*EXP('Portfolio Return'!RI33)","v":244115.42511310932},{"$f":"(RJ33-'Case 4 - Drawdown'!RJ33)*EXP('Portfolio Return'!RJ33)","v":309036.02348721167},{"$f":"(RK33-'Case 4 - Drawdown'!RK33)*EXP('Portfolio Return'!RK33)","v":253488.14520012905},{"$f":"(RL33-'Case 4 - Drawdown'!RL33)*EXP('Portfolio Return'!RL33)","v":197510.25528696607},{"$f":"(RM33-'Case 4 - Drawdown'!RM33)*EXP('Portfolio Return'!RM33)","v":303411.85021224909},{"$f":"(RN33-'Case 4 - Drawdown'!RN33)*EXP('Portfolio Return'!RN33)","v":197669.0533517499},{"$f":"(RO33-'Case 4 - Drawdown'!RO33)*EXP('Portfolio Return'!RO33)","v":416032.77894924249},{"$f":"(RP33-'Case 4 - Drawdown'!RP33)*EXP('Portfolio Return'!RP33)","v":222520.15620715707},{"$f":"(RQ33-'Case 4 - Drawdown'!RQ33)*EXP('Portfolio Return'!RQ33)","v":437417.08613944938},{"$f":"(RR33-'Case 4 - Drawdown'!RR33)*EXP('Portfolio Return'!RR33)","v":353297.31653748965},{"$f":"(RS33-'Case 4 - Drawdown'!RS33)*EXP('Portfolio Return'!RS33)","v":243675.48655852457},{"$f":"(RT33-'Case 4 - Drawdown'!RT33)*EXP('Portfolio Return'!RT33)","v":337326.5713911627},{"$f":"(RU33-'Case 4 - Drawdown'!RU33)*EXP('Portfolio Return'!RU33)","v":291795.26153935853},{"$f":"(RV33-'Case 4 - Drawdown'!RV33)*EXP('Portfolio Return'!RV33)","v":235179.73543248585},{"$f":"(RW33-'Case 4 - Drawdown'!RW33)*EXP('Portfolio Return'!RW33)","v":192039.27504259607},{"$f":"(RX33-'Case 4 - Drawdown'!RX33)*EXP('Portfolio Return'!RX33)","v":395338.13136598491},{"$f":"(RY33-'Case 4 - Drawdown'!RY33)*EXP('Portfolio Return'!RY33)","v":384095.90302940487},{"$f":"(RZ33-'Case 4 - Drawdown'!RZ33)*EXP('Portfolio Return'!RZ33)","v":221935.30417814938},{"$f":"(SA33-'Case 4 - Drawdown'!SA33)*EXP('Portfolio Return'!SA33)","v":330114.85738980147},{"$f":"(SB33-'Case 4 - Drawdown'!SB33)*EXP('Portfolio Return'!SB33)","v":211654.78895017499},{"$f":"(SC33-'Case 4 - Drawdown'!SC33)*EXP('Portfolio Return'!SC33)","v":258997.40123599709},{"$f":"(SD33-'Case 4 - Drawdown'!SD33)*EXP('Portfolio Return'!SD33)","v":284982.2676563182},{"$f":"(SE33-'Case 4 - Drawdown'!SE33)*EXP('Portfolio Return'!SE33)","v":302465.46281169017},{"$f":"(SF33-'Case 4 - Drawdown'!SF33)*EXP('Portfolio Return'!SF33)","v":237683.48436568893},{"$f":"(SG33-'Case 4 - Drawdown'!SG33)*EXP('Portfolio Return'!SG33)","v":280626.07846013532}]
[45,{"$f":"(B47-'Case 4 - Drawdown'!B47)*EXP('Portfolio Return'!B47)","v":446407.31569859548},{"$f":"(C47-'Case 4 - Drawdown'!C47)*EXP('Portfolio Return'!C47)","v":312723.85446714162},{"$f":"(D47-'Case 4 - Drawdown'!D47)*EXP('Portfolio Return'!D47)","v":379986.78567560134},{"$f":"(E47-'Case 4 - Drawdown'!E47)*EXP('Portfolio Return'!E47)","v":308651.13319897873},{"$f":"(F47-'Case 4 - Drawdown'!F47)*EXP('Portfolio Return'!F47)","v":267739.97908041556},{"$f":"(G47-'Case 4 - Drawdown'!G47)*EXP('Portfolio Return'!G47)","v":418795.57192223344},{"$f":"(H47-'Case 4 - Drawdown'!H47)*EXP('Portfolio Return'!H47)","v":495745.05454797595},{"$f":"(I47-'Case 4 - Drawdown'!I47)*EXP('Portfolio Return'!I47)","v":318114.60174057051},{"$f":"(J47-'Case 4 - Drawdown'!J47)*EXP('Portfolio Return'!J47)","v":323610.0736174552},{"$f":"(K47-'Case 4 - Drawdown'!K47)*EXP('Portfolio Return'!K47)","v":374219.41093735298},{"$f":"(L47-'Case 4 - Drawdown'!L47)*EXP('Portfolio Return'!L47)","v":246996.85450038753},{"$f":"(M47-'Case 4 - Drawdown'!M47)*EXP('Portfolio Return'!M47)","v":199955.39341899642},{"$f":"(N47-'Case 4 - Drawdown'!N47)*EXP('Portfolio Return'!N47)","v":428369.96641043993},{"$f":"(O47-'Case 4 - Drawdown'!O47)*EXP('Portfolio Return'!O47)","v":200681.56149688672},{"$f":"(P47-'Case 4 - Drawdown'!P47)*EXP('Portfolio Return'!P47)","v":302105.95860145416},{"$f":"(Q47-'Case 4 - Drawdown'!Q47)*EXP('Portfolio Return'!Q47)","v":275006.2925994441},{"$f":"(R47-'Case 4 - Drawdown'!R47)*EXP('Portfolio Return'!R47)","v":327586.78543987166},{"$f":"(S47-'Case 4 - Drawdown'!S47)*EXP('Portfolio Return'!S47)","v":174391.4412106919},{"$f":"(T47-'Case 4 - Drawdown'!T47)*EXP('Portfolio Return'!T47)","v":362460.51048005826},{"$f":"(U47-'Case 4 - Drawdown'!U47)*EXP('Portfolio Return'!U47)","v":345365.91284562548},{"$f":"(V47-'Case 4 - Drawdown'!V47)*EXP('Portfolio Return'!V47)","v":413152.05199228559},{"$f":"(W47-'Case 4 - Drawdown'!W47)*EXP('Portfolio Return'!W47)","v":360615.77986977826},{"$f":"(X47-'Case 4 - Drawdown'!X47)*EXP('Portfolio Return'!X47)","v":396811.22987757711},{"$f":"(Y47-'Case 4 - Drawdown'!Y47)*EXP('Portfolio Return'!Y47)","v":329442.51085617376},{"$f":"(Z47-'Case 4 - Drawdown'!Z47)*EXP('Portfolio Return'!Z47)","v":343618.33149792079},{"$f":"(AA47-'Case 4 - Drawdown'!AA47)*EXP('Portfolio Return'!AA47)","v":260160.49692160613},{"$f":"(AB47-'Case 4 - Drawdown'!AB47)*EXP('Portfolio Return'!AB47)","v":330774.02130256826},{"$f":"(AC47-'Case 4 - Drawdown'!AC47)*EXP('Portfolio Return'!AC47)","v":176667.45274330274},{"$f":"(AD47-'Case 4 - Drawdown'!AD47)*EXP('Portfolio Return'!AD47)","v":205073.86456974162},{"$f":"(AE47-'Case 4 - Drawdown'!AE47)*EXP('Portfolio Return'!AE47)","v":311659.89517408813},{"$f":"(AF47-'Case 4 - Drawdown'!AF47)*EXP('Portfolio Return'!AF47)","v":346874.15253089985},{"$f":"(AG47-'Case 4 - Drawdown'!AG47)*EXP('Portfolio Return'!AG47)","v":345107.36980337056},{"$f":"(AH47-'Case 4 - Drawdown'!AH47)*EXP('Portfolio Return'!AH47)","v":327396.34048012149},{"$f":"(AI47-'Case 4 - Drawdown'!AI47)*EXP('Portfolio Return'!AI47)","v":396277.45643755578},{"$f":"(AJ47-'Case 4 - Drawdown'!AJ47)*EXP('Portfolio Return'!AJ47)","v":470230.58710172126},{"$f":"(AK47-'Case 4 - Drawdown'!AK47)*EXP('Portfolio Return'!AK47)","v":308459.70452691079},{"$f":"(AL47-'Case 4 - Drawdown'!AL47)*EXP('Portfolio Return'!AL47)","v":419126.8222078674},{"$f":"(AM47-'Case 4 - Drawdown'!AM47)*EXP('Portfolio Return'!AM47)","v":387794.85382451944},{"$f":"(AN47-'Case 4 - Drawdown'!AN47)*EXP('Portfolio Return'!AN47)","v":280139.77084973309},{"$f":"(AO47-'Case 4 - Drawdown'!AO47)*EXP('Portfolio Return'!AO47)","v":160049.35402378402},{"$f":"(AP47-'Case 4 - Drawdown'!AP47)*EXP('Portfolio Return'!AP47)","v":332368.33932294714},{"$f":"(AQ47-'Case 4 - Drawdown'!AQ47)*EXP('Portfolio Return'!AQ47)","v":387438.62418590928},{"$f":"(AR47-'Case 4 - Drawdown'!AR47)*EXP('Portfolio Return'!AR47)","v":255050.41317718159},{"$f":"(AS47-'Case 4 - Drawdown'!AS47)*EXP('Portfolio Return'!AS47)","v":285640.01309274434},{"$f":"(AT47-'Case 4 - Drawdown'!AT47)*EXP('Portfolio Return'!AT47)","v":423350.88436631439},{"$f":"(AU47-'Case 4 - Drawdown'!AU47)*EXP('Portfolio Return'!AU47)","v":325078.48960650881},{"$f":"(AV47-'Case 4 - Drawdown'!AV47)*EXP('Portfolio Return'!AV47)","v":443601.19220596121},{"$f":"(AW47-'Case 4 - Drawdown'!AW47)*EXP('Portfolio Return'!AW47)","v":277788.49311609799},{"$f":"(AX47-'Case 4 - Drawdown'!AX47)*EXP('Portfolio Return'!AX47)","v":454078.69805135857},{"$f":"(AY47-'Case 4 - Drawdown'!AY47)*EXP('Portfolio Return'!AY47)","v":247434.6918780639},{"$f":"(AZ47-'Case 4 - Drawdown'!AZ47)*EXP('Portfolio Return'!AZ47)","v":474988.6109310069},{"$f":"(BA47-'Case 4 - Drawdown'!BA47)*EXP('Portfolio Return'!BA47)","v":387778.14336700953},{"$f":"(BB47-'Case 4 - Drawdown'!BB47)*EXP('Portfolio Return'!BB47)","v":299403.84342633723},{"$f":"(BC47-'Case 4 - Drawdown'!BC47)*EXP('Portfolio Return'!BC47)","v":356418.71659624332},{"$f":"(BD47-'Case 4 - Drawdown'!BD47)*EXP('Portfolio Return'!BD47)","v":267936.11198069656},{"$f":"(BE47-'Case 4 - Drawdown'!BE47)*EXP('Portfolio Return'!BE47)","v":137826.52136886166},{"$f":"(BF47-'Case 4 - Drawdown'!BF47)*EXP('Portfolio Return'!BF47)","v":273691.14858861919},{"$f":"(BG47-'Case 4 - Drawdown'!BG47)*EXP('Portfolio Return'!BG47)","v":158592.23787310752},{"$f":"(BH47-'Case 4 - Drawdown'!BH47)*EXP('Portfolio Return'!BH47)","v":317751.715912132},{"$f":"(BI47-'Case 4 - Drawdown'!BI47)*EXP('Portfolio Return'!BI47)","v":354651.5423462753},{"$f":"(BJ47-'Case 4 - Drawdown'!BJ47)*EXP('Portfolio Return'!BJ47)","v":409260.49732580275},{"$f":"(BK47-'Case 4 - Drawdown'!BK47)*EXP('Portfolio Return'!BK47)","v":277378.05220803927},{"$f":"(BL47-'Case 4 - Drawdown'!BL47)*EXP('Portfolio Return'!BL47)","v":234360.21925815757},{"$f":"(BM47-'Case 4 - Drawdown'!BM47)*EXP('Portfolio Return'!BM47)","v":330643.49101331783},{"$f":"(BN47-'Case 4 - Drawdown'!BN47)*EXP('Portfolio Return'!BN47)","v":181887.97689955807},{"$f":"(BO47-'Case 4 - Drawdown'!BO47)*EXP('Portfolio Return'!BO47)","v":313137.87454708357},{"$f":"(BP47-'Case 4 - Drawdown'!BP47)*EXP('Portfolio Return'!BP47)","v":425395.95534953661},{"$f":"(BQ47-'Case 4 - Drawdown'!BQ47)*EXP('Portfolio Return'!BQ47)","v":344915.05196719622},{"$f":"(BR47-'Case 4 - Drawdown'!BR47)*EXP('Portfolio Return'!BR47)","v":260626.83819211565},{"$f":"(BS47-'Case 4 - Drawdown'!BS47)*EXP('Portfolio Return'!BS47)","v":118120.72853296554},{"$f":"(BT47-'Case 4 - Drawdown'!BT47)*EXP('Portfolio Return'!BT47)","v":308113.92253322073},{"$f":"(BU47-'Case 4 - Drawdown'!BU47)*EXP('Portfolio Return'!BU47)","v":268867.80670529511},{"$f":"(BV47-'Case 4 - Drawdown'!BV47)*EXP('Portfolio Return'!BV47)","v":182887.52350226659},{"$f":"(BW47-'Case 4 - Drawdown'!BW47)*EXP('Portfolio Return'!BW47)","v":289715.14969533053},{"$f":"(BX47-'Case 4 - Drawdown'!BX47)*EXP('Portfolio Return'!BX47)","v":297735.30307471944},{"$f":"(BY47-'Case 4 - Drawdown'!BY47)*EXP('Portfolio Return'!BY47)","v":415071.04793671815},{"$f":"(BZ47-'Case 4 - Drawdown'!BZ47)*EXP('Portfolio Return'!BZ47)","v":417670.68865441123},{"$f":"(CA47-'Case 4 - Drawdown'!CA47)*EXP('Portfolio Return'!CA47)","v":361684.3366058211},{"$f":"(CB47-'Case 4 - Drawdown'!CB47)*EXP('Portfolio Return'!CB47)","v":388906.20006088779},{"$f":"(CC47-'Case 4 - Drawdown'!CC47)*EXP('Portfolio Return'!CC47)","v":228887.84345460549},{"$f":"(CD47-'Case 4 - Drawdown'!CD47)*EXP('Portfolio Return'!CD47)","v":429841.65960286651},{"$f":"(CE47-'Case 4 - Drawdown'!CE47)*EXP('Portfolio Return'!CE47)","v":255723.70817628878},{"$f":"(CF47-'Case 4 - Drawdown'!CF47)*EXP('Portfolio Return'!CF47)","v":242187.1457205656},{"$f":"(CG47-'Case 4 - Drawdown'!CG47)*EXP('Portfolio Return'!CG47)","v":408020.30327897304},{"$f":"(CH47-'Case 4 - Drawdown'!CH47)*EXP('Portfolio Return'!CH47)","v":408598.08746702154},{"$f":"(CI47-'Case 4 - Drawdown'!CI47)*EXP('Portfolio Return'!CI47)","v":504145.55301965971},{"$f":"(CJ47-'Case 4 - Drawdown'!CJ47)*EXP('Portfolio Return'!CJ47)","v":452927.69479721342},{"$f":"(CK47-'Case 4 - Drawdown'!CK47)*EXP('Portfolio Return'!CK47)","v":379146.88866382564},{"$f":"(CL47-'Case 4 - Drawdown'!CL47)*EXP('Portfolio Return'!CL47)","v":263649.50531974999},{"$f":"(CM47-'Case 4 - Drawdown'!CM47)*EXP('Portfolio Return'!CM47)","v":247616.1060148589},{"$f":"(CN47-'Case 4 - Drawdown'!CN47)*EXP('Portfolio Return'!CN47)","v":353211.1444956293},{"$f":"(CO47-'Case 4 - Drawdown'!CO47)*EXP('Portfolio Return'!CO47)","v":258737.5406463542},{"$f":"(CP47-'Case 4 - Drawdown'!CP47)*EXP('Portfolio Return'!CP47)","v":310686.56388793438},{"$f":"(CQ47-'Case 4 - Drawdown'!CQ47)*EXP('Portfolio Return'!CQ47)","v":216857.34326361484},{"$f":"(CR47-'Case 4 - Drawdown'!CR47)*EXP('Portfolio Return'!CR47)","v":336091.67366906739},{"$f":"(CS47-'Case 4 - Drawdown'!CS47)*EXP('Portfolio Return'!CS47)","v":406586.35969667137},{"$f":"(CT47-'Case 4 - Drawdown'!CT47)*EXP('Portfolio Return'!CT47)","v":450787.06585989264},{"$f":"(CU47-'Case 4 - Drawdown'!CU47)*EXP('Portfolio Return'!CU47)","v":284398.17889219505},{"$f":"(CV47-'Case 4 - Drawdown'!CV47)*EXP('Portfolio Return'!CV47)","v":352295.14258722775},{"$f":"(CW47-'Case 4 - Drawdown'!CW47)*EXP('Portfolio Return'!CW47)","v":602161.07136065594},{"$f":"(CX47-'Case 4 - Drawdown'!CX47)*EXP('Portfolio Return'!CX47)","v":276158.49823814729},{"$f":"(CY47-'Case 4 - Drawdown'!CY47)*EXP('Portfolio Return'!CY47)","v":361145.5748827284},{"$f":"(CZ47-'Case 4 - Drawdown'!CZ47)*EXP('Portfolio Return'!CZ47)","v":214025.18591536372},{"$f":"(DA47-'Case 4 - Drawdown'!DA47)*EXP('Portfolio Return'!DA47)","v":448389.56878655386},{"$f":"(DB47-'Case 4 - Drawdown'!DB47)*EXP('Portfolio Return'!DB47)","v":380943.82099026709},{"$f":"(DC47-'Case 4 - Drawdown'!DC47)*EXP('Portfolio Return'!DC47)","v":141080.54075938236},{"$f":"(DD47-'Case 4 - Drawdown'!DD47)*EXP('Portfolio Return'!DD47)","v":231125.65907223691},{"$f":"(DE47-'Case 4 - Drawdown'!DE47)*EXP('Portfolio Return'!DE47)","v":327128.88179762044},{"$f":"(DF47-'Case 4 - Drawdown'!DF47)*EXP('Portfolio Return'!DF47)","v":495268.02371178992},{"$f":"(DG47-'Case 4 - Drawdown'!DG47)*EXP('Portfolio Return'!DG47)","v":341317.64419756382},{"$f":"(DH47-'Case 4 - Drawdown'!DH47)*EXP('Portfolio Return'!DH47)","v":271978.31308880658},{"$f":"(DI47-'Case 4 - Drawdown'!DI47)*EXP('Portfolio Return'!DI47)","v":313280.12697978114},{"$f":"(DJ47-'Case 4 - Drawdown'!DJ47)*EXP('Portfolio Return'!DJ47)","v":546318.51777941303},{"$f":"(DK47-'Case 4 - Drawdown'!DK47)*EXP('Portfolio Return'!DK47)","v":469045.55215466791},{"$f":"(DL47-'Case 4 - Drawdown'!DL47)*EXP('Portfolio Return'!DL47)","v":364465.9238792322},{"$f":"(DM47-'Case 4 - Drawdown'!DM47)*EXP('Portfolio Return'!DM47)","v":328295.28144705272},{"$f":"(DN47-'Case 4 - Drawdown'!DN47)*EXP('Portfolio Return'!DN47)","v":300048.63043086504},{"$f":"(DO47-'Case 4 - Drawdown'!DO47)*EXP('Portfolio Return'!DO47)","v":204075.73145800174},{"$f":"(DP47-'Case 4 - Drawdown'!DP47)*EXP('Portfolio Return'!DP47)","v":317215.4431847558},{"$f":"(DQ47-'Case 4 - Drawdown'!DQ47)*EXP('Portfolio Return'!DQ47)","v":608275.85531257815},{"$f":"(DR47-'Case 4 - Drawdown'!DR47)*EXP('Portfolio Return'!DR47)","v":427006.76654796727},{"$f":"(DS47-'Case 4 - Drawdown'!DS47)*EXP('Portfolio Return'!DS47)","v":662831.50602065714},{"$f":"(DT47-'Case 4 - Drawdown'!DT47)*EXP('Portfolio Return'!DT47)","v":260533.31959436488},{"$f":"(DU47-'Case 4 - Drawdown'!DU47)*EXP('Portfolio Return'!DU47)","v":377029.43055479036},{"$f":"(DV47-'Case 4 - Drawdown'!DV47)*EXP('Portfolio Return'!DV47)","v":485169.4235664712},{"$f":"(DW47-'Case 4 - Drawdown'!DW47)*EXP('Portfolio Return'!DW47)","v":300181.9908968613},{"$f":"(DX47-'Case 4 - Drawdown'!DX47)*EXP('Portfolio Return'!DX47)","v":250549.97783046766},{"$f":"(DY47-'Case 4 - Drawdown'!DY47)*EXP('Portfolio Return'!DY47)","v":294291.50594901369},{"$f":"(DZ47-'Case 4 - Drawdown'!DZ47)*EXP('Portfolio Return'!DZ47)","v":208078.58507728355},{"$f":"(EA47-'Case 4 - Drawdown'!EA47)*EXP('Portfolio Return'!EA47)","v":277824.26215534989},{"$f":"(EB47-'Case 4 - Drawdown'!EB47)*EXP('Portfolio Return'!EB47)","v":341293.51087272575},{"$f":"(EC47-'Case 4 - Drawdown'!EC47)*EXP('Portfolio Return'!EC47)","v":412223.64431791659},{"$f":"(ED47-'Case 4 - Drawdown'!ED47)*EXP('Portfolio Return'!ED47)","v":372975.06831932522},{"$f":"(EE47-'Case 4 - Drawdown'!EE47)*EXP('Portfolio Return'!EE47)","v":295126.53872725106},{"$f":"(EF47-'Case 4 - Drawdown'!EF47)*EXP('Portfolio Return'!EF47)","v":275984.84978724009},{"$f":"(EG47-'Case 4 - Drawdown'!EG47)*EXP('Portfolio Return'!EG47)","v":506266.29776402103},{"$f":"(EH47-'Case 4 - Drawdown'!EH47)*EXP('Portfolio Return'!EH47)","v":279087.95526554954},{"$f":"(EI47-'Case 4 - Drawdown'!EI47)*EXP('Portfolio Return'!EI47)","v":232073.47544734064},{"$f":"(EJ47-'Case 4 - Drawdown'!EJ47)*EXP('Portfolio Return'!EJ47)","v":315477.43274074048},{"$f":"(EK47-'Case 4 - Drawdown'!EK47)*EXP('Portfolio Return'!EK47)","v":229570.37795850786},{"$f":"(EL47-'Case 4 - Drawdown'!EL47)*EXP('Portfolio Return'!EL47)","v":177705.81954162446},{"$f":"(EM47-'Case 4 - Drawdown'!EM47)*EXP('Portfolio Return'!EM47)","v":238216.20051227932},{"$f":"(EN47-'Case 4 - Drawdown'!EN47)*EXP('Portfolio Return'!EN47)","v":284250.33604683378},{"$f":"(EO47-'Case 4 - Drawdown'!EO47)*EXP('Portfolio Return'!EO47)","v":719126.75860345061},{"$f":"(EP47-'Case 4 - Drawdown'!EP47)*EXP('Portfolio Return'!EP47)","v":343781.98363745998},{"$f":"(EQ47-'Case 4 - Drawdown'!EQ47)*EXP('Portfolio Return'!EQ47)","v":447286.69540179835},{"$f":"(ER47-'Case 4 - Drawdown'!ER47)*EXP('Portfolio Return'!ER47)","v":394134.80716102634},{"$f":"(ES47-'Case 4 - Drawdown'!ES47)*EXP('Portfolio Return'!ES47)","v":343860.50537467282},{"$f":"(ET47-'Case 4 - Drawdown'!ET47)*EXP('Portfolio Return'!ET47)","v":477544.67088385357},{"$f":"(EU47-'Case 4 - Drawdown'!EU47)*EXP('Portfolio Return'!EU47)","v":456395.73960519355},{"$f":"(EV47-'Case 4 - Drawdown'!EV47)*EXP('Portfolio Return'!EV47)","v":325251.8347944605},{"$f":"(EW47-'Case 4 - Drawdown'!EW47)*EXP('Portfolio Return'!EW47)","v":159413.56285247381},{"$f":"(EX47-'Case 4 - Drawdown'!EX47)*EXP('Portfolio Return'!EX47)","v":411479.14693592623},{"$f":"(EY47-'Case 4 - Drawdown'!EY47)*EXP('Portfolio Return'!EY47)","v":247399.24299890688},{"$f":"(EZ47-'Case 4 - Drawdown'!EZ47)*EXP('Portfolio Return'!EZ47)","v":328224.48793367064},{"$f":"(FA47-'Case 4 - Drawdown'!FA47)*EXP('Portfolio Return'!FA47)","v":363430.26981169608},{"$f":"(FB47-'Case 4 - Drawdown'!FB47)*EXP('Portfolio Return'!FB47)","v":418815.05445970176},{"$f":"(FC47-'Case 4 - Drawdown'!FC47)*EXP('Portfolio Return'!FC47)","v":224162.93412522099},{"$f":"(FD47-'Case 4 - Drawdown'!FD47)*EXP('Portfolio Return'!FD47)","v":330319.88437584107},{"$f":"(FE47-'Case 4 - Drawdown'!FE47)*EXP('Portfolio Return'!FE47)","v":239065.64588466956},{"$f":"(FF47-'Case 4 - Drawdown'!FF47)*EXP('Portfolio Return'!FF47)","v":241454.1816892889},{"$f":"(FG47-'Case 4 - Drawdown'!FG47)*EXP('Portfolio Return'!FG47)","v":207143.22588898125},{"$f":"(FH47-'Case 4 - Drawdown'!FH47)*EXP('Portfolio Return'!FH47)","v":385639.73895084596},{"$f":"(FI47-'Case 4 - Drawdown'!FI47)*EXP('Portfolio Return'!FI47)","v":251698.91509284585},{"$f":"(FJ47-'Case 4 - Drawdown'!FJ47)*EXP('Portfolio Return'!FJ47)","v":396250.82488690875},{"$f":"(FK47-'Case 4 - Drawdown'!FK47)*EXP('Portfolio Return'!FK47)","v":238648.95012695005},{"$f":"(FL47-'Case 4 - Drawdown'!FL47)*EXP('Portfolio Return'!FL47)","v":270273.93973298068},{"$f":"(FM47-'Case 4 - Drawdown'!FM47)*EXP('Portfolio Return'!FM47)","v":476019.1337528982},{"$f":"(FN47-'Case 4 - Drawdown'!FN47)*EXP('Portfolio Return'!FN47)","v":423083.00859367219},{"$f":"(FO47-'Case 4 - Drawdown'!FO47)*EXP('Portfolio Return'!FO47)","v":274488.55324821186},{"$f":"(FP47-'Case 4 - Drawdown'!FP47)*EXP('Portfolio Return'!FP47)","v":356736.60197398061},{"$f":"(FQ47-'Case 4 - Drawdown'!FQ47)*EXP('Portfolio Return'!FQ47)","v":358570.70748330973},{"$f":"(FR47-'Case 4 - Drawdown'!FR47)*EXP('Portfolio Return'!FR47)","v":319841.95460730826},{"$f":"(FS47-'Case 4 - Drawdown'!FS47)*EXP('Portfolio Return'!FS47)","v":260489.46790023067},{"$f":"(FT47-'Case 4 - Drawdown'!FT47)*EXP('Portfolio Return'!FT47)","v":307123.75725890108},{"$f":"(FU47-'Case 4 - Drawdown'!FU47)*EXP('Portfolio Return'!FU47)","v":367339.8278959475},{"$f":"(FV47-'Case 4 - Drawdown'!FV47)*EXP('Portfolio Return'!FV47)","v":388171.20262468053},{"$f":"(FW47-'Case 4 - Drawdown'!FW47)*EXP('Portfolio Return'!FW47)","v":265036.1159941568},{"$f":"(FX47-'Case 4 - Drawdown'!FX47)*EXP('Portfolio Return'!FX47)","v":322098.59413907077},{"$f":"(FY47-'Case 4 - Drawdown'!FY47)*EXP('Portfolio Return'!FY47)","v":397442.05338525993},{"$f":"(FZ47-'Case 4 - Drawdown'!FZ47)*EXP('Portfolio Return'!FZ47)","v":283177.61611271673},{"$f":"(GA47-'Case 4 - Drawdown'!GA47)*EXP('Portfolio Return'!GA47)","v":164958.39187377738},{"$f":"(GB47-'Case 4 - Drawdown'!GB47)*EXP('Portfolio Return'!GB47)","v":435847.45672778867},{"$f":"(GC47-'Case 4 - Drawdown'!GC47)*EXP('Portfolio Return'!GC47)","v":436720.06739693257},{"$f":"(GD47-'Case 4 - Drawdown'!GD47)*EXP('Portfolio Return'!GD47)","v":662739.60688570491},{"$f":"(GE47-'Case 4 - Drawdown'!GE47)*EXP('Portfolio Return'!GE47)","v":290827.17749666661},{"$f":"(GF47-'Case 4 - Drawdown'!GF47)*EXP('Portfolio Return'!GF47)","v":351766.29487540852},{"$f":"(GG47-'Case 4 - Drawdown'!GG47)*EXP('Portfolio Return'!GG47)","v":344405.87563296006},{"$f":"(GH47-'Case 4 - Drawdown'!GH47)*EXP('Portfolio Return'!GH47)","v":268550.39164741826},{"$f":"(GI47-'Case 4 - Drawdown'!GI47)*EXP('Portfolio Return'!GI47)","v":381680.24587029545},{"$f":"(GJ47-'Case 4 - Drawdown'!GJ47)*EXP('Portfolio Return'!GJ47)","v":332557.57442680601},{"$f":"(GK47-'Case 4 - Drawdown'!GK47)*EXP('Portfolio Return'!GK47)","v":313164.30926901649},{"$f":"(GL47-'Case 4 - Drawdown'!GL47)*EXP('Portfolio Return'!GL47)","v":247949.52948582609},{"$f":"(GM47-'Case 4 - Drawdown'!GM47)*EXP('Portfolio Return'!GM47)","v":350080.34281073383},{"$f":"(GN47-'Case 4 - Drawdown'!GN47)*EXP('Portfolio Return'!GN47)","v":163692.81373826784},{"$f":"(GO47-'Case 4 - Drawdown'!GO47)*EXP('Portfolio Return'!GO47)","v":405509.05169780465},{"$f":"(GP47-'Case 4 - Drawdown'!GP47)*EXP('Portfolio Return'!GP47)","v":490387.1178975887},{"$f":"(GQ47-'Case 4 - Drawdown'!GQ47)*EXP('Portfolio Return'!GQ47)","v":307346.94658802694},{"$f":"(GR47-'Case 4 - Drawdown'!GR47)*EXP('Portfolio Return'!GR47)","v":332073.31483930605},{"$f":"(GS47-'Case 4 - Drawdown'!GS47)*EXP('Portfolio Return'!GS47)","v":381838.1604938925},{"$f":"(GT47-'Case 4 - Drawdown'!GT47)*EXP('Portfolio Return'!GT47)","v":247115.94867139845},{"$f":"(GU47-'Case 4 - Drawdown'!GU47)*EXP('Portfolio Return'!GU47)","v":341850.33107598114},{"$f":"(GV47-'Case 4 - Drawdown'!GV47)*EXP('Portfolio Return'!GV47)","v":322304.38894907024},{"$f":"(GW47-'Case 4 - Drawdown'!GW47)*EXP('Portfolio Return'!GW47)","v":267764.5070620231},{"$f":"(GX47-'Case 4 - Drawdown'!GX47)*EXP('Portfolio Return'!GX47)","v":475558.15907365939},{"$f":"(GY47-'Case 4 - Drawdown'!GY47)*EXP('Portfolio Return'!GY47)","v":365461.14995951706},{"$f":"(GZ47-'Case 4 - Drawdown'!GZ47)*EXP('Portfolio Return'!GZ47)","v":509668.01994784555},{"$f":"(HA47-'Case 4 - Drawdown'!HA47)*EXP('Portfolio Return'!HA47)","v":310884.97118392156},{"$f":"(HB47-'Case 4 - Drawdown'!HB47)*EXP('Portfolio Return'!HB47)","v":340447.99878904509},{"$f":"(HC47-'Case 4 - Drawdown'!HC47)*EXP('Portfolio Return'!HC47)","v":479278.21644252806},{"$f":"(HD47-'Case 4 - Drawdown'!HD47)*EXP('Portfolio Return'!HD47)","v":311555.97834535438},{"$f":"(HE47-'Case 4 - Drawdown'!HE47)*EXP('Portfolio Return'!HE47)","v":299741.16463171598},{"$f":"(HF47-'Case 4 - Drawdown'!HF47)*EXP('Portfolio Return'!HF47)","v":400018.10390001739},{"$f":"(HG47-'Case 4 - Drawdown'!HG47)*EXP('Portfolio Return'!HG47)","v":324937.65732676082},{"$f":"(HH47-'Case 4 - Drawdown'!HH47)*EXP('Portfolio Return'!HH47)","v":367526.6975704541},{"$f":"(HI47-'Case 4 - Drawdown'!HI47)*EXP('Portfolio Return'!HI47)","v":346302.77122018766},{"$f":"(HJ47-'Case 4 - Drawdown'!HJ47)*EXP('Portfolio Return'!HJ47)","v":503162.41670699517},{"$f":"(HK47-'Case 4 - Drawdown'!HK47)*EXP('Portfolio Return'!HK47)","v":332288.15053901944},{"$f":"(HL47-'Case 4 - Drawdown'!HL47)*EXP('Portfolio Return'!HL47)","v":332994.39841667458},{"$f":"(HM47-'Case 4 - Drawdown'!HM47)*EXP('Portfolio Return'!HM47)","v":424825.51753530285},{"$f":"(HN47-'Case 4 - Drawdown'!HN47)*EXP('Portfolio Return'!HN47)","v":395003.3476249809},{"$f":"(HO47-'Case 4 - Drawdown'!HO47)*EXP('Portfolio Return'!HO47)","v":363348.26843712921},{"$f":"(HP47-'Case 4 - Drawdown'!HP47)*EXP('Portfolio Return'!HP47)","v":328209.9493763051},{"$f":"(HQ47-'Case 4 - Drawdown'!HQ47)*EXP('Portfolio Return'!HQ47)","v":370483.51456018869},{"$f":"(HR47-'Case 4 - Drawdown'!HR47)*EXP('Portfolio Return'!HR47)","v":239125.08463006438},{"$f":"(HS47-'Case 4 - Drawdown'!HS47)*EXP('Portfolio Return'!HS47)","v":283287.61702851311},{"$f":"(HT47-'Case 4 - Drawdown'!HT47)*EXP('Portfolio Return'!HT47)","v":297188.67834770947},{"$f":"(HU47-'Case 4 - Drawdown'!HU47)*EXP('Portfolio Return'!HU47)","v":298835.98669762025},{"$f":"(HV47-'Case 4 - Drawdown'!HV47)*EXP('Portfolio Return'!HV47)","v":301567.14606030984},{"$f":"(HW47-'Case 4 - Drawdown'!HW47)*EXP('Portfolio Return'!HW47)","v":252896.99083860606},{"$f":"(HX47-'Case 4 - Drawdown'!HX47)*EXP('Portfolio Return'!HX47)","v":303032.62967504346},{"$f":"(HY47-'Case 4 - Drawdown'!HY47)*EXP('Portfolio Return'!HY47)","v":548509.74903380184},{"$f":"(HZ47-'Case 4 - Drawdown'!HZ47)*EXP('Portfolio Return'!HZ47)","v":440645.50735334406},{"$f":"(IA47-'Case 4 - Drawdown'!IA47)*EXP('Portfolio Return'!IA47)","v":291309.33302155387},{"$f":"(IB47-'Case 4 - Drawdown'!IB47)*EXP('Portfolio Return'!IB47)","v":403048.74441031343},{"$f":"(IC47-'Case 4 - Drawdown'!IC47)*EXP('Portfolio Return'!IC47)","v":362468.5457715377},{"$f":"(ID47-'Case 4 - Drawdown'!ID47)*EXP('Portfolio Return'!ID47)","v":379716.87896254816},{"$f":"(IE47-'Case 4 - Drawdown'!IE47)*EXP('Portfolio Return'!IE47)","v":240233.98655992554},{"$f":"(IF47-'Case 4 - Drawdown'!IF47)*EXP('Portfolio Return'!IF47)","v":181982.8233767396},{"$f":"(IG47-'Case 4 - Drawdown'!IG47)*EXP('Portfolio Return'!IG47)","v":572472.04469149082},{"$f":"(IH47-'Case 4 - Drawdown'!IH47)*EXP('Portfolio Return'!IH47)","v":394921.34764023422},{"$f":"(II47-'Case 4 - Drawdown'!II47)*EXP('Portfolio Return'!II47)","v":356703.12942841963},{"$f":"(IJ47-'Case 4 - Drawdown'!IJ47)*EXP('Portfolio Return'!IJ47)","v":326349.49284246698},{"$f":"(IK47-'Case 4 - Drawdown'!IK47)*EXP('Portfolio Return'!IK47)","v":327962.17018822557},{"$f":"(IL47-'Case 4 - Drawdown'!IL47)*EXP('Portfolio Return'!IL47)","v":364198.70101076568},{"$f":"(IM47-'Case 4 - Drawdown'!IM47)*EXP('Portfolio Return'!IM47)","v":294753.84513138077},{"$f":"(IN47-'Case 4 - Drawdown'!IN47)*EXP('Portfolio Return'!IN47)","v":303416.1652854415},{"$f":"(IO47-'Case 4 - Drawdown'!IO47)*EXP('Portfolio Return'!IO47)","v":342894.72580180125},{"$f":"(IP47-'Case 4 - Drawdown'!IP47)*EXP('Portfolio Return'!IP47)","v":317702.70872981526},{"$f":"(IQ47-'Case 4 - Drawdown'!IQ47)*EXP('Portfolio Return'!IQ47)","v":269188.58519440325},{"$f":"(IR47-'Case 4 - Drawdown'!IR47)*EXP('Portfolio Return'!IR47)","v":332355.44694936025},{"$f":"(IS47-'Case 4 - Drawdown'!IS47)*EXP('Portfolio Return'!IS47)","v":369443.22821479454},{"$f":"(IT47-'Case 4 - Drawdown'!IT47)*EXP('Portfolio Return'!IT47)","v":558715.06014554983},{"$f":"(IU47-'Case 4 - Drawdown'!IU47)*EXP('Portfolio Return'!IU47)","v":345729.52739318949},{"$f":"(IV47-'Case 4 - Drawdown'!IV47)*EXP('Portfolio Return'!IV47)","v":291558.10555855191},{"$f":"(IW47-'Case 4 - Drawdown'!IW47)*EXP('Portfolio Return'!IW47)","v":434134.08818050573},{"$f":"(IX47-'Case 4 - Drawdown'!IX47)*EXP('Portfolio Return'!IX47)","v":331697.40139634855},{"$f":"(IY47-'Case 4 - Drawdown'!IY47)*EXP('Portfolio Return'!IY47)","v":273728.34732231783},{"$f":"(IZ47-'Case 4 - Drawdown'!IZ47)*EXP('Portfolio Return'!IZ47)","v":385976.49098552682},{"$f":"(JA47-'Case 4 - Drawdown'!JA47)*EXP('Portfolio Return'!JA47)","v":256274.02014355114},{"$f":"(JB47-'Case 4 - Drawdown'!JB47)*EXP('Portfolio Return'!JB47)","v":472992.79584587034},{"$f":"(JC47-'Case 4 - Drawdown'!JC47)*EXP('Portfolio Return'!JC47)","v":185166.10454403024},{"$f":"(JD47-'Case 4 - Drawdown'!JD47)*EXP('Portfolio Return'!JD47)","v":387762.64082044561},{"$f":"(JE47-'Case 4 - Drawdown'!JE47)*EXP('Portfolio Return'!JE47)","v":190425.76909015115},{"$f":"(JF47-'Case 4 - Drawdown'!JF47)*EXP('Portfolio Return'!JF47)","v":439814.00925660267},{"$f":"(JG47-'Case 4 - Drawdown'!JG47)*EXP('Portfolio Return'!JG47)","v":323711.33251969615},{"$f":"(JH47-'Case 4 - Drawdown'!JH47)*EXP('Portfolio Return'!JH47)","v":288671.34440775163},{"$f":"(JI47-'Case 4 - Drawdown'!JI47)*EXP('Portfolio Return'!JI47)","v":311410.93249527388},{"$f":"(JJ47-'Case 4 - Drawdown'!JJ47)*EXP('Portfolio Return'!JJ47)","v":512331.54913505126},{"$f":"(JK47-'Case 4 - Drawdown'!JK47)*EXP('Portfolio Return'!JK47)","v":211747.33164967701},{"$f":"(JL47-'Case 4 - Drawdown'!JL47)*EXP('Portfolio Return'!JL47)","v":441863.32722401671},{"$f":"(JM47-'Case 4 - Drawdown'!JM47)*EXP('Portfolio Return'!JM47)","v":451785.94704161276},{"$f":"(JN47-'Case 4 - Drawdown'!JN47)*EXP('Portfolio Return'!JN47)","v":404551.74570812},{"$f":"(JO47-'Case 4 - Drawdown'!JO47)*EXP('Portfolio Return'!JO47)","v":352327.9233762665},{"$f":"(JP47-'Case 4 - Drawdown'!JP47)*EXP('Portfolio Return'!JP47)","v":371028.70875172253},{"$f":"(JQ47-'Case 4 - Drawdown'!JQ47)*EXP('Portfolio Return'!JQ47)","v":266531.04283024778},{"$f":"(JR47-'Case 4 - Drawdown'!JR47)*EXP('Portfolio Return'!JR47)","v":301970.36922370072},{"$f":"(JS47-'Case 4 - Drawdown'!JS47)*EXP('Portfolio Return'!JS47)","v":477056.51229064929},{"$f":"(JT47-'Case 4 - Drawdown'!JT47)*EXP('Portfolio Return'!JT47)","v":349975.78308488731},{"$f":"(JU47-'Case 4 - Drawdown'!JU47)*EXP('Portfolio Return'!JU47)","v":405722.88262544933},{"$f":"(JV47-'Case 4 - Drawdown'!JV47)*EXP('Portfolio Return'!JV47)","v":438969.38616066769},{"$f":"(JW47-'Case 4 - Drawdown'!JW47)*EXP('Portfolio Return'!JW47)","v":339293.77439832425},{"$f":"(JX47-'Case 4 - Drawdown'!JX47)*EXP('Portfolio Return'!JX47)","v":220951.83536916986},{"$f":"(JY47-'Case 4 - Drawdown'!JY47)*EXP('Portfolio Return'!JY47)","v":396153.06631968921},{"$f":"(JZ47-'Case 4 - Drawdown'!JZ47)*EXP('Portfolio Return'!JZ47)","v":304873.34086974501},{"$f":"(KA47-'Case 4 - Drawdown'!KA47)*EXP('Portfolio Return'!KA47)","v":196906.78740488889},{"$f":"(KB47-'Case 4 - Drawdown'!KB47)*EXP('Portfolio Return'!KB47)","v":289221.97230340092},{"$f":"(KC47-'Case 4 - Drawdown'!KC47)*EXP('Portfolio Return'!KC47)","v":420191.32475619391},{"$f":"(KD47-'Case 4 - Drawdown'!KD47)*EXP('Portfolio Return'!KD47)","v":398574.46506029373},{"$f":"(KE47-'Case 4 - Drawdown'!KE47)*EXP('Portfolio Return'!KE47)","v":284770.01613136433},{"$f":"(KF47-'Case 4 - Drawdown'!KF47)*EXP('Portfolio Return'!KF47)","v":286285.64625873289},{"$f":"(KG47-'Case 4 - Drawdown'!KG47)*EXP('Portfolio Return'!KG47)","v":497486.83569699549},{"$f":"(KH47-'Case 4 - Drawdown'!KH47)*EXP('Portfolio Return'!KH47)","v":344703.33384125482},{"$f":"(KI47-'Case 4 - Drawdown'!KI47)*EXP('Portfolio Return'!KI47)","v":304929.61512379412},{"$f":"(KJ47-'Case 4 - Drawdown'!KJ47)*EXP('Portfolio Return'!KJ47)","v":387971.60199054464},{"$f":"(KK47-'Case 4 - Drawdown'!KK47)*EXP('Portfolio Return'!KK47)","v":289221.24267386977},{"$f":"(KL47-'Case 4 - Drawdown'!KL47)*EXP('Portfolio Return'!KL47)","v":523421.8943252333},{"$f":"(KM47-'Case 4 - Drawdown'!KM47)*EXP('Portfolio Return'!KM47)","v":349489.9025609704},{"$f":"(KN47-'Case 4 - Drawdown'!KN47)*EXP('Portfolio Return'!KN47)","v":373244.66046868055},{"$f":"(KO47-'Case 4 - Drawdown'!KO47)*EXP('Portfolio Return'!KO47)","v":285761.62368472118},{"$f":"(KP47-'Case 4 - Drawdown'!KP47)*EXP('Portfolio Return'!KP47)","v":416853.3688628354},{"$f":"(KQ47-'Case 4 - Drawdown'!KQ47)*EXP('Portfolio Return'!KQ47)","v":353551.31978380843},{"$f":"(KR47-'Case 4 - Drawdown'!KR47)*EXP('Portfolio Return'!KR47)","v":178572.79801504471},{"$f":"(KS47-'Case 4 - Drawdown'!KS47)*EXP('Portfolio Return'!KS47)","v":254216.97225898472},{"$f":"(KT47-'Case 4 - Drawdown'!KT47)*EXP('Portfolio Return'!KT47)","v":295255.8729262221},{"$f":"(KU47-'Case 4 - Drawdown'!KU47)*EXP('Portfolio Return'!KU47)","v":257618.97296977355},{"$f":"(KV47-'Case 4 - Drawdown'!KV47)*EXP('Portfolio Return'!KV47)","v":301527.19855560909},{"$f":"(KW47-'Case 4 - Drawdown'!KW47)*EXP('Portfolio Return'!KW47)","v":481559.63248912862},{"$f":"(KX47-'Case 4 - Drawdown'!KX47)*EXP('Portfolio Return'!KX47)","v":351132.87991429574},{"$f":"(KY47-'Case 4 - Drawdown'!KY47)*EXP('Portfolio Return'!KY47)","v":562673.72559816146},{"$f":"(KZ47-'Case 4 - Drawdown'!KZ47)*EXP('Portfolio Return'!KZ47)","v":365695.25094372354},{"$f":"(LA47-'Case 4 - Drawdown'!LA47)*EXP('Portfolio Return'!LA47)","v":232869.62828154105},{"$f":"(LB47-'Case 4 - Drawdown'!LB47)*EXP('Portfolio Return'!LB47)","v":279139.28168246406},{"$f":"(LC47-'Case 4 - Drawdown'!LC47)*EXP('Portfolio Return'!LC47)","v":250325.0018413346},{"$f":"(LD47-'Case 4 - Drawdown'!LD47)*EXP('Portfolio Return'!LD47)","v":436446.16198328271},{"$f":"(LE47-'Case 4 - Drawdown'!LE47)*EXP('Portfolio Return'!LE47)","v":563796.86184785701},{"$f":"(LF47-'Case 4 - Drawdown'!LF47)*EXP('Portfolio Return'!LF47)","v":479667.98868112912},{"$f":"(LG47-'Case 4 - Drawdown'!LG47)*EXP('Portfolio Return'!LG47)","v":407409.54944442952},{"$f":"(LH47-'Case 4 - Drawdown'!LH47)*EXP('Portfolio Return'!LH47)","v":234861.16374872398},{"$f":"(LI47-'Case 4 - Drawdown'!LI47)*EXP('Portfolio Return'!LI47)","v":345014.67327472725},{"$f":"(LJ47-'Case 4 - Drawdown'!LJ47)*EXP('Portfolio Return'!LJ47)","v":276307.00487439352},{"$f":"(LK47-'Case 4 - Drawdown'!LK47)*EXP('Portfolio Return'!LK47)","v":479548.24030283943},{"$f":"(LL47-'Case 4 - Drawdown'!LL47)*EXP('Portfolio Return'!LL47)","v":353397.40559975465},{"$f":"(LM47-'Case 4 - Drawdown'!LM47)*EXP('Portfolio Return'!LM47)","v":465406.55467728997},{"$f":"(LN47-'Case 4 - Drawdown'!LN47)*EXP('Portfolio Return'!LN47)","v":283437.98805251869},{"$f":"(LO47-'Case 4 - Drawdown'!LO47)*EXP('Portfolio Return'!LO47)","v":235705.52532318555},{"$f":"(LP47-'Case 4 - Drawdown'!LP47)*EXP('Portfolio Return'!LP47)","v":251445.62708412981},{"$f":"(LQ47-'Case 4 - Drawdown'!LQ47)*EXP('Portfolio Return'!LQ47)","v":262150.63178423303},{"$f":"(LR47-'Case 4 - Drawdown'!LR47)*EXP('Portfolio Return'!LR47)","v":355233.49900930637},{"$f":"(LS47-'Case 4 - Drawdown'!LS47)*EXP('Portfolio Return'!LS47)","v":249228.47017242285},{"$f":"(LT47-'Case 4 - Drawdown'!LT47)*EXP('Portfolio Return'!LT47)","v":428445.90724100271},{"$f":"(LU47-'Case 4 - Drawdown'!LU47)*EXP('Portfolio Return'!LU47)","v":254971.57929766941},{"$f":"(LV47-'Case 4 - Drawdown'!LV47)*EXP('Portfolio Return'!LV47)","v":530267.59589259559},{"$f":"(LW47-'Case 4 - Drawdown'!LW47)*EXP('Portfolio Return'!LW47)","v":278138.60565100814},{"$f":"(LX47-'Case 4 - Drawdown'!LX47)*EXP('Portfolio Return'!LX47)","v":439071.51002579473},{"$f":"(LY47-'Case 4 - Drawdown'!LY47)*EXP('Portfolio Return'!LY47)","v":307393.62824309204},{"$f":"(LZ47-'Case 4 - Drawdown'!LZ47)*EXP('Portfolio Return'!LZ47)","v":267771.3823114023},{"$f":"(MA47-'Case 4 - Drawdown'!MA47)*EXP('Portfolio Return'!MA47)","v":328028.41576461791},{"$f":"(MB47-'Case 4 - Drawdown'!MB47)*EXP('Portfolio Return'!MB47)","v":194854.13468919741},{"$f":"(MC47-'Case 4 - Drawdown'!MC47)*EXP('Portfolio Return'!MC47)","v":340354.99393993255},{"$f":"(MD47-'Case 4 - Drawdown'!MD47)*EXP('Portfolio Return'!MD47)","v":261591.18559503532},{"$f":"(ME47-'Case 4 - Drawdown'!ME47)*EXP('Portfolio Return'!ME47)","v":435414.14689317631},{"$f":"(MF47-'Case 4 - Drawdown'!MF47)*EXP('Portfolio Return'!MF47)","v":275801.09716151567},{"$f":"(MG47-'Case 4 - Drawdown'!MG47)*EXP('Portfolio Return'!MG47)","v":176192.97726051506},{"$f":"(MH47-'Case 4 - Drawdown'!MH47)*EXP('Portfolio Return'!MH47)","v":364798.78555391886},{"$f":"(MI47-'Case 4 - Drawdown'!MI47)*EXP('Portfolio Return'!MI47)","v":251834.13260865826},{"$f":"(MJ47-'Case 4 - Drawdown'!MJ47)*EXP('Portfolio Return'!MJ47)","v":425958.86015203054},{"$f":"(MK47-'Case 4 - Drawdown'!MK47)*EXP('Portfolio Return'!MK47)","v":284904.88268595142},{"$f":"(ML47-'Case 4 - Drawdown'!ML47)*EXP('Portfolio Return'!ML47)","v":322785.01359338104},{"$f":"(MM47-'Case 4 - Drawdown'!MM47)*EXP('Portfolio Return'!MM47)","v":282669.30526360805},{"$f":"(MN47-'Case 4 - Drawdown'!MN47)*EXP('Portfolio Return'!MN47)","v":283525.75324392068},{"$f":"(MO47-'Case 4 - Drawdown'!MO47)*EXP('Portfolio Return'!MO47)","v":416923.23955787765},{"$f":"(MP47-'Case 4 - Drawdown'!MP47)*EXP('Portfolio Return'!MP47)","v":353412.38268735044},{"$f":"(MQ47-'Case 4 - Drawdown'!MQ47)*EXP('Portfolio Return'!MQ47)","v":274675.49293224653},{"$f":"(MR47-'Case 4 - Drawdown'!MR47)*EXP('Portfolio Return'!MR47)","v":352209.21783504239},{"$f":"(MS47-'Case 4 - Drawdown'!MS47)*EXP('Portfolio Return'!MS47)","v":365047.14415333146},{"$f":"(MT47-'Case 4 - Drawdown'!MT47)*EXP('Portfolio Return'!MT47)","v":251551.62004188143},{"$f":"(MU47-'Case 4 - Drawdown'!MU47)*EXP('Portfolio Return'!MU47)","v":441396.69253316085},{"$f":"(MV47-'Case 4 - Drawdown'!MV47)*EXP('Portfolio Return'!MV47)","v":281312.00244861905},{"$f":"(MW47-'Case 4 - Drawdown'!MW47)*EXP('Portfolio Return'!MW47)","v":367555.80466220947},{"$f":"(MX47-'Case 4 - Drawdown'!MX47)*EXP('Portfolio Return'!MX47)","v":422049.39173697314},{"$f":"(MY47-'Case 4 - Drawdown'!MY47)*EXP('Portfolio Return'!MY47)","v":368649.67289004993},{"$f":"(MZ47-'Case 4 - Drawdown'!MZ47)*EXP('Portfolio Return'!MZ47)","v":296738.72353074537},{"$f":"(NA47-'Case 4 - Drawdown'!NA47)*EXP('Portfolio Return'!NA47)","v":477022.26094280079},{"$f":"(NB47-'Case 4 - Drawdown'!NB47)*EXP('Portfolio Return'!NB47)","v":343943.29235664953},{"$f":"(NC47-'Case 4 - Drawdown'!NC47)*EXP('Portfolio Return'!NC47)","v":301279.53311835555},{"$f":"(ND47-'Case 4 - Drawdown'!ND47)*EXP('Portfolio Return'!ND47)","v":320116.09175477293},{"$f":"(NE47-'Case 4 - Drawdown'!NE47)*EXP('Portfolio Return'!NE47)","v":262265.6138235153},{"$f":"(NF47-'Case 4 - Drawdown'!NF47)*EXP('Portfolio Return'!NF47)","v":557687.36987726646},{"$f":"(NG47-'Case 4 - Drawdown'!NG47)*EXP('Portfolio Return'!NG47)","v":245717.8623341331},{"$f":"(NH47-'Case 4 - Drawdown'!NH47)*EXP('Portfolio Return'!NH47)","v":405551.48715895851},{"$f":"(NI47-'Case 4 - Drawdown'!NI47)*EXP('Portfolio Return'!NI47)","v":365467.56732883683},{"$f":"(NJ47-'Case 4 - Drawdown'!NJ47)*EXP('Portfolio Return'!NJ47)","v":491168.51414477493},{"$f":"(NK47-'Case 4 - Drawdown'!NK47)*EXP('Portfolio Return'!NK47)","v":399588.20179972204},{"$f":"(NL47-'Case 4 - Drawdown'!NL47)*EXP('Portfolio Return'!NL47)","v":214824.21209446745},{"$f":"(NM47-'Case 4 - Drawdown'!NM47)*EXP('Portfolio Return'!NM47)","v":465104.5019257777},{"$f":"(NN47-'Case 4 - Drawdown'!NN47)*EXP('Portfolio Return'!NN47)","v":282122.15555331175},{"$f":"(NO47-'Case 4 - Drawdown'!NO47)*EXP('Portfolio Return'!NO47)","v":336937.68303218705},{"$f":"(NP47-'Case 4 - Drawdown'!NP47)*EXP('Portfolio Return'!NP47)","v":209525.02475979141},{"$f":"(NQ47-'Case 4 - Drawdown'!NQ47)*EXP('Portfolio Return'!NQ47)","v":309604.63938355894},{"$f":"(NR47-'Case 4 - Drawdown'!NR47)*EXP('Portfolio Return'!NR47)","v":306842.2440819529},{"$f":"(NS47-'Case 4 - Drawdown'!NS47)*EXP('Portfolio Return'!NS47)","v":473316.58693841135},{"$f":"(NT47-'Case 4 - Drawdown'!NT47)*EXP('Portfolio Return'!NT47)","v":337101.33175941493},{"$f":"(NU47-'Case 4 - Drawdown'!NU47)*EXP('Portfolio Return'!NU47)","v":296985.3356902253},{"$f":"(NV47-'Case 4 - Drawdown'!NV47)*EXP('Portfolio Return'!NV47)","v":535223.9933386466},{"$f":"(NW47-'Case 4 - Drawdown'!NW47)*EXP('Portfolio Return'!NW47)","v":361853.09850144736},{"$f":"(NX47-'Case 4 - Drawdown'!NX47)*EXP('Portfolio Return'!NX47)","v":381668.54999229102},{"$f":"(NY47-'Case 4 - Drawdown'!NY47)*EXP('Portfolio Return'!NY47)","v":380319.84410682431},{"$f":"(NZ47-'Case 4 - Drawdown'!NZ47)*EXP('Portfolio Return'!NZ47)","v":257809.57854050625},{"$f":"(OA47-'Case 4 - Drawdown'!OA47)*EXP('Portfolio Return'!OA47)","v":246624.4395700274},{"$f":"(OB47-'Case 4 - Drawdown'!OB47)*EXP('Portfolio Return'!OB47)","v":266438.4505034872},{"$f":"(OC47-'Case 4 - Drawdown'!OC47)*EXP('Portfolio Return'!OC47)","v":357263.24618836323},{"$f":"(OD47-'Case 4 - Drawdown'!OD47)*EXP('Portfolio Return'!OD47)","v":303470.00686570531},{"$f":"(OE47-'Case 4 - Drawdown'!OE47)*EXP('Portfolio Return'!OE47)","v":280405.2420347255},{"$f":"(OF47-'Case 4 - Drawdown'!OF47)*EXP('Portfolio Return'!OF47)","v":481368.23649622034},{"$f":"(OG47-'Case 4 - Drawdown'!OG47)*EXP('Portfolio Return'!OG47)","v":358269.1761238192},{"$f":"(OH47-'Case 4 - Drawdown'!OH47)*EXP('Portfolio Return'!OH47)","v":198345.51123134652},{"$f":"(OI47-'Case 4 - Drawdown'!OI47)*EXP('Portfolio Return'!OI47)","v":418008.21943097236},{"$f":"(OJ47-'Case 4 - Drawdown'!OJ47)*EXP('Portfolio Return'!OJ47)","v":305737.63622087141},{"$f":"(OK47-'Case 4 - Drawdown'!OK47)*EXP('Portfolio Return'!OK47)","v":223865.1814366928},{"$f":"(OL47-'Case 4 - Drawdown'!OL47)*EXP('Portfolio Return'!OL47)","v":266284.48051165609},{"$f":"(OM47-'Case 4 - Drawdown'!OM47)*EXP('Portfolio Return'!OM47)","v":140461.06127314141},{"$f":"(ON47-'Case 4 - Drawdown'!ON47)*EXP('Portfolio Return'!ON47)","v":367189.62600466196},{"$f":"(OO47-'Case 4 - Drawdown'!OO47)*EXP('Portfolio Return'!OO47)","v":228274.56424330536},{"$f":"(OP47-'Case 4 - Drawdown'!OP47)*EXP('Portfolio Return'!OP47)","v":494274.73588856199},{"$f":"(OQ47-'Case 4 - Drawdown'!OQ47)*EXP('Portfolio Return'!OQ47)","v":385856.24681083066},{"$f":"(OR47-'Case 4 - Drawdown'!OR47)*EXP('Portfolio Return'!OR47)","v":291062.106955592},{"$f":"(OS47-'Case 4 - Drawdown'!OS47)*EXP('Portfolio Return'!OS47)","v":284360.97696249437},{"$f":"(OT47-'Case 4 - Drawdown'!OT47)*EXP('Portfolio Return'!OT47)","v":400664.31276072725},{"$f":"(OU47-'Case 4 - Drawdown'!OU47)*EXP('Portfolio Return'!OU47)","v":272297.79859105666},{"$f":"(OV47-'Case 4 - Drawdown'!OV47)*EXP('Portfolio Return'!OV47)","v":234284.5171208361},{"$f":"(OW47-'Case 4 - Drawdown'!OW47)*EXP('Portfolio Return'!OW47)","v":283647.12304297992},{"$f":"(OX47-'Case 4 - Drawdown'!OX47)*EXP('Portfolio Return'!OX47)","v":268799.14167882624},{"$f":"(OY47-'Case 4 - Drawdown'!OY47)*EXP('Portfolio Return'!OY47)","v":237260.00821609763},{"$f":"(OZ47-'Case 4 - Drawdown'!OZ47)*EXP('Portfolio Return'!OZ47)","v":440676.96004571795},{"$f":"(PA47-'Case 4 - Drawdown'!PA47)*EXP('Portfolio Return'!PA47)","v":302567.62541099824},{"$f":"(PB47-'Case 4 - Drawdown'!PB47)*EXP('Portfolio Return'!PB47)","v":377721.28334501921},{"$f":"(PC47-'Case 4 - Drawdown'!PC47)*EXP('Portfolio Return'!PC47)","v":480205.24718088645},{"$f":"(PD47-'Case 4 - Drawdown'!PD47)*EXP('Portfolio Return'!PD47)","v":517538.88681423897},{"$f":"(PE47-'Case 4 - Drawdown'!PE47)*EXP('Portfolio Return'!PE47)","v":231123.15391581383},{"$f":"(PF47-'Case 4 - Drawdown'!PF47)*EXP('Portfolio Return'!PF47)","v":378046.99175877101},{"$f":"(PG47-'Case 4 - Drawdown'!PG47)*EXP('Portfolio Return'!PG47)","v":357086.94543864095},{"$f":"(PH47-'Case 4 - Drawdown'!PH47)*EXP('Portfolio Return'!PH47)","v":272642.5804304097},{"$f":"(PI47-'Case 4 - Drawdown'!PI47)*EXP('Portfolio Return'!PI47)","v":436950.99808030698},{"$f":"(PJ47-'Case 4 - Drawdown'!PJ47)*EXP('Portfolio Return'!PJ47)","v":378496.64035536372},{"$f":"(PK47-'Case 4 - Drawdown'!PK47)*EXP('Portfolio Return'!PK47)","v":529339.21427348349},{"$f":"(PL47-'Case 4 - Drawdown'!PL47)*EXP('Portfolio Return'!PL47)","v":389099.77011300833},{"$f":"(PM47-'Case 4 - Drawdown'!PM47)*EXP('Portfolio Return'!PM47)","v":283067.26614778902},{"$f":"(PN47-'Case 4 - Drawdown'!PN47)*EXP('Portfolio Return'!PN47)","v":320582.85520029505},{"$f":"(PO47-'Case 4 - Drawdown'!PO47)*EXP('Portfolio Return'!PO47)","v":400749.5492769074},{"$f":"(PP47-'Case 4 - Drawdown'!PP47)*EXP('Portfolio Return'!PP47)","v":387850.95329955546},{"$f":"(PQ47-'Case 4 - Drawdown'!PQ47)*EXP('Portfolio Return'!PQ47)","v":409377.32968966063},{"$f":"(PR47-'Case 4 - Drawdown'!PR47)*EXP('Portfolio Return'!PR47)","v":453163.18234619475},{"$f":"(PS47-'Case 4 - Drawdown'!PS47)*EXP('Portfolio Return'!PS47)","v":405963.59148706537},{"$f":"(PT47-'Case 4 - Drawdown'!PT47)*EXP('Portfolio Return'!PT47)","v":290959.77981894586},{"$f":"(PU47-'Case 4 - Drawdown'!PU47)*EXP('Portfolio Return'!PU47)","v":509631.45046001574},{"$f":"(PV47-'Case 4 - Drawdown'!PV47)*EXP('Portfolio Return'!PV47)","v":462736.8293630124},{"$f":"(PW47-'Case 4 - Drawdown'!PW47)*EXP('Portfolio Return'!PW47)","v":293491.53333918907},{"$f":"(PX47-'Case 4 - Drawdown'!PX47)*EXP('Portfolio Return'!PX47)","v":277968.81135771325},{"$f":"(PY47-'Case 4 - Drawdown'!PY47)*EXP('Portfolio Return'!PY47)","v":388777.90484366321},{"$f":"(PZ47-'Case 4 - Drawdown'!PZ47)*EXP('Portfolio Return'!PZ47)","v":309916.37934449338},{"$f":"(QA47-'Case 4 - Drawdown'!QA47)*EXP('Portfolio Return'!QA47)","v":344784.55944193335},{"$f":"(QB47-'Case 4 - Drawdown'!QB47)*EXP('Portfolio Return'!QB47)","v":291249.76055950677},{"$f":"(QC47-'Case 4 - Drawdown'!QC47)*EXP('Portfolio Return'!QC47)","v":196622.11324134227},{"$f":"(QD47-'Case 4 - Drawdown'!QD47)*EXP('Portfolio Return'!QD47)","v":321875.21005975548},{"$f":"(QE47-'Case 4 - Drawdown'!QE47)*EXP('Portfolio Return'!QE47)","v":411291.05934418988},{"$f":"(QF47-'Case 4 - Drawdown'!QF47)*EXP('Portfolio Return'!QF47)","v":365410.51034003473},{"$f":"(QG47-'Case 4 - Drawdown'!QG47)*EXP('Portfolio Return'!QG47)","v":249950.77725362606},{"$f":"(QH47-'Case 4 - Drawdown'!QH47)*EXP('Portfolio Return'!QH47)","v":267285.0806734669},{"$f":"(QI47-'Case 4 - Drawdown'!QI47)*EXP('Portfolio Return'!QI47)","v":436115.36306264187},{"$f":"(QJ47-'Case 4 - Drawdown'!QJ47)*EXP('Portfolio Return'!QJ47)","v":291087.37233742833},{"$f":"(QK47-'Case 4 - Drawdown'!QK47)*EXP('Portfolio Return'!QK47)","v":326669.01425570366},{"$f":"(QL47-'Case 4 - Drawdown'!QL47)*EXP('Portfolio Return'!QL47)","v":424473.82737079199},{"$f":"(QM47-'Case 4 - Drawdown'!QM47)*EXP('Portfolio Return'!QM47)","v":286665.77234167239},{"$f":"(QN47-'Case 4 - Drawdown'!QN47)*EXP('Portfolio Return'!QN47)","v":368704.03582248051},{"$f":"(QO47-'Case 4 - Drawdown'!QO47)*EXP('Portfolio Return'!QO47)","v":281823.44211000385},{"$f":"(QP47-'Case 4 - Drawdown'!QP47)*EXP('Portfolio Return'!QP47)","v":253559.65669570421},{"$f":"(QQ47-'Case 4 - Drawdown'!QQ47)*EXP('Portfolio Return'!QQ47)","v":186801.9403658818},{"$f":"(QR47-'Case 4 - Drawdown'!QR47)*EXP('Portfolio Return'!QR47)","v":388102.86529957346},{"$f":"(QS47-'Case 4 - Drawdown'!QS47)*EXP('Portfolio Return'!QS47)","v":315643.77290228521},{"$f":"(QT47-'Case 4 - Drawdown'!QT47)*EXP('Portfolio Return'!QT47)","v":359963.62914405949},{"$f":"(QU47-'Case 4 - Drawdown'!QU47)*EXP('Portfolio Return'!QU47)","v":401313.93562059931},{"$f":"(QV47-'Case 4 - Drawdown'!QV47)*EXP('Portfolio Return'!QV47)","v":325422.71069324535},{"$f":"(QW47-'Case 4 - Drawdown'!QW47)*EXP('Portfolio Return'!QW47)","v":162111.18013736798},{"$f":"(QX47-'Case 4 - Drawdown'!QX47)*EXP('Portfolio Return'!QX47)","v":327613.07496586099},{"$f":"(QY47-'Case 4 - Drawdown'!QY47)*EXP('Portfolio Return'!QY47)","v":165415.3686065505},{"$f":"(QZ47-'Case 4 - Drawdown'!QZ47)*EXP('Portfolio Return'!QZ47)","v":274634.5104301137},{"$f":"(RA47-'Case 4 - Drawdown'!RA47)*EXP('Portfolio Return'!RA47)","v":396035.13745866466},{"$f":"(RB47-'Case 4 - Drawdown'!RB47)*EXP('Portfolio Return'!RB47)","v":361542.58730849723},{"$f":"(RC47-'Case 4 - Drawdown'!RC47)*EXP('Portfolio Return'!RC47)","v":258842.04508140311},{"$f":"(RD47-'Case 4 - Drawdown'!RD47)*EXP('Portfolio Return'!RD47)","v":498282.27358383429},{"$f":"(RE47-'Case 4 - Drawdown'!RE47)*EXP('Portfolio Return'!RE47)","v":302856.96635806776},{"$f":"(RF47-'Case 4 - Drawdown'!RF47)*EXP('Portfolio Return'!RF47)","v":316546.15429096785},{"$f":"(RG47-'Case 4 - Drawdown'!RG47)*EXP('Portfolio Return'!RG47)","v":227036.29582560537},{"$f":"(RH47-'Case 4 - Drawdown'!RH47)*EXP('Portfolio Return'!RH47)","v":294529.63116856141},{"$f":"(RI47-'Case 4 - Drawdown'!RI47)*EXP('Portfolio Return'!RI47)","v":342337.21726448945},{"$f":"(RJ47-'Case 4 - Drawdown'!RJ47)*EXP('Portfolio Return'!RJ47)","v":383059.55081441707},{"$f":"(RK47-'Case 4 - Drawdown'!RK47)*EXP('Portfolio Return'!RK47)","v":274167.00223704579},{"$f":"(RL47-'Case 4 - Drawdown'!RL47)*EXP('Portfolio Return'!RL47)","v":276153.77837202448},{"$f":"(RM47-'Case 4 - Drawdown'!RM47)*EXP('Portfolio Return'!RM47)","v":387337.85204883933},{"$f":"(RN47-'Case 4 - Drawdown'!RN47)*EXP('Portfolio Return'!RN47)","v":225620.80221475707},{"$f":"(RO47-'Case 4 - Drawdown'!RO47)*EXP('Portfolio Return'!RO47)","v":495226.57257691474},{"$f":"(RP47-'Case 4 - Drawdown'!RP47)*EXP('Portfolio Return'!RP47)","v":321900.83820969373},{"$f":"(RQ47-'Case 4 - Drawdown'!RQ47)*EXP('Portfolio Return'!RQ47)","v":461892.45923246938},{"$f":"(RR47-'Case 4 - Drawdown'!RR47)*EXP('Portfolio Return'!RR47)","v":312007.644799539},{"$f":"(RS47-'Case 4 - Drawdown'!RS47)*EXP('Portfolio Return'!RS47)","v":374953.09647497803},{"$f":"(RT47-'Case 4 - Drawdown'!RT47)*EXP('Portfolio Return'!RT47)","v":337399.49196047534},{"$f":"(RU47-'Case 4 - Drawdown'!RU47)*EXP('Portfolio Return'!RU47)","v":293362.33437452232},{"$f":"(RV47-'Case 4 - Drawdown'!RV47)*EXP('Portfolio Return'!RV47)","v":316786.08293253591},{"$f":"(RW47-'Case 4 - Drawdown'!RW47)*EXP('Portfolio Return'!RW47)","v":355933.9272961989},{"$f":"(RX47-'Case 4 - Drawdown'!RX47)*EXP('Portfolio Return'!RX47)","v":544306.65253646602},{"$f":"(RY47-'Case 4 - Drawdown'!RY47)*EXP('Portfolio Return'!RY47)","v":384248.91704283911},{"$f":"(RZ47-'Case 4 - Drawdown'!RZ47)*EXP('Portfolio Return'!RZ47)","v":282953.16690473125},{"$f":"(SA47-'Case 4 - Drawdown'!SA47)*EXP('Portfolio Return'!SA47)","v":245577.30537790569},{"$f":"(SB47-'Case 4 - Drawdown'!SB47)*EXP('Portfolio Return'!SB47)","v":272498.72907441814},{"$f":"(SC47-'Case 4 - Drawdown'!SC47)*EXP('Portfolio Return'!SC47)","v":442422.16810393723},{"$f":"(SD47-'Case 4 - Drawdown'!SD47)*EXP('Portfolio Return'!SD47)","v":307990.23858681251},{"$f":"(SE47-'Case 4 - Drawdown'!SE47)*EXP('Portfolio Return'!SE47)","v":358101.93658929074},{"$f":"(SF47-'Case 4 - Drawdown'!SF47)*EXP('Portfolio Return'!SF47)","v":228893.45538099107},{"$f":"(SG47-'Case 4 - Drawdown'!SG47)*EXP('Portfolio Return'!SG47)","v":407644.67838822847}]

{"sheet":"Case 4 - Drawdown","index":19,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Drawdown"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!B3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!B3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!C3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!C3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!D3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!D3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!E3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!E3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!F3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!F3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!G3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!G3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!H3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!H3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!I3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!I3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!J3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!J3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!K3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!K3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!L3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!L3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!M3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!M3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!N3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!N3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!O3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!O3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!P3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!P3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Q3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!Q3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!R3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!R3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!S3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!S3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!T3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!T3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!U3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!U3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!V3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!V3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!W3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!W3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!X3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!X3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Y3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!Y3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Z3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!Z3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!AZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!BZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!CZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!DZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ED3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!ED3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ER3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!ER3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ES3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!ES3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ET3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!ET3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!EZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!FZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!GZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!HZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ID3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!ID3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!II3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!II3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!IZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!JZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!KZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!LZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ME3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!ME3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ML3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!ML3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!MZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ND3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!ND3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!NZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ON3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!ON3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!OZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!PZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!QZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RG3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RH3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RH3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RI3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RI3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RJ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RJ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RK3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RK3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RL3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RL3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RM3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RM3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RN3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RN3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RO3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RO3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RP3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RP3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RQ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RQ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RR3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RR3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RS3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RS3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RT3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RT3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RU3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RU3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RV3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RV3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RW3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RW3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RX3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RX3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RY3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RY3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RZ3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!RZ3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SA3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!SA3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SB3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!SB3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SC3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!SC3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SD3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!SD3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SE3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!SE3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SF3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!SF3)","v":17863.2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SG3 - 'Case 4 - LA'!$C3,0),'Case 4 - Residual Benefit'!SG3)","v":17863.2}]
[12,{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!B15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!B15)","v":1786.4259790466313},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!C15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!C15)","v":979.64781449062502},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!D15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!D15)","v":1873.6369771253376},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!E15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!E15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!F15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!F15)","v":4778.8236134246254},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!G15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!G15)","v":6260.0830368350216},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!H15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!H15)","v":4401.3481649545611},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!I15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!I15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!J15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!J15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!K15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!K15)","v":4194.8460470573009},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!L15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!L15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!M15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!M15)","v":2876.2142313759396},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!N15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!N15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!O15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!O15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!P15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!P15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Q15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!Q15)","v":5743.1465285883387},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!R15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!R15)","v":5997.9174250011529},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!S15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!S15)","v":943.55235752211229},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!T15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!T15)","v":1842.5035407643445},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!U15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!U15)","v":3001.2449423666221},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!V15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!V15)","v":2216.4759929208158},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!W15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!W15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!X15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!X15)","v":8280.7845300161025},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Y15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!Y15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Z15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!Z15)","v":1440.0900020454719},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AA15)","v":2791.0603102580026},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AB15)","v":2585.5280662250952},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AC15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AD15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AE15)","v":1074.5113684505486},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AF15)","v":443.22734100105663},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AG15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AH15)","v":94.661286232028942},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AI15)","v":2175.3048485505096},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AJ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AK15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AL15)","v":1453.3256384023589},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AM15)","v":7262.7088929587153},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AN15)","v":2234.7792114626827},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AO15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AP15)","v":6031.1962802357848},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AQ15)","v":5224.7525581877053},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AR15)","v":2616.9283218027194},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AS15)","v":2256.5128995784507},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AT15)","v":4978.1567948060983},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AU15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AV15)","v":429.98444319967894},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AW15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AX15)","v":4395.1072205094351},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AY15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!AZ15)","v":5381.5357915190907},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BA15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BB15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BC15)","v":3754.9332864535645},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BD15)","v":2611.2772091214974},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BE15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BF15)","v":4115.7411837078325},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BG15)","v":113.68467924284414},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BH15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BI15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BJ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BK15)","v":5235.2280432106163},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BL15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BM15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BN15)","v":3638.2997136516278},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BO15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BP15)","v":5426.992559152437},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BQ15)","v":3601.272610578264},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BR15)","v":5819.6609653830128},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BS15)","v":24.211683642202843},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BT15)","v":2099.2949803056035},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BU15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BV15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BW15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BX15)","v":983.69950059191979},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BY15)","v":6107.3558214092664},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!BZ15)","v":2061.9072015575475},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CA15)","v":2126.8690220045464},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CB15)","v":5562.0481179696217},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CC15)","v":1622.5209464054751},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CD15)","v":12614.169956396319},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CE15)","v":289.59004887974515},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CF15)","v":4919.2658724778958},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CG15)","v":4692.5905999204006},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CH15)","v":4788.5749725344722},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CI15)","v":4503.673526782808},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CJ15)","v":5941.4916373749766},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CK15)","v":3585.7134991027815},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CL15)","v":6252.2620953838195},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CM15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CN15)","v":2126.3778750320707},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CO15)","v":5322.7504596820581},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CP15)","v":9703.9853583021031},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CQ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CR15)","v":4190.4841560106252},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CS15)","v":2897.4795459095367},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CT15)","v":6180.2813755006027},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CU15)","v":561.76584816836112},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CV15)","v":8364.3214214512882},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CW15)","v":9415.3979602051622},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CX15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CY15)","v":9368.9584141289743},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!CZ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DA15)","v":3428.5697631785442},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DB15)","v":4485.7591014484024},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DC15)","v":3796.3725228471303},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DD15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DE15)","v":1158.4015366734602},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DF15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DG15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DH15)","v":1894.034081705202},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DI15)","v":6481.9324203734104},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DJ15)","v":2043.04799989202},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DK15)","v":1581.4692771510308},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DL15)","v":2062.3871048247529},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DM15)","v":3414.1331188101176},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DN15)","v":8735.5534365428612},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DO15)","v":2917.4297946999432},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DP15)","v":2286.6719517308848},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DQ15)","v":21478.201646430927},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DR15)","v":1901.8152509202773},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DS15)","v":8454.0650502059216},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DT15)","v":3252.9114482874611},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DU15)","v":583.38664210338902},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DV15)","v":2487.5194822107333},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DW15)","v":3532.6033003889388},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DX15)","v":6547.7952186707989},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DY15)","v":315.086112746867},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!DZ15)","v":4512.0561837363784},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EA15)","v":2414.155706806916},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EB15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EC15)","v":376.47254043591602},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ED15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!ED15)","v":1278.5816706612495},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EE15)","v":3450.0841884105394},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EF15)","v":1367.8470080724728},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EG15)","v":5650.4929143802583},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EH15)","v":2068.5941204348055},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EI15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EJ15)","v":3498.4682649040296},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EK15)","v":1256.781175830205},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EL15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EM15)","v":6302.5631996814627},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EN15)","v":8935.3044907582007},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EO15)","v":9954.6808956519963},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EP15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EQ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ER15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!ER15)","v":3554.7533432339915},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ES15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!ES15)","v":1438.3876138175183},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ET15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!ET15)","v":1757.6978854767767},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EU15)","v":2255.0315129472801},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EV15)","v":5979.4808722335074},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EW15)","v":589.32187008306937},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EX15)","v":3894.5867991965497},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EY15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!EZ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FA15)","v":9553.548272021224},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FB15)","v":5643.6427498985067},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FC15)","v":285.13078926994422},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FD15)","v":4504.4859984113282},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FE15)","v":2488.8575881133293},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FF15)","v":1285.2239109725706},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FG15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FH15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FI15)","v":4896.7181684946117},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FJ15)","v":2562.0608346602785},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FK15)","v":6782.8143183940192},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FL15)","v":2950.4498303634755},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FM15)","v":5574.4119142847594},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FN15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FO15)","v":27.070623985662678},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FP15)","v":2756.5040193628993},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FQ15)","v":6258.3341112017442},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FR15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FS15)","v":2092.6773927961403},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FT15)","v":2936.9585646111482},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FU15)","v":544.7674346995118},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FV15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FW15)","v":4137.6879886636671},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FX15)","v":7270.257379430419},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FY15)","v":4243.8306244328778},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!FZ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GA15)","v":464.86058527514251},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GB15)","v":7674.5274427126387},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GC15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GD15)","v":4619.253196255846},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GE15)","v":516.84143718199266},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GF15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GG15)","v":2332.1070598394981},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GH15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GI15)","v":600.87393146899194},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GJ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GK15)","v":3647.194583725086},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GL15)","v":3924.6803008711468},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GM15)","v":4057.488810345676},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GN15)","v":5815.3756840974347},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GO15)","v":5988.9005192122786},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GP15)","v":5229.730332449406},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GQ15)","v":890.35177325969198},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GR15)","v":2565.8379595595543},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GS15)","v":6376.7591160545344},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GT15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GU15)","v":2990.4955735000258},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GV15)","v":2057.4826736757386},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GW15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GX15)","v":10244.659310975374},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GY15)","v":1104.7994744205171},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!GZ15)","v":10481.024871782029},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HA15)","v":4904.2282840455591},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HB15)","v":1542.8878096753506},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HC15)","v":3449.6099262119933},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HD15)","v":2661.1631721246376},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HE15)","v":6354.9707543467775},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HF15)","v":1746.8614910970173},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HG15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HH15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HI15)","v":692.28680707972308},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HJ15)","v":6341.3517512464859},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HK15)","v":12379.819422209526},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HL15)","v":5874.2696415659448},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HM15)","v":1590.7901357831652},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HN15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HO15)","v":369.28457655883903},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HP15)","v":2422.9278098341165},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HQ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HR15)","v":11591.400125794011},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HS15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HT15)","v":5520.0668195932813},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HU15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HV15)","v":3178.1064223706853},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HW15)","v":2438.5970005795207},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HX15)","v":4955.0383127221139},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HY15)","v":3916.9177953862272},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!HZ15)","v":3908.1414516481454},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IA15)","v":5566.0064037074771},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IB15)","v":303.74824962712592},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IC15)","v":7495.4982076369852},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ID15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!ID15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IE15)","v":2189.0030129826191},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IF15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IG15)","v":1935.8641529572778},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IH15)","v":2973.6948401639893},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!II15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!II15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IJ15)","v":5395.0252721651632},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IK15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IL15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IM15)","v":853.07482021836768},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IN15)","v":1994.6029194975927},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IO15)","v":1900.0710694755289},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IP15)","v":1967.6426518355183},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IQ15)","v":886.27404220866811},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IR15)","v":818.42130960120994},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IS15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IT15)","v":1347.1638107787148},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IU15)","v":7018.1413763437995},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IV15)","v":2654.4347632133249},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IW15)","v":7837.1651620953853},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IX15)","v":1175.4105704032263},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IY15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!IZ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JA15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JB15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JC15)","v":3690.2958610097194},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JD15)","v":1766.1073225345135},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JE15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JF15)","v":448.38458897041346},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JG15)","v":2006.1676502367336},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JH15)","v":3404.1270591012326},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JI15)","v":2100.4865825426787},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JJ15)","v":8813.2651176299114},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JK15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JL15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JM15)","v":273.25611505892084},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JN15)","v":2421.429603107219},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JO15)","v":1324.1838884678436},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JP15)","v":4887.9251180241954},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JQ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JR15)","v":8913.5974877711924},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JS15)","v":5264.5558833176037},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JT15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JU15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JV15)","v":1703.6092885991893},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JW15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JX15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JY15)","v":442.27611102689116},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!JZ15)","v":3480.4179852339221},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KA15)","v":1806.3544742029699},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KB15)","v":505.72426595228899},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KC15)","v":5100.2471720105023},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KD15)","v":6246.6815854735723},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KE15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KF15)","v":2737.8234094876279},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KG15)","v":5661.5016750737996},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KH15)","v":2572.6154082864923},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KI15)","v":1231.552605366127},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KJ15)","v":1623.5723984857468},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KK15)","v":30.65938662208282},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KL15)","v":5617.945128566349},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KM15)","v":2074.9713999853193},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KN15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KO15)","v":2177.7750023662011},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KP15)","v":12495.006998779867},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KQ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KR15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KS15)","v":3373.9759348912921},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KT15)","v":2960.4841771377723},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KU15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KV15)","v":799.1999071666105},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KW15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KX15)","v":8379.9452345016325},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KY15)","v":4910.5141594519955},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!KZ15)","v":6050.299654047667},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LA15)","v":3281.1124414530132},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LB15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LC15)","v":5412.1681636095927},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LD15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LE15)","v":2469.6558412102568},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LF15)","v":1328.0581789925309},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LG15)","v":88.360053904521919},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LH15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LI15)","v":5506.5471067261242},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LJ15)","v":1084.3447964810621},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LK15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LL15)","v":2879.3679595598805},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LM15)","v":4515.0912395418236},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LN15)","v":1051.6139628073543},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LO15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LP15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LQ15)","v":1862.1011412713997},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LR15)","v":4044.1569104496957},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LS15)","v":4633.2073382182498},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LT15)","v":4958.1955033646373},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LU15)","v":888.75333025704458},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LV15)","v":1859.3453382621046},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LW15)","v":4695.4752773385226},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LX15)","v":4919.5554313694847},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LY15)","v":2820.0857150890042},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!LZ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MA15)","v":1359.5963688614902},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MB15)","v":1054.0423541900964},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MC15)","v":2513.7409205753356},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MD15)","v":1784.1997003896868},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ME15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!ME15)","v":8249.7758587997741},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MF15)","v":4979.7639190941554},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MG15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MH15)","v":946.5735866898176},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MI15)","v":3949.2407222003603},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MJ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MK15)","v":1612.4260710165581},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ML15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!ML15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MM15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MN15)","v":5613.1623913899239},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MO15)","v":431.57577451836914},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MP15)","v":6131.17280731957},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MQ15)","v":1523.2976457819314},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MR15)","v":3980.6728826025974},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MS15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MT15)","v":1019.7076189290092},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MU15)","v":3443.648501303891},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MV15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MW15)","v":1436.9934071587704},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MX15)","v":4147.1091588831659},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MY15)","v":3401.7097096167527},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!MZ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NA15)","v":2758.8382732795435},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NB15)","v":3512.2852248254712},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NC15)","v":2100.4249328238075},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ND15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!ND15)","v":8032.4811495931208},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NE15)","v":3498.9732823359809},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NF15)","v":3642.1151287183566},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NG15)","v":2369.4150830754115},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NH15)","v":1507.1242406631281},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NI15)","v":2996.0489742696554},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NJ15)","v":3555.8434423209801},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NK15)","v":2572.3703769890053},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NL15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NM15)","v":1640.2816945008053},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NN15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NO15)","v":1127.7997138480023},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NP15)","v":11085.883982783787},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NQ15)","v":3662.145570224664},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NR15)","v":174.21213529069064},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NS15)","v":5733.9912793632939},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NT15)","v":1786.1339298822459},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NU15)","v":7015.2152511192326},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NV15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NW15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NX15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NY15)","v":2379.7903938533054},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!NZ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OA15)","v":3782.8656198886019},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OB15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OC15)","v":1168.0615834068012},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OD15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OE15)","v":4389.2748540784378},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OF15)","v":2446.0877265979761},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OG15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OH15)","v":273.3851250741609},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OI15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OJ15)","v":3634.6680507200872},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OK15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OL15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OM15)","v":725.00612053987788},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ON15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!ON15)","v":3765.6532176786568},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OO15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OP15)","v":4199.4802905342731},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OQ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OR15)","v":4769.4893823337043},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OS15)","v":2976.4115296670825},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OT15)","v":2744.9410596885173},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OU15)","v":192.84254273066108},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OV15)","v":778.32167374451456},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OW15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OX15)","v":1688.2001818086355},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OY15)","v":8037.10409287324},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!OZ15)","v":2935.6177478501522},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PA15)","v":76.162191963729128},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PB15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PC15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PD15)","v":5789.768944481606},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PE15)","v":7058.8222397515383},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PF15)","v":3988.0367392532498},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PG15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PH15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PI15)","v":2640.2385247918501},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PJ15)","v":11196.452495336267},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PK15)","v":2167.4685068327017},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PL15)","v":4070.6866639974978},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PM15)","v":1843.3379289537115},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PN15)","v":5122.3715169966381},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PO15)","v":4689.2658040277311},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PP15)","v":1038.9290907396207},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PQ15)","v":3245.0099702772386},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PR15)","v":2723.3331750845464},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PS15)","v":4808.8276357193099},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PT15)","v":3839.2336986079463},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PU15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PV15)","v":4432.0556348352984},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PW15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PX15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PY15)","v":3719.9491041285801},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!PZ15)","v":5681.6107457404178},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QA15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QB15)","v":992.90560081302465},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QC15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QD15)","v":3586.5270064177239},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QE15)","v":603.37438901602218},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QF15)","v":2174.1852965406215},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QG15)","v":362.66018250138222},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QH15)","v":747.72801742011507},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QI15)","v":2084.3712648507717},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QJ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QK15)","v":3744.2506507259095},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QL15)","v":250.63186987501103},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QM15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QN15)","v":413.8088873984525},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QO15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QP15)","v":1577.1386932401365},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QQ15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QR15)","v":2096.2539555060248},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QS15)","v":16675.339688244268},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QT15)","v":1092.2882073809196},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QU15)","v":5233.750330027462},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QV15)","v":3524.3349733370742},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QW15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QX15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QY15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!QZ15)","v":1327.7408228869026},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RA15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RB15)","v":8298.3113369027706},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RC15)","v":10173.478466989989},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RD15)","v":2544.5555700470832},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RE15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RF15)","v":3738.9183459994019},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RG15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RH15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RH15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RI15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RI15)","v":4651.0634930087981},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RJ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RJ15)","v":3874.7928597613463},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RK15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RK15)","v":3287.6603122844535},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RL15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RL15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RM15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RM15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RN15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RN15)","v":17.00805561278321},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RO15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RO15)","v":6978.9836356523265},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RP15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RP15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RQ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RQ15)","v":2155.4827471984281},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RR15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RR15)","v":1203.2723412945379},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RS15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RS15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RT15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RT15)","v":117.13694692736317},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RU15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RU15)","v":1786.8105245036095},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RV15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RV15)","v":459.22689220609755},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RW15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RW15)","v":3400.3359950908925},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RX15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RX15)","v":3265.619089126074},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RY15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RY15)","v":3923.6685316451112},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RZ15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!RZ15)","v":2880.3781539993288},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SA15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!SA15)","v":374.99120297466652},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SB15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!SB15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SC15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!SC15)","v":5814.4790288230979},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SD15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!SD15)","v":194.91522978923967},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SE15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!SE15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SF15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!SF15)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SG15 - 'Case 4 - LA'!$C15,0),'Case 4 - Residual Benefit'!SG15)","v":2958.4093407387845}]
[16,{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!B19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!B19)","v":277.21666253577132},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!C19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!C19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!D19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!D19)","v":575.63467889995809},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!E19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!E19)","v":1701.3039940275266},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!F19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!F19)","v":791.47273863065493},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!G19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!G19)","v":641.12418237706152},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!H19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!H19)","v":5930.3230712554359},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!I19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!I19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!J19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!J19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!K19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!K19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!L19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!L19)","v":185.8588482328305},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!M19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!M19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!N19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!N19)","v":841.18387175672615},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!O19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!O19)","v":1.0518649695732165},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!P19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!P19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Q19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!Q19)","v":3895.3963640409966},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!R19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!R19)","v":750.47854053987248},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!S19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!S19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!T19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!T19)","v":371.75482441196073},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!U19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!U19)","v":624.36154459381578},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!V19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!V19)","v":4071.9375572858771},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!W19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!W19)","v":66.746746186792734},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!X19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!X19)","v":3953.0440999014427},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Y19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!Y19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Z19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!Z19)","v":564.0985244196163},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AA19)","v":600.76369508146672},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AB19)","v":4014.4999394929182},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AC19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AD19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AE19)","v":115.30888983702971},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AF19)","v":559.75038695411058},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AG19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AH19)","v":38.121874109896453},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AI19)","v":460.4608491916515},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AJ19)","v":48.241334815680602},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AK19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AL19)","v":127.17778742282826},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AM19)","v":2605.5093912259508},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AN19)","v":2673.590053877524},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AO19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AP19)","v":869.25253165027243},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AQ19)","v":744.98903510094169},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AR19)","v":1250.0263919035242},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AS19)","v":557.65568732338215},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AT19)","v":5845.1679103974202},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AU19)","v":405.8728111408891},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AV19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AW19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AX19)","v":1023.8273164423736},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AY19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!AZ19)","v":5617.234539494104},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BA19)","v":1132.8105074181403},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BB19)","v":12.447045045766572},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BC19)","v":1184.1031834449059},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BD19)","v":2401.0242054363371},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BE19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BF19)","v":2561.7398875199106},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BG19)","v":273.93738038093579},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BH19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BI19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BJ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BK19)","v":3974.961826073366},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BL19)","v":102.89521251673432},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BM19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BN19)","v":3542.7444405080896},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BO19)","v":544.70880803512773},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BP19)","v":2791.1619158612339},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BQ19)","v":271.94758393804659},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BR19)","v":2931.4384726345415},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BS19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BT19)","v":2125.7853823621917},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BU19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BV19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BW19)","v":277.76864288205979},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BX19)","v":577.91401500049687},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BY19)","v":7593.1789057430942},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!BZ19)","v":1796.8038918931343},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CA19)","v":598.770735236365},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CB19)","v":284.75231947211796},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CC19)","v":730.31449969708046},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CD19)","v":10729.756174395145},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CE19)","v":271.50110754858906},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CF19)","v":812.57689973824381},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CG19)","v":1756.5283715506775},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CH19)","v":1456.3110063616914},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CI19)","v":3766.5364171186229},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CJ19)","v":384.65656230005334},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CK19)","v":1440.5899123511081},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CL19)","v":1723.4961563649995},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CM19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CN19)","v":60.293746283306973},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CO19)","v":2731.9956444118907},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CP19)","v":3134.5281002047632},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CQ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CR19)","v":381.61044655971637},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CS19)","v":107.60635286386605},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CT19)","v":397.57146288353397},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CU19)","v":271.88238367495433},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CV19)","v":1561.229924889325},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CW19)","v":2168.8917018346438},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CX19)","v":749.76342421595837},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CY19)","v":4536.0465924992459},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!CZ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DA19)","v":3660.8131619080305},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DB19)","v":5631.7564830312003},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DC19)","v":1537.3021682103972},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DD19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DE19)","v":555.42995016250279},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DF19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DG19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DH19)","v":202.74250012675111},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DI19)","v":5621.8296268694248},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DJ19)","v":917.91489333715072},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DK19)","v":1844.8598786702605},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DL19)","v":2331.4767047996502},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DM19)","v":315.36493173621784},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DN19)","v":7915.7599977595819},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DO19)","v":734.57112929631694},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DP19)","v":3.4360354344244115E-2},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DQ19)","v":17507.034171938263},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DR19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DS19)","v":4929.4634872810348},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DT19)","v":438.67961541953264},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DU19)","v":396.19375309563839},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DV19)","v":664.95356404760241},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DW19)","v":3056.8808434728817},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DX19)","v":126.82781969697317},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DY19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!DZ19)","v":296.43212092136673},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EA19)","v":160.31127622664644},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EB19)","v":69.0908888004451},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EC19)","v":1070.3399513761833},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ED19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!ED19)","v":114.50621809386575},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EE19)","v":2814.597961210824},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EF19)","v":1645.6510040172943},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EG19)","v":883.50474526027392},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EH19)","v":4.9577283601211093},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EI19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EJ19)","v":1313.6853357921282},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EK19)","v":1622.7024333778536},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EL19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EM19)","v":683.75085204081552},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EN19)","v":3418.0344819636484},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EO19)","v":4508.7439274213539},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EP19)","v":347.92397890617212},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EQ19)","v":503.83846695577449},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ER19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!ER19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ES19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!ES19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ET19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!ET19)","v":3156.2003698460503},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EU19)","v":1613.5372053830761},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EV19)","v":6057.5918340999451},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EW19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EX19)","v":1157.8762919247929},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EY19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!EZ19)","v":66.985693854494457},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FA19)","v":3048.0726385984781},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FB19)","v":1333.8146460113894},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FC19)","v":452.49017302989159},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FD19)","v":1721.3286476512658},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FE19)","v":446.05811434822317},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FF19)","v":479.65834667614035},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FG19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FH19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FI19)","v":962.08882897952208},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FJ19)","v":3031.2447545138602},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FK19)","v":3330.1987198955394},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FL19)","v":118.36014525443534},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FM19)","v":6088.3016935101259},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FN19)","v":126.99100157054272},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FO19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FP19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FQ19)","v":8746.8891485202112},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FR19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FS19)","v":868.40555941790808},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FT19)","v":3967.3815869100581},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FU19)","v":818.02741874398998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FV19)","v":4.1022662467657938},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FW19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FX19)","v":769.23176217602668},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FY19)","v":1676.8674583614375},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!FZ19)","v":326.38853505079169},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GA19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GB19)","v":11737.927569204861},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GC19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GD19)","v":2130.172449633661},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GE19)","v":550.90462028472029},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GF19)","v":590.42100035704425},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GG19)","v":1194.6230937794244},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GH19)","v":229.09842380618647},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GI19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GJ19)","v":406.81467551863898},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GK19)","v":3311.0997600869996},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GL19)","v":1432.1815251542648},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GM19)","v":2976.4181051848645},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GN19)","v":816.67306101271242},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GO19)","v":3162.25137371452},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GP19)","v":4974.2551800854744},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GQ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GR19)","v":472.75563561628223},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GS19)","v":662.82254823731637},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GT19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GU19)","v":551.92762478749501},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GV19)","v":239.45021728955908},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GW19)","v":253.87788024766996},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GX19)","v":1200.0998396770119},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GY19)","v":473.74208539249594},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!GZ19)","v":7094.89053890984},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HA19)","v":2308.9294426750785},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HB19)","v":4.8812767053386779},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HC19)","v":178.3954005577616},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HD19)","v":861.49998180692273},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HE19)","v":4942.2469105049968},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HF19)","v":638.70406430688672},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HG19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HH19)","v":294.09872238188836},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HI19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HJ19)","v":1401.7680519236128},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HK19)","v":16615.950269988796},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HL19)","v":6388.2358824469084},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HM19)","v":1026.2763876668287},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HN19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HO19)","v":280.46087845123839},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HP19)","v":2176.3529892477018},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HQ19)","v":563.26801260404682},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HR19)","v":3551.9222967642709},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HS19)","v":92.273243554180226},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HT19)","v":510.18798477833479},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HU19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HV19)","v":867.6192916908949},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HW19)","v":604.09503681996648},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HX19)","v":4345.107019769428},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HY19)","v":404.56641133694575},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!HZ19)","v":10218.691992149077},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IA19)","v":2704.5001895621426},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IB19)","v":444.27250348015514},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IC19)","v":1312.6251060062641},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ID19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!ID19)","v":2250.0042999388934},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IE19)","v":317.21359662013492},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IF19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IG19)","v":529.36615440710011},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IH19)","v":1214.4343679762169},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!II19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!II19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IJ19)","v":1739.3953279581001},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IK19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IL19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IM19)","v":227.86455145826767},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IN19)","v":1023.8690781745827},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IO19)","v":237.09274192077646},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IP19)","v":340.46935617935014},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IQ19)","v":1.2788560201443033},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IR19)","v":339.64851280170114},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IS19)","v":1303.968733815178},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IT19)","v":867.65395834859737},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IU19)","v":3284.5442360814777},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IV19)","v":211.94855189452937},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IW19)","v":3748.5569895739573},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IX19)","v":1575.7207349736236},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IY19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!IZ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JA19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JB19)","v":6.3893927408207674},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JC19)","v":773.51260737260964},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JD19)","v":2149.4811291761398},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JE19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JF19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JG19)","v":858.32733709998865},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JH19)","v":529.27745182742365},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JI19)","v":386.88608470504914},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JJ19)","v":2887.3259718842019},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JK19)","v":729.61254938185812},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JL19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JM19)","v":549.61491059880427},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JN19)","v":490.90562538641097},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JO19)","v":2253.5839116503303},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JP19)","v":1160.639773768693},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JQ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JR19)","v":2771.9260978824059},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JS19)","v":806.34013320009763},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JT19)","v":38.108948705008515},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JU19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JV19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JW19)","v":349.14410566753577},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JX19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JY19)","v":749.99188348484313},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!JZ19)","v":1420.3018128990043},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KA19)","v":457.05388133696761},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KB19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KC19)","v":3658.3483658401528},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KD19)","v":2026.9818451892097},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KE19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KF19)","v":590.85829103181823},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KG19)","v":1477.7506289202065},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KH19)","v":411.52509109340099},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KI19)","v":438.52218098296726},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KJ19)","v":23.149039190408075},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KK19)","v":169.74162788792091},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KL19)","v":5270.2757127541918},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KM19)","v":346.03599294108426},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KN19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KO19)","v":806.7614052799363},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KP19)","v":6885.524370651252},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KQ19)","v":294.59172062397556},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KR19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KS19)","v":149.16741728568741},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KT19)","v":302.34799665405808},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KU19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KV19)","v":115.20333898160243},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KW19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KX19)","v":2164.8333690984946},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KY19)","v":637.10139158177844},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!KZ19)","v":2680.9102162633935},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LA19)","v":475.91247068540179},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LB19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LC19)","v":500.67026008857283},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LD19)","v":4230.8333796791703},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LE19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LF19)","v":274.03088535766801},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LG19)","v":223.40768195828787},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LH19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LI19)","v":556.39637817164476},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LJ19)","v":229.9245392485609},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LK19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LL19)","v":135.02416924282807},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LM19)","v":1856.2552246047817},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LN19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LO19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LP19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LQ19)","v":535.37817306890065},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LR19)","v":4367.1168854901262},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LS19)","v":1383.0362247807643},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LT19)","v":3483.2296340898174},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LU19)","v":231.4075720158944},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LV19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LW19)","v":400.21730597587157},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LX19)","v":4067.4322642972948},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LY19)","v":5396.6548918681146},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!LZ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MA19)","v":843.84149105700635},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MB19)","v":791.97782756456581},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MC19)","v":436.53956610258319},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MD19)","v":256.61259526696085},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ME19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!ME19)","v":10744.155743499876},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MF19)","v":9268.0918824535183},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MG19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MH19)","v":278.63242001674371},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MI19)","v":804.43286954074938},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MJ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MK19)","v":322.34199978470497},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ML19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!ML19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MM19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MN19)","v":856.73729589648792},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MO19)","v":71.603051194935688},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MP19)","v":1366.7016159625309},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MQ19)","v":373.74553885443675},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MR19)","v":5107.3988383419455},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MS19)","v":472.97228138265564},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MT19)","v":343.03851880094226},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MU19)","v":567.83870874548666},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MV19)","v":2.1129708174776169},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MW19)","v":204.9111503021486},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MX19)","v":2585.8416026800842},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MY19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!MZ19)","v":480.1786204031705},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NA19)","v":313.1357998938729},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NB19)","v":2326.4911171564163},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NC19)","v":742.73421813097593},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ND19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!ND19)","v":5722.1836242673926},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NE19)","v":1864.3154869302998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NF19)","v":630.71770547695996},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NG19)","v":658.31267088273307},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NH19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NI19)","v":480.55941847475333},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NJ19)","v":403.60910855468683},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NK19)","v":1441.8343545447497},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NL19)","v":144.96231329843795},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NM19)","v":7518.2820761485455},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NN19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NO19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NP19)","v":2843.5961219811616},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NQ19)","v":1382.5355602357558},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NR19)","v":232.52078135717602},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NS19)","v":2601.7193881344574},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NT19)","v":1921.9642955175732},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NU19)","v":725.70482633735082},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NV19)","v":16.418872433201614},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NW19)","v":202.37245196224467},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NX19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NY19)","v":2659.6468034631944},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!NZ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OA19)","v":2935.6399054919566},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OB19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OC19)","v":116.93139331411294},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OD19)","v":362.23539936434099},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OE19)","v":1225.6249860078315},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OF19)","v":1207.79339547575},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OG19)","v":342.65244949663611},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OH19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OI19)","v":768.6000630020244},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OJ19)","v":2027.7553819954701},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OK19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OL19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OM19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ON19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!ON19)","v":483.45728240647077},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OO19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OP19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OQ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OR19)","v":941.47019578376421},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OS19)","v":108.21903171070153},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OT19)","v":726.652581484861},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OU19)","v":862.96985139738172},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OV19)","v":380.65735223402226},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OW19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OX19)","v":659.61965130089811},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OY19)","v":4434.203477285133},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!OZ19)","v":739.39225596588585},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PA19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PB19)","v":712.15662249923116},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PC19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PD19)","v":6376.4544651073629},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PE19)","v":3446.1929165891306},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PF19)","v":2890.3600841459192},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PG19)","v":161.58151945058489},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PH19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PI19)","v":486.49221310572466},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PJ19)","v":9309.8481240918409},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PK19)","v":785.18274246279179},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PL19)","v":875.79215488904811},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PM19)","v":831.3046967037626},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PN19)","v":3827.4368469026667},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PO19)","v":220.12823279168879},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PP19)","v":146.54277934395577},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PQ19)","v":5967.0340855331087},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PR19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PS19)","v":699.50925216409087},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PT19)","v":2315.9425756309356},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PU19)","v":412.54724502213139},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PV19)","v":3060.6603598967376},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PW19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PX19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PY19)","v":6900.6329936873117},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!PZ19)","v":172.65372964710332},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QA19)","v":1393.6005218819591},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QB19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QC19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QD19)","v":810.61055302962995},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QE19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QF19)","v":794.07189796196326},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QG19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QH19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QI19)","v":299.82704166092662},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QJ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QK19)","v":3963.5711841445882},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QL19)","v":2726.3133560441966},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QM19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QN19)","v":126.48649951806874},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QO19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QP19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QQ19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QR19)","v":34.914944994168764},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QS19)","v":12303.038128591277},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QT19)","v":613.86220893861901},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QU19)","v":399.59776871694339},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QV19)","v":3376.7311142587423},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QW19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QX19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QY19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!QZ19)","v":1915.7730103392969},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RA19)","v":7.9560384482247173},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RB19)","v":3424.1832173139264},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RC19)","v":2742.9181780715589},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RD19)","v":1164.6266303735174},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RE19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RF19)","v":1415.7848259462189},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RG19)","v":11.887610788802704},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RH19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RH19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RI19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RI19)","v":798.9992872127259},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RJ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RJ19)","v":988.17462727777092},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RK19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RK19)","v":485.95792564785734},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RL19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RL19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RM19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RM19)","v":709.70356953776718},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RN19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RN19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RO19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RO19)","v":2619.0164902366887},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RP19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RP19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RQ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RQ19)","v":788.06973337173258},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RR19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RR19)","v":394.22568265447262},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RS19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RS19)","v":257.58737722255319},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RT19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RT19)","v":1146.9380932543681},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RU19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RU19)","v":1533.5003706468415},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RV19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RV19)","v":273.43095716641255},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RW19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RW19)","v":846.88211085130388},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RX19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RX19)","v":2205.8305770416082},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RY19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RY19)","v":56.199788046047615},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RZ19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!RZ19)","v":422.85472534144355},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SA19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!SA19)","v":1070.7013274462515},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SB19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!SB19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SC19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!SC19)","v":4709.8466789965569},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SD19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!SD19)","v":487.39320106480227},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SE19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!SE19)","v":30.6443539332613},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SF19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!SF19)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SG19 - 'Case 4 - LA'!$C19,0),'Case 4 - Residual Benefit'!SG19)","v":428.32075330815496}]
[31,{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!B34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!B34)","v":923.70759421474213},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!C34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!C34)","v":1116.0450877785661},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!D34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!D34)","v":776.1987924001769},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!E34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!E34)","v":3759.9369183982963},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!F34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!F34)","v":864.02658469732705},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!G34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!G34)","v":1540.61088316936},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!H34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!H34)","v":19780.393930769511},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!I34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!I34)","v":1664.4556058181442},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!J34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!J34)","v":288.63389520790224},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!K34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!K34)","v":770.37455903362934},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!L34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!L34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!M34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!M34)","v":1.3765632299073332},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!N34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!N34)","v":2455.3387597977708},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!O34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!O34)","v":177.82262844459183},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!P34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!P34)","v":304.37418220021937},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Q34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!Q34)","v":80.780800597985944},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!R34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!R34)","v":9657.6309679252627},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!S34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!S34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!T34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!T34)","v":845.18943137727183},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!U34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!U34)","v":1717.7810253006719},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!V34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!V34)","v":10068.86406559014},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!W34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!W34)","v":6535.4064306764667},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!X34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!X34)","v":7271.8551606488836},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Y34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!Y34)","v":1003.6817788241206},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Z34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!Z34)","v":4973.0138306338486},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AA34)","v":2411.0988843204977},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AB34)","v":5088.740761556488},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AC34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AD34)","v":82.605905402910139},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AE34)","v":676.89563449239722},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AF34)","v":3528.2970709278561},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AG34)","v":11909.151997359739},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AH34)","v":3749.9808111206694},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AI34)","v":3456.7289852352405},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AJ34)","v":4740.975489088436},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AK34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AL34)","v":1423.72962538926},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AM34)","v":5114.5681886611928},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AN34)","v":1302.2468626583213},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AO34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AP34)","v":1544.505781932141},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AQ34)","v":1330.8126188987517},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AR34)","v":1157.4812784861206},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AS34)","v":1082.1445846399656},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AT34)","v":4914.3743031302183},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AU34)","v":4157.8982525333304},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AV34)","v":1020.6637075210601},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AW34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AX34)","v":15312.870954924892},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AY34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!AZ34)","v":15330.661210091002},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BA34)","v":987.70968504342454},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BB34)","v":315.68942268203682},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BC34)","v":1013.0390060257996},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BD34)","v":11907.29515670973},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BE34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BF34)","v":9555.9355485685956},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BG34)","v":2311.6067933210543},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BH34)","v":865.7225735453103},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BI34)","v":1118.7293458938584},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BJ34)","v":5724.0285691060999},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BK34)","v":8480.4663441510711},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BL34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BM34)","v":217.64798193613751},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BN34)","v":246.50547727961748},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BO34)","v":920.89578261497081},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BP34)","v":3880.9160130798664},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BQ34)","v":9046.3519497296875},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BR34)","v":639.45288162102224},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BS34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BT34)","v":1682.9853895960732},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BU34)","v":2141.9398042057073},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BV34)","v":1490.6854337711375},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BW34)","v":7340.4034852695295},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BX34)","v":2797.4222728235982},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BY34)","v":5877.7043027503241},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!BZ34)","v":7406.7099036492509},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CA34)","v":4376.3626267241889},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CB34)","v":1256.4977365671148},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CC34)","v":792.64418394789027},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CD34)","v":8846.5805167211292},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CE34)","v":1445.9757173979742},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CF34)","v":678.6591189255123},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CG34)","v":10812.00227369327},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CH34)","v":9063.7524263683226},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CI34)","v":3866.0075812575305},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CJ34)","v":864.07659376970696},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CK34)","v":978.58033493865514},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CL34)","v":1086.9647096352164},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CM34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CN34)","v":8027.591791306917},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CO34)","v":1678.5384398554743},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CP34)","v":2678.2424441728763},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CQ34)","v":338.92013808089541},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CR34)","v":5486.4622456751749},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CS34)","v":3139.1129283238806},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CT34)","v":9126.978349633966},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CU34)","v":853.70605549460015},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CV34)","v":2894.0841750740365},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CW34)","v":10918.261636847339},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CX34)","v":12327.835398968058},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CY34)","v":5318.5181131094214},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!CZ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DA34)","v":10525.562678187925},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DB34)","v":3538.5121570555712},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DC34)","v":307.3628732130237},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DD34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DE34)","v":4237.082453286981},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DF34)","v":1084.826360789506},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DG34)","v":2099.9950022724515},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DH34)","v":3400.107400263787},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DI34)","v":733.56050758782294},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DJ34)","v":7388.6134554087621},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DK34)","v":1973.9799608768699},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DL34)","v":531.50547224661204},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DM34)","v":3126.0996437384965},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DN34)","v":3414.2503954483982},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DO34)","v":3358.6747799941622},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DP34)","v":864.72631464601727},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DQ34)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DR34)","v":616.55060326613602},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DS34)","v":10129.5385766033},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DT34)","v":3262.1602893972304},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DU34)","v":4206.2251479458573},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DV34)","v":1582.3212817647545},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DW34)","v":3252.0911319818006},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DX34)","v":552.93327396976383},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DY34)","v":323.79999730861164},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!DZ34)","v":1593.4734661506809},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EA34)","v":16303.445542493821},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EB34)","v":686.38020008685635},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EC34)","v":19701.059133709205},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ED34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!ED34)","v":2802.2480818183649},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EE34)","v":1868.2984148991818},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EF34)","v":7913.4844928964376},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EG34)","v":12110.955064032576},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EH34)","v":475.36566091615168},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EI34)","v":768.3539486583868},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EJ34)","v":3554.4607827362051},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EK34)","v":1726.0873505001728},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EL34)","v":1190.4312063589896},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EM34)","v":1829.3625893995486},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EN34)","v":1459.8078930285992},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EO34)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EP34)","v":8414.0482483461019},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EQ34)","v":17715.31201289138},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ER34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!ER34)","v":1131.9577485802874},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ES34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!ES34)","v":936.23146060528961},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ET34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!ET34)","v":8811.8187249705079},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EU34)","v":17608.881671357005},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EV34)","v":3491.9361888040075},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EW34)","v":275.9627875931692},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EX34)","v":12962.769993777361},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EY34)","v":118.16540573338352},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!EZ34)","v":1729.423257318238},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FA34)","v":2332.1889814373135},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FB34)","v":1706.9259234663259},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FC34)","v":815.41647657780413},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FD34)","v":1052.3828985939836},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FE34)","v":194.29028799368825},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FF34)","v":5369.5624618873335},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FG34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FH34)","v":1346.977178135945},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FI34)","v":4297.6328971929834},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FJ34)","v":826.27465953390492},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FK34)","v":1345.076268622659},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FL34)","v":1616.4537750022064},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FM34)","v":4204.1275480017321},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FN34)","v":1721.0102539194086},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FO34)","v":1652.0978464962245},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FP34)","v":7977.0876932482352},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FQ34)","v":16886.183929724677},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FR34)","v":4097.5367445453812},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FS34)","v":473.67968454980291},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FT34)","v":7388.3590467258618},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FU34)","v":1487.5195877455953},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FV34)","v":1630.6402131695359},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FW34)","v":353.07403111298117},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FX34)","v":1989.5856387961067},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FY34)","v":14085.704471410176},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!FZ34)","v":3890.1997186257395},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GA34)","v":5.0455087663212908},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GB34)","v":12136.347342160836},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GC34)","v":1060.0937681717151},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GD34)","v":8915.4775893860096},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GE34)","v":5658.6264420739499},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GF34)","v":4196.6727502051181},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GG34)","v":3381.1245085543305},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GH34)","v":2669.8730317069712},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GI34)","v":2493.9661318724538},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GJ34)","v":3436.2283179359729},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GK34)","v":722.32675169485447},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GL34)","v":11105.321132788798},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GM34)","v":6537.893048934442},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GN34)","v":725.43950785359266},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GO34)","v":7412.4428029570627},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GP34)","v":6238.7432163110389},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GQ34)","v":330.94877712913512},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GR34)","v":430.79780920701887},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GS34)","v":1495.3640790383688},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GT34)","v":128.74380093700893},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GU34)","v":4917.5490578501158},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GV34)","v":1026.7370373984959},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GW34)","v":4082.0823558021948},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GX34)","v":8538.99815266941},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GY34)","v":1302.9373455036912},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!GZ34)","v":11653.156815329967},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HA34)","v":9536.1335638687597},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HB34)","v":3450.7803626380846},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HC34)","v":1534.5276655677953},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HD34)","v":4708.5496972586188},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HE34)","v":2437.5678608324124},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HF34)","v":1677.8808420113055},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HG34)","v":336.32925732212971},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HH34)","v":1394.8814020831742},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HI34)","v":3928.9513511249497},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HJ34)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HK34)","v":10254.292523628515},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HL34)","v":730.34842396942986},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HM34)","v":5636.6636177247128},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HN34)","v":840.93518959310313},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HO34)","v":1287.3580111616029},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HP34)","v":10281.767022601824},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HQ34)","v":879.8396945448585},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HR34)","v":5332.2520039256087},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HS34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HT34)","v":1119.6215641641502},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HU34)","v":2508.1047623018458},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HV34)","v":1700.7355633549014},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HW34)","v":883.86667658133592},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HX34)","v":3756.3969732477854},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HY34)","v":9903.4263797731146},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!HZ34)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IA34)","v":2945.9147141578651},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IB34)","v":8866.4424245255359},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IC34)","v":1402.0303489455655},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ID34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!ID34)","v":554.73141027821475},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IE34)","v":1605.6796553830645},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IF34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IG34)","v":12439.625417040377},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IH34)","v":6977.1227326306253},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!II34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!II34)","v":2387.7061128973874},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IJ34)","v":1664.646246821816},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IK34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IL34)","v":832.86147133678969},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IM34)","v":289.65682147516054},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IN34)","v":1595.6470965217486},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IO34)","v":582.83549583305285},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IP34)","v":9066.8862019210283},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IQ34)","v":552.11223811410309},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IR34)","v":9745.6169404996544},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IS34)","v":14681.936239549912},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IT34)","v":5955.5598371733904},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IU34)","v":5145.903916312509},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IV34)","v":580.94146282106158},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IW34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IX34)","v":5023.8069981121189},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IY34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!IZ34)","v":521.31904131625924},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JA34)","v":1003.3602426351172},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JB34)","v":1325.4422672433502},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JC34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JD34)","v":1191.093274767547},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JE34)","v":1283.555363229083},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JF34)","v":1590.2252740112999},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JG34)","v":1709.2853874164175},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JH34)","v":3904.3487551239814},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JI34)","v":3647.3428656922188},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JJ34)","v":11902.13255900962},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JK34)","v":1104.0986868337677},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JL34)","v":884.33613374759079},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JM34)","v":5675.9695188805417},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JN34)","v":3538.1717847725085},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JO34)","v":3815.2676188313017},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JP34)","v":1737.674321051174},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JQ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JR34)","v":3905.816047563374},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JS34)","v":1034.8855727652845},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JT34)","v":1092.926466946672},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JU34)","v":1350.1146778517505},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JV34)","v":1033.7178502282914},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JW34)","v":1084.6577685517368},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JX34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JY34)","v":7069.083548220402},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!JZ34)","v":4388.2900571448772},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KA34)","v":1729.1877938259131},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KB34)","v":938.43809758508723},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KC34)","v":4945.7650551806801},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KD34)","v":4481.5737487513761},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KE34)","v":152.9163002382702},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KF34)","v":718.34591718524098},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KG34)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KH34)","v":7528.5203705628592},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KI34)","v":1387.3780534749603},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KJ34)","v":1688.9157305459521},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KK34)","v":113.56978883405463},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KL34)","v":8170.5712423577861},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KM34)","v":539.26898889883159},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KN34)","v":976.69820727861952},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KO34)","v":361.54525059356092},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KP34)","v":10007.59694593725},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KQ34)","v":2901.1816895733173},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KR34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KS34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KT34)","v":1294.8903023148741},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KU34)","v":355.07584104359194},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KV34)","v":481.061632806548},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KW34)","v":680.63845694753763},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KX34)","v":2892.4649787233539},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KY34)","v":13063.46642778923},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!KZ34)","v":3034.8001735553662},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LA34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LB34)","v":1065.9183167852279},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LC34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LD34)","v":15438.243347883232},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LE34)","v":4639.3515711683285},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LF34)","v":4923.3260438553698},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LG34)","v":2820.266539193497},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LH34)","v":340.67467486755777},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LI34)","v":527.9786675435389},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LJ34)","v":949.3940490308014},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LK34)","v":1312.969788774717},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LL34)","v":2874.7400934853067},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LM34)","v":5593.777767055828},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LN34)","v":3695.2886038687975},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LO34)","v":837.72826638785045},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LP34)","v":635.51108147090781},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LQ34)","v":2961.949357755293},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LR34)","v":4942.9814233954457},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LS34)","v":9819.5730331807572},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LT34)","v":7075.2631303505186},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LU34)","v":824.59182041964596},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LV34)","v":5581.7444214568714},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LW34)","v":1443.9974332197999},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LX34)","v":10452.110299713888},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LY34)","v":5059.2659774925414},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!LZ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MA34)","v":8364.0494458829198},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MB34)","v":367.97998717942392},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MC34)","v":356.73013444066964},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MD34)","v":1649.3135030327503},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ME34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!ME34)","v":9757.794914320948},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MF34)","v":8550.1615279002799},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MG34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MH34)","v":7507.8099484152917},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MI34)","v":14.329905127284292},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MJ34)","v":2535.9344154507125},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MK34)","v":5593.6640910111018},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ML34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!ML34)","v":1070.0106969870249},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MM34)","v":561.74316303709566},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MN34)","v":5808.815583384363},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MO34)","v":10638.69137772841},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MP34)","v":8720.2590110922902},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MQ34)","v":3885.2413471352411},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MR34)","v":9134.4060173148682},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MS34)","v":270.1253663405696},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MT34)","v":1318.8950555305928},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MU34)","v":16696.25536512916},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MV34)","v":25.04027607853277},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MW34)","v":1227.2153428765778},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MX34)","v":2705.9849762671001},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MY34)","v":1543.8745197939606},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!MZ34)","v":5242.9466586155977},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NA34)","v":6979.821626262019},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NB34)","v":5004.2306548849956},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NC34)","v":2471.3362021094363},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ND34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!ND34)","v":13791.323177401875},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NE34)","v":2347.6372762441824},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NF34)","v":1359.3112788893995},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NG34)","v":281.67753842350066},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NH34)","v":5763.5106557477593},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NI34)","v":1426.1504250134458},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NJ34)","v":3822.1946829250846},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NK34)","v":6099.6103947988777},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NL34)","v":62.930488678237452},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NM34)","v":4315.3170347586274},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NN34)","v":1063.5823773284064},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NO34)","v":1653.1863805351422},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NP34)","v":1598.2233076599223},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NQ34)","v":876.49111227712274},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NR34)","v":5317.4712853187375},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NS34)","v":6383.071962601236},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NT34)","v":1484.7450913872635},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NU34)","v":1940.6939555159588},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NV34)","v":5213.1983048854709},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NW34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NX34)","v":2146.409817741267},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NY34)","v":2263.3520019490679},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!NZ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OA34)","v":1742.6704251843257},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OB34)","v":248.73953812424952},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OC34)","v":2938.7145170040676},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OD34)","v":330.01036002907858},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OE34)","v":1014.7108132839312},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OF34)","v":14516.202074310855},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OG34)","v":2620.2618378234401},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OH34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OI34)","v":1489.594019932334},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OJ34)","v":2068.443571117281},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OK34)","v":843.18094674647},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OL34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OM34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ON34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!ON34)","v":2078.0115685031124},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OO34)","v":630.14258178786258},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OP34)","v":7737.4244587196226},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OQ34)","v":941.67472835812077},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OR34)","v":1579.7519419721903},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OS34)","v":1438.2706439727699},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OT34)","v":1472.9239720023907},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OU34)","v":3484.5540488638799},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OV34)","v":86.836915660802333},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OW34)","v":454.9252969099507},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OX34)","v":5024.4610006933653},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OY34)","v":1512.5120699178769},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!OZ34)","v":9639.919263337677},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PA34)","v":1298.0913036645652},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PB34)","v":3083.7562476449384},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PC34)","v":10385.260584932603},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PD34)","v":22817.115563467305},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PE34)","v":896.09582401424268},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PF34)","v":1503.2705905749972},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PG34)","v":417.84454164157069},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PH34)","v":3895.4216591630284},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PI34)","v":9011.17183271471},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PJ34)","v":1677.0540835913998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PK34)","v":988.40738755188795},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PL34)","v":11335.205505660324},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PM34)","v":1152.1229925822627},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PN34)","v":282.85238504669542},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PO34)","v":10901.181885023732},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PP34)","v":16676.533138590665},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PQ34)","v":10068.458978229581},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PR34)","v":3051.8839572485958},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PS34)","v":5673.3785570990149},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PT34)","v":6102.374299289746},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PU34)","v":4564.5406305415818},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PV34)","v":7893.4733529368459},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PW34)","v":516.13486991349782},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PX34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PY34)","v":14312.52908435043},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!PZ34)","v":1683.5373565759292},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QA34)","v":2834.8231983433616},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QB34)","v":915.27163455637492},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QC34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QD34)","v":399.50368299371621},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QE34)","v":577.0582135792647},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QF34)","v":537.03660474912976},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QG34)","v":616.9112321450084},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QH34)","v":332.69681829514593},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QI34)","v":4361.6848859761012},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QJ34)","v":58.618236522652296},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QK34)","v":4019.5314960801916},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QL34)","v":9849.7926489574238},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QM34)","v":911.65709908791177},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QN34)","v":824.38054265870232},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QO34)","v":1094.0709266454651},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QP34)","v":1485.1926258367312},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QQ34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QR34)","v":83.403571911607287},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QS34)","v":8482.1375217016575},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QT34)","v":7573.9450034980546},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QU34)","v":1942.678863708963},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QV34)","v":5237.4281008415746},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QW34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QX34)","v":1301.4233737511895},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QY34)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!QZ34)","v":1215.7244614146548},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RA34)","v":5560.6058799746606},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RB34)","v":4163.6488577473647},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RC34)","v":4139.613903948295},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RD34)","v":2056.4183707630182},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RE34)","v":791.64324332648175},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RF34)","v":7860.0723774385697},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RG34)","v":213.39174859146078},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RH34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RH34)","v":65.631986818152654},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RI34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RI34)","v":943.07319343704512},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RJ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RJ34)","v":2968.0098320025099},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RK34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RK34)","v":1095.3798948511176},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RL34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RL34)","v":185.73918376221627},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RM34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RM34)","v":2529.3243165554304},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RN34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RN34)","v":188.31965231495633},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RO34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RO34)","v":11313.756758040916},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RP34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RP34)","v":592.15007371532192},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RQ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RQ34)","v":12981.732718877051},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RR34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RR34)","v":6420.390689924192},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RS34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RS34)","v":935.92419192504167},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RT34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RT34)","v":5174.6725685106903},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RU34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RU34)","v":1717.870535363596},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RV34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RV34)","v":797.86823612691296},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RW34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RW34)","v":96.835754791205545},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RX34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RX34)","v":9699.5742465468211},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RY34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RY34)","v":8822.68043629358},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RZ34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!RZ34)","v":582.6462282439461},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SA34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!SA34)","v":4612.1588764045155},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SB34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!SB34)","v":415.58785578936295},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SC34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!SC34)","v":1184.9053054339711},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SD34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!SD34)","v":1607.1593847641889},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SE34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!SE34)","v":2455.506099311835},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SF34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!SF34)","v":838.55415629146592},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SG34 - 'Case 4 - LA'!$C34,0),'Case 4 - Residual Benefit'!SG34)","v":1536.3713103262198}]
[45,{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!B48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!B48)","v":13682.970624490448},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!C48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!C48)","v":3255.6606484370459},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!D48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!D48)","v":8502.1692826969047},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!E48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!E48)","v":2937.988389520342},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!F48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!F48)","v":1326.9721954057713},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!G48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!G48)","v":11529.254609934207},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!H48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!H48)","v":17531.314254742123},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!I48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!I48)","v":3676.1389357645021},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!J48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!J48)","v":4104.7857421615045},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!K48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!K48)","v":8052.3140531135323},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!L48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!L48)","v":989.89642098031618},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!M48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!M48)","v":225.47267840771019},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!N48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!N48)","v":12276.057380014317},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!O48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!O48)","v":237.27290967342924},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!P48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!P48)","v":2427.464770913426},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Q48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!Q48)","v":1445.0497900899863},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!R48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!R48)","v":4414.9692643099916},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!S48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!S48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!T48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!T48)","v":7135.1198174445453},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!U48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!U48)","v":5801.7412019587864},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!V48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!V48)","v":11089.060055398277},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!W48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!W48)","v":6991.2308298427051},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!X48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!X48)","v":9814.4759304510153},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Y48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!Y48)","v":4559.7158467815534},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!Z48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!Z48)","v":5665.4298568378217},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AA48)","v":1203.8056103251183},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AB48)","v":4663.5736616003269},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AD48)","v":308.64783460731996},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AE48)","v":3172.6718235788758},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AF48)","v":5919.3838974101891},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AG48)","v":5781.5748446629041},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AH48)","v":4400.1145574494767},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AI48)","v":9772.8416021293524},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AJ48)","v":15541.185793934259},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AK48)","v":2923.0569530990433},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AL48)","v":11555.092132213656},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AM48)","v":9111.198598312516},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AN48)","v":1528.4688116571815},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AO48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AP48)","v":4787.930467189879},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AQ48)","v":9083.4126865009239},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AR48)","v":1120.7667494782218},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AS48)","v":1617.8477481061127},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AT48)","v":11884.568980572523},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AU48)","v":4219.3221893076879},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AV48)","v":13464.092992064976},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AW48)","v":1490.2605484856103},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AX48)","v":14281.338448005969},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AY48)","v":997.01127836755768},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!AZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!AZ48)","v":15912.31165261854},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BA48)","v":9109.8951826267439},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BB48)","v":2216.6997872543034},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BC48)","v":6663.8598945069789},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BD48)","v":1330.1593550353391},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BE48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BF48)","v":1423.6786999140822},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BH48)","v":3647.8338411462973},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BI48)","v":6526.0203030094744},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BJ48)","v":10785.518791412615},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BK48)","v":1483.5908837296593},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BL48)","v":784.55109829407957},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BM48)","v":4653.392299038791},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BO48)","v":3287.954214672518},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BP48)","v":12044.084517263858},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BQ48)","v":5766.5740534413053},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BR48)","v":1211.383655970898},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BS48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BT48)","v":2896.0859575912182},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BU48)","v":1345.2993943100664},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BV48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BW48)","v":1684.0687178981389},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BX48)","v":2086.5536398281183},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BY48)","v":11238.741739064018},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!BZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!BZ48)","v":11441.513715044079},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CA48)","v":7074.5782552540477},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CB48)","v":9197.8836047492478},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CC48)","v":695.62499148635834},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CD48)","v":12390.84944902359},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CE48)","v":1131.7077932137108},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CF48)","v":911.7386533082099},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CG48)","v":10688.783655759897},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CH48)","v":10733.850822427681},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CI48)","v":18186.553135533457},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CJ48)","v":14191.560194182646},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CK48)","v":8436.6573157784005},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CL48)","v":1260.5019967949556},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CM48)","v":999.95925809047549},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CN48)","v":6413.6692706590838},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CO48)","v":1180.6825708522738},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CP48)","v":3096.7519832588805},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CQ48)","v":500.12936338275904},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CR48)","v":5078.3505461872555},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CS48)","v":10576.936056340368},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CT48)","v":14024.591137071628},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CU48)","v":1597.6679423471869},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CV48)","v":6342.2211218037628},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CW48)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CX48)","v":1463.7731317189136},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CY48)","v":7032.5548408528157},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!CZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!CZ48)","v":454.10680647367917},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DA48)","v":13837.586365351202},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DB48)","v":8576.8180372408315},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DD48)","v":731.98949527286823},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DE48)","v":4379.2527802143959},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DF48)","v":17494.105849519616},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DG48)","v":5485.9762474099771},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DH48)","v":1395.8451230421269},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DI48)","v":3299.0499044229291},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DJ48)","v":21476.044386794216},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DK48)","v":15448.753068064099},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DL48)","v":7291.5420625801125},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DM48)","v":4470.2319528701119},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DN48)","v":2266.9931736074723},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DO48)","v":292.42817154154909},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DP48)","v":3606.0045684109537},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DQ48)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DR48)","v":12169.727790741446},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DS48)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DT48)","v":1209.8639787574502},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DU48)","v":8271.4955832736487},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DV48)","v":16706.415038184754},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DW48)","v":2277.3952899551805},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DX48)","v":1047.6346750941193},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DY48)","v":1817.9374640230672},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!DZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!DZ48)","v":357.47454285487765},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EA48)","v":1490.8417953734534},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EB48)","v":5484.0938480726109},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EC48)","v":11016.644256797495},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ED48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!ED48)","v":7955.2553289073694},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EE48)","v":1883.0700207255832},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EF48)","v":1460.9513443916694},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EG48)","v":18351.971225593639},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EH48)","v":1511.3768084141993},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EI48)","v":747.39151136830333},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EJ48)","v":3470.4397537777586},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EK48)","v":706.71617717477056},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EL48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EM48)","v":847.21079367355924},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EN48)","v":1595.265496110067},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EO48)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EP48)","v":5678.1947237218774},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EQ48)","v":13751.562241340274},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ER48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!ER48)","v":9605.7149585600564},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ES48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!ES48)","v":5684.319419224481},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ET48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!ET48)","v":16111.684328940581},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EU48)","v":14462.067689205098},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EV48)","v":4232.8431139679196},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EX48)","v":10958.573461002248},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EY48)","v":996.43523408125475},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!EZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!EZ48)","v":4464.7100588263093},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FA48)","v":7210.7610453122943},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FB48)","v":11530.774247856738},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FC48)","v":618.84521488385872},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FD48)","v":4628.1509813156044},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FE48)","v":861.01428097490134},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FF48)","v":899.82798779996301},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FG48)","v":342.27495604496289},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FH48)","v":8943.0996381659861},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FI48)","v":1066.3049056077652},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FJ48)","v":9770.7643411788813},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FK48)","v":854.2429749119583},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FL48)","v":1368.1490560099555},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FM48)","v":15992.69243272606},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FN48)","v":11863.674670306431},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FO48)","v":1436.6365256324607},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FP48)","v":6688.6549539704865},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FQ48)","v":6831.7151836981575},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FR48)","v":3810.8724593700463},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FS48)","v":1209.1513887277688},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FT48)","v":2818.8530661942859},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FU48)","v":7515.7065758839053},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FV48)","v":9140.5538047250811},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FW48)","v":1283.0344202540655},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FX48)","v":3986.8903428475205},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FY48)","v":9863.6801640502745},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!FZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!FZ48)","v":1577.833797180665},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GA48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GB48)","v":12859.301624767519},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GC48)","v":12927.365256960744},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GD48)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GE48)","v":1702.139169669852},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GF48)","v":6300.9710002818647},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GG48)","v":5726.8582993708842},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GH48)","v":1340.1413996195661},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GI48)","v":8634.2591778830465},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GJ48)","v":4802.6908052908693},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GK48)","v":3290.0161229832884},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GL48)","v":1005.377389493693},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GM48)","v":6169.4667392372394},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GN48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GO48)","v":10492.906032428764},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GP48)","v":17113.395196011919},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GQ48)","v":2836.2618338661014},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GR48)","v":4764.9185574658732},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GS48)","v":8646.576518523616},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GT48)","v":991.83170125924516},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GU48)","v":5527.5258239265313},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GV48)","v":4002.9423380274784},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GW48)","v":1327.3707751068941},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GX48)","v":15956.736407745433},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GY48)","v":7369.1696968423312},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!GZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!GZ48)","v":18617.305555931955},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HA48)","v":3112.2277523458833},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HB48)","v":5418.1439055455194},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HC48)","v":16246.900882517191},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HD48)","v":3164.5663109376401},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HE48)","v":2243.0108412738482},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HF48)","v":10064.612104201355},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HG48)","v":4208.337271487344},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HH48)","v":7530.2824104954198},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HI48)","v":5874.816155174638},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HJ48)","v":18109.868503145623},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HK48)","v":4781.6757420435169},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HL48)","v":4836.7630765006179},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HM48)","v":11999.590367753623},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HN48)","v":9673.461114748512},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HO48)","v":7204.3649380960778},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HP48)","v":4463.5760513517998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HQ48)","v":7760.9141356947184},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HR48)","v":861.98016058756548},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HS48)","v":1579.6213120623579},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HT48)","v":2043.9169111213414},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HU48)","v":2172.4069624143813},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HV48)","v":2385.437392704167},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HW48)","v":1085.7736364763696},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HX48)","v":2499.7451146533895},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HY48)","v":21646.960424636549},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!HZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!HZ48)","v":13233.549573560835},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IA48)","v":1709.9741969492679},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IB48)","v":10301.002064004446},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IC48)","v":7135.746570179941},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ID48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!ID48)","v":8481.1165590787568},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IE48)","v":879.99981694780945},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IF48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IG48)","v":22849.989999999998},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IH48)","v":9667.0651159382687},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!II48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!II48)","v":6686.0440954167316},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IJ48)","v":4318.4604417124247},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IK48)","v":4444.2492746815951},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IL48)","v":7270.6986788397262},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IM48)","v":1853.9999202477011},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IN48)","v":2529.6608922644373},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IO48)","v":5608.9886125404992},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IP48)","v":3644.0112809255916},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IQ48)","v":1350.5120447580703},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IR48)","v":4786.9248620501021},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IS48)","v":7679.7718007539734},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IT48)","v":22442.974691352887},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IU48)","v":5830.1031366687821},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IV48)","v":1714.0167506754879},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IW48)","v":12725.658878079448},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IX48)","v":4735.5973089151885},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IY48)","v":1424.2831793366859},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!IZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!IZ48)","v":8969.3662968710923},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JA48)","v":1140.6503626817248},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JB48)","v":15756.638075977888},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JC48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JD48)","v":9108.6859839947574},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JE48)","v":70.616283063973242},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JF48)","v":13168.69272201501},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JG48)","v":4112.6839365363012},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JH48)","v":1667.1068819749853},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JI48)","v":3153.2527346313655},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JJ48)","v":18825.060832534},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JK48)","v":417.09167465626888},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JL48)","v":13328.539523473304},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JM48)","v":14102.503869245797},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JN48)","v":10418.23616523336},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JO48)","v":6344.7780233487865},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JP48)","v":7803.4392826343574},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JQ48)","v":1307.3269813405459},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JR48)","v":2416.8887994486577},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JS48)","v":16073.607958670644},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JT48)","v":6161.3110806212098},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JU48)","v":10509.584844785051},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JV48)","v":13102.812120532079},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JW48)","v":5328.1144030692922},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JX48)","v":566.66486009802975},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JY48)","v":9763.1391729357601},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!JZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!JZ48)","v":2643.3205878401131},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KA48)","v":175.93283067846278},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KB48)","v":1676.0545852792857},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KC48)","v":11638.123330983126},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KD48)","v":9952.0082747029119},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KE48)","v":1603.7102974836889},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KF48)","v":1628.3392870534299},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KG48)","v":17667.173184365649},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KH48)","v":5750.0600396178779},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KI48)","v":2647.7099796559414},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KJ48)","v":9124.9849552624837},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KK48)","v":1676.0427287994025},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KL48)","v":19690.107757368198},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KM48)","v":6123.4123997556926},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KN48)","v":7976.2835165570832},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KO48)","v":1619.8239202257391},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KP48)","v":11377.762771301161},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KQ48)","v":6440.2029431370574},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KR48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KS48)","v":1107.2233345575223},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KT48)","v":1893.1580882453236},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KU48)","v":1162.505846107837},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KV48)","v":2382.3214873375109},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KW48)","v":16424.851334152034},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KX48)","v":6251.5646333150689},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KY48)","v":22751.750596656595},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!KZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!KZ48)","v":7387.4295736104395},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LA48)","v":760.32899492406068},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LB48)","v":1512.2108626890622},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LC48)","v":1043.9788152707042},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LD48)","v":12906.000634696051},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LE48)","v":22839.355224132843},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LF48)","v":16277.303117128071},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LG48)","v":10641.144856665502},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LH48)","v":792.69144626578418},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LI48)","v":5774.3445154287256},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LJ48)","v":1466.1863645579142},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LK48)","v":16267.962743621476},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LL48)","v":6428.1976367808638},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LM48)","v":15164.911264828617},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LN48)","v":1582.0648412024457},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LO48)","v":806.41232185078479},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LP48)","v":1062.1889754661279},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LQ48)","v":1236.1453018428074},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LR48)","v":6571.4129227258964},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LS48)","v":1026.1601756508899},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LT48)","v":12281.980764798212},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LU48)","v":1119.4856989361469},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LV48)","v":20224.072479622453},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LW48)","v":1495.9498771779035},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LX48)","v":13110.777782011988},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LY48)","v":2839.9030029611786},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!LZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!LZ48)","v":1327.4824979093064},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MA48)","v":4449.4164296401977},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MB48)","v":142.57722404847664},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MC48)","v":5410.8895273147391},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MD48)","v":1227.0543012683411},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ME48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!ME48)","v":12825.503457667754},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MF48)","v":1457.9653642236481},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MG48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MH48)","v":7317.505273205672},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MI48)","v":1068.5021902397166},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MJ48)","v":12087.991091858385},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MK48)","v":1605.9018789957299},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ML48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!ML48)","v":4040.4310602837213},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MM48)","v":1569.5737458826479},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MN48)","v":1583.4910255627292},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MO48)","v":11383.21268551446},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MP48)","v":6429.3658496133357},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MQ48)","v":1439.6742954980255},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MR48)","v":6335.5189911333073},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MS48)","v":7336.8772439598542},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MT48)","v":1063.9113610295899},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MU48)","v":13292.14201758655},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MV48)","v":1547.517575139078},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MW48)","v":7532.5527636523402},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MX48)","v":11783.052555483904},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MY48)","v":7617.8744854238976},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!MZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!MZ48)","v":2008.8204353981382},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NA48)","v":16070.936353538462},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NB48)","v":5690.7768038186623},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NC48)","v":2363.0035832317335},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ND48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!ND48)","v":3832.2551568722884},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NE48)","v":1238.0137599811424},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NF48)","v":22362.814850426788},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NG48)","v":969.11279827868202},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NH48)","v":10496.215998398766},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NI48)","v":7369.6702516492733},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NJ48)","v":17174.344103292446},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NK48)","v":10031.079740378322},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NL48)","v":467.09098188411372},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NM48)","v":15141.351150210663},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NN48)","v":1560.6825630903331},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NO48)","v":5144.3392765105891},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NP48)","v":380.97918769562966},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NQ48)","v":3012.3618719175975},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NR48)","v":2796.8950383923257},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NS48)","v":15781.893781196086},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NT48)","v":5157.1038772343672},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NU48)","v":2028.0561838375725},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NV48)","v":20610.671480414436},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NW48)","v":7087.741683112894},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NX48)","v":8633.3468993987008},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NY48)","v":8528.1478403322981},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!NZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!NZ48)","v":1165.6031866322446},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OA48)","v":983.84467836196563},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OB48)","v":1305.8223560306869},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OC48)","v":6729.7332026923323},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OD48)","v":2533.8605355250147},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OE48)","v":1532.7827184133093},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OF48)","v":16409.922446705186},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OG48)","v":6808.1957376578976},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OH48)","v":199.31209285839941},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OI48)","v":11467.841115615847},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OJ48)","v":2710.7356252279715},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OK48)","v":614.00673369527794},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OL48)","v":1303.3203436634285},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OM48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!ON48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!ON48)","v":7503.9908283636323},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OO48)","v":685.65920430273036},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OP48)","v":17416.629399307836},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OQ48)","v":8959.987251244791},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OR48)","v":1705.9567733773874},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OS48)","v":1597.0634109895545},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OT48)","v":10115.016395336726},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OU48)","v":1401.0367624536884},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OV48)","v":783.3209385626069},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OW48)","v":1585.4632847974426},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OX48)","v":1344.1835876299447},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OY48)","v":831.67266886060679},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!OZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!OZ48)","v":13236.002883566001},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PA48)","v":2463.4747820578632},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PB48)","v":8325.4601009114995},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PC48)","v":16319.209280109142},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PD48)","v":19231.233171510641},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PE48)","v":731.94878648099257},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PF48)","v":8350.8653571841387},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PG48)","v":6715.9817442139938},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PH48)","v":1406.6394673431787},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PI48)","v":12945.377850263947},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PJ48)","v":8385.9379477183684},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PK48)","v":20151.658713331708},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PL48)","v":9212.9820688146501},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PM48)","v":1576.0406102505913},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PN48)","v":3868.6627056230136},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PO48)","v":10121.664843598781},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PP48)","v":9115.5743573653272},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PQ48)","v":10794.63171579353},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PR48)","v":14209.928223003189},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PS48)","v":10528.360135991097},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PT48)","v":1704.2939574068878},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PU48)","v":18614.453135881227},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PV48)","v":14956.672690314968},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PW48)","v":1755.5396004567483},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PX48)","v":1493.1907199118577},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PY48)","v":9187.8765778057314},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!PZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!PZ48)","v":3036.6775888704833},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QA48)","v":5756.3956364708029},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QB48)","v":1709.0061444410021},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QC48)","v":171.30687552082964},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QD48)","v":3969.4663846609292},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QE48)","v":10943.902628846812},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QF48)","v":7365.2198065227094},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QG48)","v":1037.8976657204403},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QH48)","v":1319.5800962928552},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QI48)","v":12880.198318886069},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QJ48)","v":1706.3673358322303},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QK48)","v":4343.3831119448878},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QL48)","v":11972.158534921775},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QM48)","v":1634.5163359011967},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QN48)","v":7622.11479415348},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QO48)","v":1555.8284696365808},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QP48)","v":1096.5419566542114},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QQ48)","v":11.729066294599761},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QR48)","v":9135.2234933667314},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QS48)","v":3483.4142863782472},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QT48)","v":6940.36307323664},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QU48)","v":10165.686978406746},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QV48)","v":4246.1714340731378},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QW48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QX48)","v":4417.0198473371565},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QY48)","v":0},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!QZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!QZ48)","v":1439.0083298383688},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RA48)","v":9753.9407217758417},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RB48)","v":7063.5218100627826},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RC48)","v":1182.3807679218189},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RD48)","v":17729.217339539075},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RE48)","v":2486.0433759292864},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RF48)","v":3553.8000346954941},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RG48)","v":665.53734251510468},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RH48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RH48)","v":1836.5112311477897},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RI48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RI48)","v":5565.5029466301785},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RJ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RJ48)","v":8741.8449635245343},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RK48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RK48)","v":1431.4113217010126},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RL48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RL48)","v":1463.6964338944163},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RM48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RM48)","v":9075.5524598094707},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RN48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RN48)","v":642.53557133881986},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RO48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RO48)","v":17490.87266099935},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RP48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RP48)","v":3971.4653803561123},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RQ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RQ48)","v":14890.811820132614},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RR48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RR48)","v":3199.796294364045},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RS48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RS48)","v":8109.5415250482874},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RT48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RT48)","v":5180.3603729170791},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RU48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RU48)","v":1745.4620812127432},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RV48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RV48)","v":3572.5144687378015},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RW48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RW48)","v":6626.0463291035157},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RX48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RX48)","v":21319.118897844353},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RY48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RY48)","v":8834.6155293414486},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!RZ48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!RZ48)","v":1574.1864975509015},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SA48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!SA48)","v":966.82874773998628},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SB48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!SB48)","v":1404.301882808315},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SC48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!SC48)","v":13372.129112107104},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SD48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!SD48)","v":2886.4386097713759},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SE48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!SE48)","v":6795.151053964677},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SF48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!SF48)","v":695.71618529012267},{"$f":"MIN(MAX(Inputs!$C$19 - 'Case 4 - AP'!SG48 - 'Case 4 - LA'!$C48,0),'Case 4 - Residual Benefit'!SG48)","v":10659.48491428182}]

{"sheet":"Case 4 - LA","index":20,"n_rows":48,"n_cols":7,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Life Annuity"]
["Year","Age","Annuity Income","Residual Account","Deduction Amount","Deduction Amount*TermElapsed","Total Asset"]
[0,{"$f":"A3+Inputs!$C$4","v":65},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3*Inputs!$C$20","v":14150},0,{"$f":"Inputs!$C$3*Inputs!$C$20/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":13010.004929301964},{"$f":"E3*A3","v":0},{"$f":"MAX(Inputs!$C$3*Inputs!$C$20-F3,0)","v":250000}]
[12,{"$f":"A15+Inputs!$C$4","v":77},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3*Inputs!$C$20","v":14150},0,{"$f":"Inputs!$C$3*Inputs!$C$20/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":13010.004929301964},156120.05915162357,{"$f":"MAX(Inputs!$C$3*Inputs!$C$20-F15,0)","v":93879.940848376427}]
[16,{"$f":"A19+Inputs!$C$4","v":81},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3*Inputs!$C$20","v":14150},0,{"$f":"Inputs!$C$3*Inputs!$C$20/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":13010.004929301964},208160.07886883142,{"$f":"MAX(Inputs!$C$3*Inputs!$C$20-F19,0)","v":41839.921131168579}]
[31,{"$f":"A34+Inputs!$C$4","v":96},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3*Inputs!$C$20","v":14150},0,{"$f":"Inputs!$C$3*Inputs!$C$20/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":13010.004929301964},403310.15280836087,{"$f":"MAX(Inputs!$C$3*Inputs!$C$20-F34,0)","v":0}]
[45,{"$f":"A48+Inputs!$C$4","v":110},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3*Inputs!$C$20","v":14150},0,{"$f":"Inputs!$C$3*Inputs!$C$20/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":13010.004929301964},585450.22181858832,{"$f":"MAX(Inputs!$C$3*Inputs!$C$20-F48,0)","v":0}]

{"sheet":"Case 4 - Income","index":21,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Income"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"'Case 4 - AP'!B3 + 'Case 4 - Drawdown'!B3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!C3 + 'Case 4 - Drawdown'!C3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!D3 + 'Case 4 - Drawdown'!D3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!E3 + 'Case 4 - Drawdown'!E3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!F3 + 'Case 4 - Drawdown'!F3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!G3 + 'Case 4 - Drawdown'!G3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!H3 + 'Case 4 - Drawdown'!H3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!I3 + 'Case 4 - Drawdown'!I3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!J3 + 'Case 4 - Drawdown'!J3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!K3 + 'Case 4 - Drawdown'!K3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!L3 + 'Case 4 - Drawdown'!L3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!M3 + 'Case 4 - Drawdown'!M3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!N3 + 'Case 4 - Drawdown'!N3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!O3 + 'Case 4 - Drawdown'!O3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!P3 + 'Case 4 - Drawdown'!P3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Q3 + 'Case 4 - Drawdown'!Q3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!R3 + 'Case 4 - Drawdown'!R3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!S3 + 'Case 4 - Drawdown'!S3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!T3 + 'Case 4 - Drawdown'!T3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!U3 + 'Case 4 - Drawdown'!U3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!V3 + 'Case 4 - Drawdown'!V3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!W3 + 'Case 4 - Drawdown'!W3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!X3 + 'Case 4 - Drawdown'!X3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Y3 + 'Case 4 - Drawdown'!Y3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Z3 + 'Case 4 - Drawdown'!Z3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AA3 + 'Case 4 - Drawdown'!AA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AB3 + 'Case 4 - Drawdown'!AB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AC3 + 'Case 4 - Drawdown'!AC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AD3 + 'Case 4 - Drawdown'!AD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AE3 + 'Case 4 - Drawdown'!AE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AF3 + 'Case 4 - Drawdown'!AF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AG3 + 'Case 4 - Drawdown'!AG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AH3 + 'Case 4 - Drawdown'!AH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AI3 + 'Case 4 - Drawdown'!AI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AJ3 + 'Case 4 - Drawdown'!AJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AK3 + 'Case 4 - Drawdown'!AK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AL3 + 'Case 4 - Drawdown'!AL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AM3 + 'Case 4 - Drawdown'!AM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AN3 + 'Case 4 - Drawdown'!AN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AO3 + 'Case 4 - Drawdown'!AO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AP3 + 'Case 4 - Drawdown'!AP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AQ3 + 'Case 4 - Drawdown'!AQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AR3 + 'Case 4 - Drawdown'!AR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AS3 + 'Case 4 - Drawdown'!AS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AT3 + 'Case 4 - Drawdown'!AT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AU3 + 'Case 4 - Drawdown'!AU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AV3 + 'Case 4 - Drawdown'!AV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AW3 + 'Case 4 - Drawdown'!AW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AX3 + 'Case 4 - Drawdown'!AX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AY3 + 'Case 4 - Drawdown'!AY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AZ3 + 'Case 4 - Drawdown'!AZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BA3 + 'Case 4 - Drawdown'!BA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BB3 + 'Case 4 - Drawdown'!BB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BC3 + 'Case 4 - Drawdown'!BC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BD3 + 'Case 4 - Drawdown'!BD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BE3 + 'Case 4 - Drawdown'!BE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BF3 + 'Case 4 - Drawdown'!BF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BG3 + 'Case 4 - Drawdown'!BG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BH3 + 'Case 4 - Drawdown'!BH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BI3 + 'Case 4 - Drawdown'!BI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BJ3 + 'Case 4 - Drawdown'!BJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BK3 + 'Case 4 - Drawdown'!BK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BL3 + 'Case 4 - Drawdown'!BL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BM3 + 'Case 4 - Drawdown'!BM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BN3 + 'Case 4 - Drawdown'!BN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BO3 + 'Case 4 - Drawdown'!BO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BP3 + 'Case 4 - Drawdown'!BP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BQ3 + 'Case 4 - Drawdown'!BQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BR3 + 'Case 4 - Drawdown'!BR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BS3 + 'Case 4 - Drawdown'!BS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BT3 + 'Case 4 - Drawdown'!BT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BU3 + 'Case 4 - Drawdown'!BU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BV3 + 'Case 4 - Drawdown'!BV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BW3 + 'Case 4 - Drawdown'!BW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BX3 + 'Case 4 - Drawdown'!BX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BY3 + 'Case 4 - Drawdown'!BY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BZ3 + 'Case 4 - Drawdown'!BZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CA3 + 'Case 4 - Drawdown'!CA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CB3 + 'Case 4 - Drawdown'!CB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CC3 + 'Case 4 - Drawdown'!CC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CD3 + 'Case 4 - Drawdown'!CD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CE3 + 'Case 4 - Drawdown'!CE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CF3 + 'Case 4 - Drawdown'!CF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CG3 + 'Case 4 - Drawdown'!CG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CH3 + 'Case 4 - Drawdown'!CH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CI3 + 'Case 4 - Drawdown'!CI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CJ3 + 'Case 4 - Drawdown'!CJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CK3 + 'Case 4 - Drawdown'!CK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CL3 + 'Case 4 - Drawdown'!CL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CM3 + 'Case 4 - Drawdown'!CM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CN3 + 'Case 4 - Drawdown'!CN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CO3 + 'Case 4 - Drawdown'!CO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CP3 + 'Case 4 - Drawdown'!CP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CQ3 + 'Case 4 - Drawdown'!CQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CR3 + 'Case 4 - Drawdown'!CR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CS3 + 'Case 4 - Drawdown'!CS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CT3 + 'Case 4 - Drawdown'!CT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CU3 + 'Case 4 - Drawdown'!CU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CV3 + 'Case 4 - Drawdown'!CV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CW3 + 'Case 4 - Drawdown'!CW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CX3 + 'Case 4 - Drawdown'!CX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CY3 + 'Case 4 - Drawdown'!CY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CZ3 + 'Case 4 - Drawdown'!CZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DA3 + 'Case 4 - Drawdown'!DA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DB3 + 'Case 4 - Drawdown'!DB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DC3 + 'Case 4 - Drawdown'!DC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DD3 + 'Case 4 - Drawdown'!DD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DE3 + 'Case 4 - Drawdown'!DE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DF3 + 'Case 4 - Drawdown'!DF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DG3 + 'Case 4 - Drawdown'!DG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DH3 + 'Case 4 - Drawdown'!DH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DI3 + 'Case 4 - Drawdown'!DI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DJ3 + 'Case 4 - Drawdown'!DJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DK3 + 'Case 4 - Drawdown'!DK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DL3 + 'Case 4 - Drawdown'!DL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DM3 + 'Case 4 - Drawdown'!DM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DN3 + 'Case 4 - Drawdown'!DN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DO3 + 'Case 4 - Drawdown'!DO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DP3 + 'Case 4 - Drawdown'!DP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DQ3 + 'Case 4 - Drawdown'!DQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DR3 + 'Case 4 - Drawdown'!DR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DS3 + 'Case 4 - Drawdown'!DS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DT3 + 'Case 4 - Drawdown'!DT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DU3 + 'Case 4 - Drawdown'!DU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DV3 + 'Case 4 - Drawdown'!DV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DW3 + 'Case 4 - Drawdown'!DW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DX3 + 'Case 4 - Drawdown'!DX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DY3 + 'Case 4 - Drawdown'!DY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DZ3 + 'Case 4 - Drawdown'!DZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EA3 + 'Case 4 - Drawdown'!EA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EB3 + 'Case 4 - Drawdown'!EB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EC3 + 'Case 4 - Drawdown'!EC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ED3 + 'Case 4 - Drawdown'!ED3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EE3 + 'Case 4 - Drawdown'!EE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EF3 + 'Case 4 - Drawdown'!EF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EG3 + 'Case 4 - Drawdown'!EG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EH3 + 'Case 4 - Drawdown'!EH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EI3 + 'Case 4 - Drawdown'!EI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EJ3 + 'Case 4 - Drawdown'!EJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EK3 + 'Case 4 - Drawdown'!EK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EL3 + 'Case 4 - Drawdown'!EL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EM3 + 'Case 4 - Drawdown'!EM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EN3 + 'Case 4 - Drawdown'!EN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EO3 + 'Case 4 - Drawdown'!EO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EP3 + 'Case 4 - Drawdown'!EP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EQ3 + 'Case 4 - Drawdown'!EQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ER3 + 'Case 4 - Drawdown'!ER3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ES3 + 'Case 4 - Drawdown'!ES3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ET3 + 'Case 4 - Drawdown'!ET3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EU3 + 'Case 4 - Drawdown'!EU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EV3 + 'Case 4 - Drawdown'!EV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EW3 + 'Case 4 - Drawdown'!EW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EX3 + 'Case 4 - Drawdown'!EX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EY3 + 'Case 4 - Drawdown'!EY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EZ3 + 'Case 4 - Drawdown'!EZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FA3 + 'Case 4 - Drawdown'!FA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FB3 + 'Case 4 - Drawdown'!FB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FC3 + 'Case 4 - Drawdown'!FC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FD3 + 'Case 4 - Drawdown'!FD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FE3 + 'Case 4 - Drawdown'!FE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FF3 + 'Case 4 - Drawdown'!FF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FG3 + 'Case 4 - Drawdown'!FG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FH3 + 'Case 4 - Drawdown'!FH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FI3 + 'Case 4 - Drawdown'!FI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FJ3 + 'Case 4 - Drawdown'!FJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FK3 + 'Case 4 - Drawdown'!FK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FL3 + 'Case 4 - Drawdown'!FL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FM3 + 'Case 4 - Drawdown'!FM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FN3 + 'Case 4 - Drawdown'!FN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FO3 + 'Case 4 - Drawdown'!FO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FP3 + 'Case 4 - Drawdown'!FP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FQ3 + 'Case 4 - Drawdown'!FQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FR3 + 'Case 4 - Drawdown'!FR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FS3 + 'Case 4 - Drawdown'!FS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FT3 + 'Case 4 - Drawdown'!FT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FU3 + 'Case 4 - Drawdown'!FU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FV3 + 'Case 4 - Drawdown'!FV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FW3 + 'Case 4 - Drawdown'!FW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FX3 + 'Case 4 - Drawdown'!FX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FY3 + 'Case 4 - Drawdown'!FY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FZ3 + 'Case 4 - Drawdown'!FZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GA3 + 'Case 4 - Drawdown'!GA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GB3 + 'Case 4 - Drawdown'!GB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GC3 + 'Case 4 - Drawdown'!GC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GD3 + 'Case 4 - Drawdown'!GD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GE3 + 'Case 4 - Drawdown'!GE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GF3 + 'Case 4 - Drawdown'!GF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GG3 + 'Case 4 - Drawdown'!GG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GH3 + 'Case 4 - Drawdown'!GH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GI3 + 'Case 4 - Drawdown'!GI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GJ3 + 'Case 4 - Drawdown'!GJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GK3 + 'Case 4 - Drawdown'!GK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GL3 + 'Case 4 - Drawdown'!GL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GM3 + 'Case 4 - Drawdown'!GM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GN3 + 'Case 4 - Drawdown'!GN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GO3 + 'Case 4 - Drawdown'!GO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GP3 + 'Case 4 - Drawdown'!GP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GQ3 + 'Case 4 - Drawdown'!GQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GR3 + 'Case 4 - Drawdown'!GR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GS3 + 'Case 4 - Drawdown'!GS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GT3 + 'Case 4 - Drawdown'!GT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GU3 + 'Case 4 - Drawdown'!GU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GV3 + 'Case 4 - Drawdown'!GV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GW3 + 'Case 4 - Drawdown'!GW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GX3 + 'Case 4 - Drawdown'!GX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GY3 + 'Case 4 - Drawdown'!GY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GZ3 + 'Case 4 - Drawdown'!GZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HA3 + 'Case 4 - Drawdown'!HA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HB3 + 'Case 4 - Drawdown'!HB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HC3 + 'Case 4 - Drawdown'!HC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HD3 + 'Case 4 - Drawdown'!HD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HE3 + 'Case 4 - Drawdown'!HE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HF3 + 'Case 4 - Drawdown'!HF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HG3 + 'Case 4 - Drawdown'!HG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HH3 + 'Case 4 - Drawdown'!HH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HI3 + 'Case 4 - Drawdown'!HI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HJ3 + 'Case 4 - Drawdown'!HJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HK3 + 'Case 4 - Drawdown'!HK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HL3 + 'Case 4 - Drawdown'!HL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HM3 + 'Case 4 - Drawdown'!HM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HN3 + 'Case 4 - Drawdown'!HN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HO3 + 'Case 4 - Drawdown'!HO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HP3 + 'Case 4 - Drawdown'!HP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HQ3 + 'Case 4 - Drawdown'!HQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HR3 + 'Case 4 - Drawdown'!HR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HS3 + 'Case 4 - Drawdown'!HS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HT3 + 'Case 4 - Drawdown'!HT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HU3 + 'Case 4 - Drawdown'!HU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HV3 + 'Case 4 - Drawdown'!HV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HW3 + 'Case 4 - Drawdown'!HW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HX3 + 'Case 4 - Drawdown'!HX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HY3 + 'Case 4 - Drawdown'!HY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HZ3 + 'Case 4 - Drawdown'!HZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IA3 + 'Case 4 - Drawdown'!IA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IB3 + 'Case 4 - Drawdown'!IB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IC3 + 'Case 4 - Drawdown'!IC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ID3 + 'Case 4 - Drawdown'!ID3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IE3 + 'Case 4 - Drawdown'!IE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IF3 + 'Case 4 - Drawdown'!IF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IG3 + 'Case 4 - Drawdown'!IG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IH3 + 'Case 4 - Drawdown'!IH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!II3 + 'Case 4 - Drawdown'!II3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IJ3 + 'Case 4 - Drawdown'!IJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IK3 + 'Case 4 - Drawdown'!IK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IL3 + 'Case 4 - Drawdown'!IL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IM3 + 'Case 4 - Drawdown'!IM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IN3 + 'Case 4 - Drawdown'!IN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IO3 + 'Case 4 - Drawdown'!IO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IP3 + 'Case 4 - Drawdown'!IP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IQ3 + 'Case 4 - Drawdown'!IQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IR3 + 'Case 4 - Drawdown'!IR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IS3 + 'Case 4 - Drawdown'!IS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IT3 + 'Case 4 - Drawdown'!IT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IU3 + 'Case 4 - Drawdown'!IU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IV3 + 'Case 4 - Drawdown'!IV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IW3 + 'Case 4 - Drawdown'!IW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IX3 + 'Case 4 - Drawdown'!IX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IY3 + 'Case 4 - Drawdown'!IY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IZ3 + 'Case 4 - Drawdown'!IZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JA3 + 'Case 4 - Drawdown'!JA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JB3 + 'Case 4 - Drawdown'!JB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JC3 + 'Case 4 - Drawdown'!JC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JD3 + 'Case 4 - Drawdown'!JD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JE3 + 'Case 4 - Drawdown'!JE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JF3 + 'Case 4 - Drawdown'!JF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JG3 + 'Case 4 - Drawdown'!JG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JH3 + 'Case 4 - Drawdown'!JH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JI3 + 'Case 4 - Drawdown'!JI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JJ3 + 'Case 4 - Drawdown'!JJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JK3 + 'Case 4 - Drawdown'!JK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JL3 + 'Case 4 - Drawdown'!JL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JM3 + 'Case 4 - Drawdown'!JM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JN3 + 'Case 4 - Drawdown'!JN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JO3 + 'Case 4 - Drawdown'!JO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JP3 + 'Case 4 - Drawdown'!JP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JQ3 + 'Case 4 - Drawdown'!JQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JR3 + 'Case 4 - Drawdown'!JR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JS3 + 'Case 4 - Drawdown'!JS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JT3 + 'Case 4 - Drawdown'!JT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JU3 + 'Case 4 - Drawdown'!JU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JV3 + 'Case 4 - Drawdown'!JV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JW3 + 'Case 4 - Drawdown'!JW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JX3 + 'Case 4 - Drawdown'!JX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JY3 + 'Case 4 - Drawdown'!JY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JZ3 + 'Case 4 - Drawdown'!JZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KA3 + 'Case 4 - Drawdown'!KA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KB3 + 'Case 4 - Drawdown'!KB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KC3 + 'Case 4 - Drawdown'!KC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KD3 + 'Case 4 - Drawdown'!KD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KE3 + 'Case 4 - Drawdown'!KE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KF3 + 'Case 4 - Drawdown'!KF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KG3 + 'Case 4 - Drawdown'!KG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KH3 + 'Case 4 - Drawdown'!KH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KI3 + 'Case 4 - Drawdown'!KI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KJ3 + 'Case 4 - Drawdown'!KJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KK3 + 'Case 4 - Drawdown'!KK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KL3 + 'Case 4 - Drawdown'!KL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KM3 + 'Case 4 - Drawdown'!KM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KN3 + 'Case 4 - Drawdown'!KN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KO3 + 'Case 4 - Drawdown'!KO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KP3 + 'Case 4 - Drawdown'!KP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KQ3 + 'Case 4 - Drawdown'!KQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KR3 + 'Case 4 - Drawdown'!KR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KS3 + 'Case 4 - Drawdown'!KS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KT3 + 'Case 4 - Drawdown'!KT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KU3 + 'Case 4 - Drawdown'!KU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KV3 + 'Case 4 - Drawdown'!KV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KW3 + 'Case 4 - Drawdown'!KW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KX3 + 'Case 4 - Drawdown'!KX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KY3 + 'Case 4 - Drawdown'!KY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KZ3 + 'Case 4 - Drawdown'!KZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LA3 + 'Case 4 - Drawdown'!LA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LB3 + 'Case 4 - Drawdown'!LB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LC3 + 'Case 4 - Drawdown'!LC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LD3 + 'Case 4 - Drawdown'!LD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LE3 + 'Case 4 - Drawdown'!LE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LF3 + 'Case 4 - Drawdown'!LF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LG3 + 'Case 4 - Drawdown'!LG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LH3 + 'Case 4 - Drawdown'!LH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LI3 + 'Case 4 - Drawdown'!LI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LJ3 + 'Case 4 - Drawdown'!LJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LK3 + 'Case 4 - Drawdown'!LK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LL3 + 'Case 4 - Drawdown'!LL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LM3 + 'Case 4 - Drawdown'!LM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LN3 + 'Case 4 - Drawdown'!LN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LO3 + 'Case 4 - Drawdown'!LO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LP3 + 'Case 4 - Drawdown'!LP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LQ3 + 'Case 4 - Drawdown'!LQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LR3 + 'Case 4 - Drawdown'!LR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LS3 + 'Case 4 - Drawdown'!LS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LT3 + 'Case 4 - Drawdown'!LT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LU3 + 'Case 4 - Drawdown'!LU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LV3 + 'Case 4 - Drawdown'!LV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LW3 + 'Case 4 - Drawdown'!LW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LX3 + 'Case 4 - Drawdown'!LX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LY3 + 'Case 4 - Drawdown'!LY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LZ3 + 'Case 4 - Drawdown'!LZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MA3 + 'Case 4 - Drawdown'!MA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MB3 + 'Case 4 - Drawdown'!MB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MC3 + 'Case 4 - Drawdown'!MC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MD3 + 'Case 4 - Drawdown'!MD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ME3 + 'Case 4 - Drawdown'!ME3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MF3 + 'Case 4 - Drawdown'!MF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MG3 + 'Case 4 - Drawdown'!MG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MH3 + 'Case 4 - Drawdown'!MH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MI3 + 'Case 4 - Drawdown'!MI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MJ3 + 'Case 4 - Drawdown'!MJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MK3 + 'Case 4 - Drawdown'!MK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ML3 + 'Case 4 - Drawdown'!ML3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MM3 + 'Case 4 - Drawdown'!MM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MN3 + 'Case 4 - Drawdown'!MN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MO3 + 'Case 4 - Drawdown'!MO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MP3 + 'Case 4 - Drawdown'!MP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MQ3 + 'Case 4 - Drawdown'!MQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MR3 + 'Case 4 - Drawdown'!MR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MS3 + 'Case 4 - Drawdown'!MS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MT3 + 'Case 4 - Drawdown'!MT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MU3 + 'Case 4 - Drawdown'!MU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MV3 + 'Case 4 - Drawdown'!MV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MW3 + 'Case 4 - Drawdown'!MW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MX3 + 'Case 4 - Drawdown'!MX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MY3 + 'Case 4 - Drawdown'!MY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MZ3 + 'Case 4 - Drawdown'!MZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NA3 + 'Case 4 - Drawdown'!NA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NB3 + 'Case 4 - Drawdown'!NB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NC3 + 'Case 4 - Drawdown'!NC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ND3 + 'Case 4 - Drawdown'!ND3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NE3 + 'Case 4 - Drawdown'!NE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NF3 + 'Case 4 - Drawdown'!NF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NG3 + 'Case 4 - Drawdown'!NG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NH3 + 'Case 4 - Drawdown'!NH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NI3 + 'Case 4 - Drawdown'!NI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NJ3 + 'Case 4 - Drawdown'!NJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NK3 + 'Case 4 - Drawdown'!NK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NL3 + 'Case 4 - Drawdown'!NL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NM3 + 'Case 4 - Drawdown'!NM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NN3 + 'Case 4 - Drawdown'!NN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NO3 + 'Case 4 - Drawdown'!NO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NP3 + 'Case 4 - Drawdown'!NP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NQ3 + 'Case 4 - Drawdown'!NQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NR3 + 'Case 4 - Drawdown'!NR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NS3 + 'Case 4 - Drawdown'!NS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NT3 + 'Case 4 - Drawdown'!NT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NU3 + 'Case 4 - Drawdown'!NU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NV3 + 'Case 4 - Drawdown'!NV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NW3 + 'Case 4 - Drawdown'!NW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NX3 + 'Case 4 - Drawdown'!NX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NY3 + 'Case 4 - Drawdown'!NY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NZ3 + 'Case 4 - Drawdown'!NZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OA3 + 'Case 4 - Drawdown'!OA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OB3 + 'Case 4 - Drawdown'!OB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OC3 + 'Case 4 - Drawdown'!OC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OD3 + 'Case 4 - Drawdown'!OD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OE3 + 'Case 4 - Drawdown'!OE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OF3 + 'Case 4 - Drawdown'!OF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OG3 + 'Case 4 - Drawdown'!OG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OH3 + 'Case 4 - Drawdown'!OH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OI3 + 'Case 4 - Drawdown'!OI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OJ3 + 'Case 4 - Drawdown'!OJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OK3 + 'Case 4 - Drawdown'!OK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OL3 + 'Case 4 - Drawdown'!OL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OM3 + 'Case 4 - Drawdown'!OM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ON3 + 'Case 4 - Drawdown'!ON3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OO3 + 'Case 4 - Drawdown'!OO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OP3 + 'Case 4 - Drawdown'!OP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OQ3 + 'Case 4 - Drawdown'!OQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OR3 + 'Case 4 - Drawdown'!OR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OS3 + 'Case 4 - Drawdown'!OS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OT3 + 'Case 4 - Drawdown'!OT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OU3 + 'Case 4 - Drawdown'!OU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OV3 + 'Case 4 - Drawdown'!OV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OW3 + 'Case 4 - Drawdown'!OW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OX3 + 'Case 4 - Drawdown'!OX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OY3 + 'Case 4 - Drawdown'!OY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OZ3 + 'Case 4 - Drawdown'!OZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PA3 + 'Case 4 - Drawdown'!PA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PB3 + 'Case 4 - Drawdown'!PB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PC3 + 'Case 4 - Drawdown'!PC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PD3 + 'Case 4 - Drawdown'!PD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PE3 + 'Case 4 - Drawdown'!PE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PF3 + 'Case 4 - Drawdown'!PF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PG3 + 'Case 4 - Drawdown'!PG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PH3 + 'Case 4 - Drawdown'!PH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PI3 + 'Case 4 - Drawdown'!PI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PJ3 + 'Case 4 - Drawdown'!PJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PK3 + 'Case 4 - Drawdown'!PK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PL3 + 'Case 4 - Drawdown'!PL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PM3 + 'Case 4 - Drawdown'!PM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PN3 + 'Case 4 - Drawdown'!PN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PO3 + 'Case 4 - Drawdown'!PO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PP3 + 'Case 4 - Drawdown'!PP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PQ3 + 'Case 4 - Drawdown'!PQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PR3 + 'Case 4 - Drawdown'!PR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PS3 + 'Case 4 - Drawdown'!PS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PT3 + 'Case 4 - Drawdown'!PT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PU3 + 'Case 4 - Drawdown'!PU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PV3 + 'Case 4 - Drawdown'!PV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PW3 + 'Case 4 - Drawdown'!PW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PX3 + 'Case 4 - Drawdown'!PX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PY3 + 'Case 4 - Drawdown'!PY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PZ3 + 'Case 4 - Drawdown'!PZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QA3 + 'Case 4 - Drawdown'!QA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QB3 + 'Case 4 - Drawdown'!QB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QC3 + 'Case 4 - Drawdown'!QC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QD3 + 'Case 4 - Drawdown'!QD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QE3 + 'Case 4 - Drawdown'!QE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QF3 + 'Case 4 - Drawdown'!QF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QG3 + 'Case 4 - Drawdown'!QG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QH3 + 'Case 4 - Drawdown'!QH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QI3 + 'Case 4 - Drawdown'!QI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QJ3 + 'Case 4 - Drawdown'!QJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QK3 + 'Case 4 - Drawdown'!QK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QL3 + 'Case 4 - Drawdown'!QL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QM3 + 'Case 4 - Drawdown'!QM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QN3 + 'Case 4 - Drawdown'!QN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QO3 + 'Case 4 - Drawdown'!QO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QP3 + 'Case 4 - Drawdown'!QP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QQ3 + 'Case 4 - Drawdown'!QQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QR3 + 'Case 4 - Drawdown'!QR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QS3 + 'Case 4 - Drawdown'!QS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QT3 + 'Case 4 - Drawdown'!QT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QU3 + 'Case 4 - Drawdown'!QU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QV3 + 'Case 4 - Drawdown'!QV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QW3 + 'Case 4 - Drawdown'!QW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QX3 + 'Case 4 - Drawdown'!QX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QY3 + 'Case 4 - Drawdown'!QY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QZ3 + 'Case 4 - Drawdown'!QZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RA3 + 'Case 4 - Drawdown'!RA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RB3 + 'Case 4 - Drawdown'!RB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RC3 + 'Case 4 - Drawdown'!RC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RD3 + 'Case 4 - Drawdown'!RD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RE3 + 'Case 4 - Drawdown'!RE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RF3 + 'Case 4 - Drawdown'!RF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RG3 + 'Case 4 - Drawdown'!RG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RH3 + 'Case 4 - Drawdown'!RH3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RI3 + 'Case 4 - Drawdown'!RI3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RJ3 + 'Case 4 - Drawdown'!RJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RK3 + 'Case 4 - Drawdown'!RK3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RL3 + 'Case 4 - Drawdown'!RL3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RM3 + 'Case 4 - Drawdown'!RM3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RN3 + 'Case 4 - Drawdown'!RN3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RO3 + 'Case 4 - Drawdown'!RO3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RP3 + 'Case 4 - Drawdown'!RP3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RQ3 + 'Case 4 - Drawdown'!RQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RR3 + 'Case 4 - Drawdown'!RR3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RS3 + 'Case 4 - Drawdown'!RS3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RT3 + 'Case 4 - Drawdown'!RT3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RU3 + 'Case 4 - Drawdown'!RU3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RV3 + 'Case 4 - Drawdown'!RV3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RW3 + 'Case 4 - Drawdown'!RW3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RX3 + 'Case 4 - Drawdown'!RX3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RY3 + 'Case 4 - Drawdown'!RY3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RZ3 + 'Case 4 - Drawdown'!RZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SA3 + 'Case 4 - Drawdown'!SA3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SB3 + 'Case 4 - Drawdown'!SB3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SC3 + 'Case 4 - Drawdown'!SC3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SD3 + 'Case 4 - Drawdown'!SD3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SE3 + 'Case 4 - Drawdown'!SE3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SF3 + 'Case 4 - Drawdown'!SF3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SG3 + 'Case 4 - Drawdown'!SG3 + 'Case 1 - Summary'!$C3*Inputs!$C$20","v":37000}]
[12,{"$f":"'Case 4 - AP'!B15 + 'Case 4 - Drawdown'!B15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!C15 + 'Case 4 - Drawdown'!C15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!D15 + 'Case 4 - Drawdown'!D15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!E15 + 'Case 4 - Drawdown'!E15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37266.394113497605},{"$f":"'Case 4 - AP'!F15 + 'Case 4 - Drawdown'!F15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!G15 + 'Case 4 - Drawdown'!G15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!H15 + 'Case 4 - Drawdown'!H15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!I15 + 'Case 4 - Drawdown'!I15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37468.183794754426},{"$f":"'Case 4 - AP'!J15 + 'Case 4 - Drawdown'!J15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!K15 + 'Case 4 - Drawdown'!K15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!L15 + 'Case 4 - Drawdown'!L15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37434.725113608292},{"$f":"'Case 4 - AP'!M15 + 'Case 4 - Drawdown'!M15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!N15 + 'Case 4 - Drawdown'!N15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37184.569526229898},{"$f":"'Case 4 - AP'!O15 + 'Case 4 - Drawdown'!O15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37031.321015243993},{"$f":"'Case 4 - AP'!P15 + 'Case 4 - Drawdown'!P15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37591.10728677189},{"$f":"'Case 4 - AP'!Q15 + 'Case 4 - Drawdown'!Q15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!R15 + 'Case 4 - Drawdown'!R15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!S15 + 'Case 4 - Drawdown'!S15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!T15 + 'Case 4 - Drawdown'!T15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!U15 + 'Case 4 - Drawdown'!U15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!V15 + 'Case 4 - Drawdown'!V15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!W15 + 'Case 4 - Drawdown'!W15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37384.299545617956},{"$f":"'Case 4 - AP'!X15 + 'Case 4 - Drawdown'!X15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Y15 + 'Case 4 - Drawdown'!Y15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37377.148621753251},{"$f":"'Case 4 - AP'!Z15 + 'Case 4 - Drawdown'!Z15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AA15 + 'Case 4 - Drawdown'!AA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AB15 + 'Case 4 - Drawdown'!AB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AC15 + 'Case 4 - Drawdown'!AC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37489.748498176836},{"$f":"'Case 4 - AP'!AD15 + 'Case 4 - Drawdown'!AD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37322.088450984003},{"$f":"'Case 4 - AP'!AE15 + 'Case 4 - Drawdown'!AE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AF15 + 'Case 4 - Drawdown'!AF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AG15 + 'Case 4 - Drawdown'!AG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37321.478322576462},{"$f":"'Case 4 - AP'!AH15 + 'Case 4 - Drawdown'!AH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AI15 + 'Case 4 - Drawdown'!AI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AJ15 + 'Case 4 - Drawdown'!AJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37272.74604100782},{"$f":"'Case 4 - AP'!AK15 + 'Case 4 - Drawdown'!AK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37486.407988233463},{"$f":"'Case 4 - AP'!AL15 + 'Case 4 - Drawdown'!AL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AM15 + 'Case 4 - Drawdown'!AM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AN15 + 'Case 4 - Drawdown'!AN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AO15 + 'Case 4 - Drawdown'!AO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37235.107088450692},{"$f":"'Case 4 - AP'!AP15 + 'Case 4 - Drawdown'!AP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AQ15 + 'Case 4 - Drawdown'!AQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AR15 + 'Case 4 - Drawdown'!AR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AS15 + 'Case 4 - Drawdown'!AS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AT15 + 'Case 4 - Drawdown'!AT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AU15 + 'Case 4 - Drawdown'!AU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37519.099743430736},{"$f":"'Case 4 - AP'!AV15 + 'Case 4 - Drawdown'!AV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AW15 + 'Case 4 - Drawdown'!AW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37599.077178092652},{"$f":"'Case 4 - AP'!AX15 + 'Case 4 - Drawdown'!AX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AY15 + 'Case 4 - Drawdown'!AY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37429.958929351385},{"$f":"'Case 4 - AP'!AZ15 + 'Case 4 - Drawdown'!AZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BA15 + 'Case 4 - Drawdown'!BA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37211.500185980483},{"$f":"'Case 4 - AP'!BB15 + 'Case 4 - Drawdown'!BB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37887.458045889987},{"$f":"'Case 4 - AP'!BC15 + 'Case 4 - Drawdown'!BC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BD15 + 'Case 4 - Drawdown'!BD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BE15 + 'Case 4 - Drawdown'!BE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37551.08382714929},{"$f":"'Case 4 - AP'!BF15 + 'Case 4 - Drawdown'!BF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BG15 + 'Case 4 - Drawdown'!BG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BH15 + 'Case 4 - Drawdown'!BH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37787.592370468315},{"$f":"'Case 4 - AP'!BI15 + 'Case 4 - Drawdown'!BI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37090.879098720208},{"$f":"'Case 4 - AP'!BJ15 + 'Case 4 - Drawdown'!BJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37580.606202358373},{"$f":"'Case 4 - AP'!BK15 + 'Case 4 - Drawdown'!BK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BL15 + 'Case 4 - Drawdown'!BL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37441.89087872141},{"$f":"'Case 4 - AP'!BM15 + 'Case 4 - Drawdown'!BM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!BN15 + 'Case 4 - Drawdown'!BN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BO15 + 'Case 4 - Drawdown'!BO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37398.941326186905},{"$f":"'Case 4 - AP'!BP15 + 'Case 4 - Drawdown'!BP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BQ15 + 'Case 4 - Drawdown'!BQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BR15 + 'Case 4 - Drawdown'!BR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BS15 + 'Case 4 - Drawdown'!BS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BT15 + 'Case 4 - Drawdown'!BT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BU15 + 'Case 4 - Drawdown'!BU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37334.105540449869},{"$f":"'Case 4 - AP'!BV15 + 'Case 4 - Drawdown'!BV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37329.335555633952},{"$f":"'Case 4 - AP'!BW15 + 'Case 4 - Drawdown'!BW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37428.969075793029},{"$f":"'Case 4 - AP'!BX15 + 'Case 4 - Drawdown'!BX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BY15 + 'Case 4 - Drawdown'!BY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BZ15 + 'Case 4 - Drawdown'!BZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CA15 + 'Case 4 - Drawdown'!CA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CB15 + 'Case 4 - Drawdown'!CB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CC15 + 'Case 4 - Drawdown'!CC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CD15 + 'Case 4 - Drawdown'!CD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CE15 + 'Case 4 - Drawdown'!CE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CF15 + 'Case 4 - Drawdown'!CF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CG15 + 'Case 4 - Drawdown'!CG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CH15 + 'Case 4 - Drawdown'!CH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CI15 + 'Case 4 - Drawdown'!CI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CJ15 + 'Case 4 - Drawdown'!CJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CK15 + 'Case 4 - Drawdown'!CK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CL15 + 'Case 4 - Drawdown'!CL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CM15 + 'Case 4 - Drawdown'!CM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37624.445388400454},{"$f":"'Case 4 - AP'!CN15 + 'Case 4 - Drawdown'!CN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CO15 + 'Case 4 - Drawdown'!CO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CP15 + 'Case 4 - Drawdown'!CP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CQ15 + 'Case 4 - Drawdown'!CQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37514.370199021243},{"$f":"'Case 4 - AP'!CR15 + 'Case 4 - Drawdown'!CR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CS15 + 'Case 4 - Drawdown'!CS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CT15 + 'Case 4 - Drawdown'!CT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CU15 + 'Case 4 - Drawdown'!CU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CV15 + 'Case 4 - Drawdown'!CV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CW15 + 'Case 4 - Drawdown'!CW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CX15 + 'Case 4 - Drawdown'!CX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37186.279198348842},{"$f":"'Case 4 - AP'!CY15 + 'Case 4 - Drawdown'!CY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CZ15 + 'Case 4 - Drawdown'!CZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37752.142719674281},{"$f":"'Case 4 - AP'!DA15 + 'Case 4 - Drawdown'!DA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DB15 + 'Case 4 - Drawdown'!DB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DC15 + 'Case 4 - Drawdown'!DC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DD15 + 'Case 4 - Drawdown'!DD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37300.47335580166},{"$f":"'Case 4 - AP'!DE15 + 'Case 4 - Drawdown'!DE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DF15 + 'Case 4 - Drawdown'!DF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37760.645241678474},{"$f":"'Case 4 - AP'!DG15 + 'Case 4 - Drawdown'!DG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37284.547531924822},{"$f":"'Case 4 - AP'!DH15 + 'Case 4 - Drawdown'!DH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DI15 + 'Case 4 - Drawdown'!DI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DJ15 + 'Case 4 - Drawdown'!DJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DK15 + 'Case 4 - Drawdown'!DK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DL15 + 'Case 4 - Drawdown'!DL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DM15 + 'Case 4 - Drawdown'!DM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DN15 + 'Case 4 - Drawdown'!DN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DO15 + 'Case 4 - Drawdown'!DO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DP15 + 'Case 4 - Drawdown'!DP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DQ15 + 'Case 4 - Drawdown'!DQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DR15 + 'Case 4 - Drawdown'!DR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DS15 + 'Case 4 - Drawdown'!DS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DT15 + 'Case 4 - Drawdown'!DT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DU15 + 'Case 4 - Drawdown'!DU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DV15 + 'Case 4 - Drawdown'!DV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DW15 + 'Case 4 - Drawdown'!DW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DX15 + 'Case 4 - Drawdown'!DX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DY15 + 'Case 4 - Drawdown'!DY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DZ15 + 'Case 4 - Drawdown'!DZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EA15 + 'Case 4 - Drawdown'!EA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EB15 + 'Case 4 - Drawdown'!EB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37284.196560122371},{"$f":"'Case 4 - AP'!EC15 + 'Case 4 - Drawdown'!EC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ED15 + 'Case 4 - Drawdown'!ED15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EE15 + 'Case 4 - Drawdown'!EE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EF15 + 'Case 4 - Drawdown'!EF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EG15 + 'Case 4 - Drawdown'!EG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EH15 + 'Case 4 - Drawdown'!EH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EI15 + 'Case 4 - Drawdown'!EI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37764.887757058284},{"$f":"'Case 4 - AP'!EJ15 + 'Case 4 - Drawdown'!EJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EK15 + 'Case 4 - Drawdown'!EK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EL15 + 'Case 4 - Drawdown'!EL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37601.868052075675},{"$f":"'Case 4 - AP'!EM15 + 'Case 4 - Drawdown'!EM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EN15 + 'Case 4 - Drawdown'!EN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EO15 + 'Case 4 - Drawdown'!EO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EP15 + 'Case 4 - Drawdown'!EP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37004.974427277295},{"$f":"'Case 4 - AP'!EQ15 + 'Case 4 - Drawdown'!EQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37326.911110699875},{"$f":"'Case 4 - AP'!ER15 + 'Case 4 - Drawdown'!ER15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ES15 + 'Case 4 - Drawdown'!ES15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ET15 + 'Case 4 - Drawdown'!ET15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EU15 + 'Case 4 - Drawdown'!EU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EV15 + 'Case 4 - Drawdown'!EV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EW15 + 'Case 4 - Drawdown'!EW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EX15 + 'Case 4 - Drawdown'!EX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EY15 + 'Case 4 - Drawdown'!EY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37299.906186135559},{"$f":"'Case 4 - AP'!EZ15 + 'Case 4 - Drawdown'!EZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37482.973882282109},{"$f":"'Case 4 - AP'!FA15 + 'Case 4 - Drawdown'!FA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FB15 + 'Case 4 - Drawdown'!FB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FC15 + 'Case 4 - Drawdown'!FC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FD15 + 'Case 4 - Drawdown'!FD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FE15 + 'Case 4 - Drawdown'!FE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FF15 + 'Case 4 - Drawdown'!FF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FG15 + 'Case 4 - Drawdown'!FG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37442.643108807526},{"$f":"'Case 4 - AP'!FH15 + 'Case 4 - Drawdown'!FH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37439.751197443802},{"$f":"'Case 4 - AP'!FI15 + 'Case 4 - Drawdown'!FI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FJ15 + 'Case 4 - Drawdown'!FJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FK15 + 'Case 4 - Drawdown'!FK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FL15 + 'Case 4 - Drawdown'!FL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FM15 + 'Case 4 - Drawdown'!FM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FN15 + 'Case 4 - Drawdown'!FN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37237.20160339259},{"$f":"'Case 4 - AP'!FO15 + 'Case 4 - Drawdown'!FO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FP15 + 'Case 4 - Drawdown'!FP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FQ15 + 'Case 4 - Drawdown'!FQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FR15 + 'Case 4 - Drawdown'!FR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37513.256027453506},{"$f":"'Case 4 - AP'!FS15 + 'Case 4 - Drawdown'!FS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FT15 + 'Case 4 - Drawdown'!FT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FU15 + 'Case 4 - Drawdown'!FU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FV15 + 'Case 4 - Drawdown'!FV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!FW15 + 'Case 4 - Drawdown'!FW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FX15 + 'Case 4 - Drawdown'!FX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FY15 + 'Case 4 - Drawdown'!FY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FZ15 + 'Case 4 - Drawdown'!FZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37335.953122761501},{"$f":"'Case 4 - AP'!GA15 + 'Case 4 - Drawdown'!GA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GB15 + 'Case 4 - Drawdown'!GB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GC15 + 'Case 4 - Drawdown'!GC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37778.490397883055},{"$f":"'Case 4 - AP'!GD15 + 'Case 4 - Drawdown'!GD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GE15 + 'Case 4 - Drawdown'!GE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GF15 + 'Case 4 - Drawdown'!GF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37015.381334280777},{"$f":"'Case 4 - AP'!GG15 + 'Case 4 - Drawdown'!GG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GH15 + 'Case 4 - Drawdown'!GH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37328.784548686177},{"$f":"'Case 4 - AP'!GI15 + 'Case 4 - Drawdown'!GI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GJ15 + 'Case 4 - Drawdown'!GJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37424.339487375677},{"$f":"'Case 4 - AP'!GK15 + 'Case 4 - Drawdown'!GK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GL15 + 'Case 4 - Drawdown'!GL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GM15 + 'Case 4 - Drawdown'!GM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GN15 + 'Case 4 - Drawdown'!GN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GO15 + 'Case 4 - Drawdown'!GO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GP15 + 'Case 4 - Drawdown'!GP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GQ15 + 'Case 4 - Drawdown'!GQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GR15 + 'Case 4 - Drawdown'!GR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GS15 + 'Case 4 - Drawdown'!GS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GT15 + 'Case 4 - Drawdown'!GT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37768.820089938636},{"$f":"'Case 4 - AP'!GU15 + 'Case 4 - Drawdown'!GU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GV15 + 'Case 4 - Drawdown'!GV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GW15 + 'Case 4 - Drawdown'!GW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37335.807399256824},{"$f":"'Case 4 - AP'!GX15 + 'Case 4 - Drawdown'!GX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GY15 + 'Case 4 - Drawdown'!GY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GZ15 + 'Case 4 - Drawdown'!GZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HA15 + 'Case 4 - Drawdown'!HA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HB15 + 'Case 4 - Drawdown'!HB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HC15 + 'Case 4 - Drawdown'!HC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HD15 + 'Case 4 - Drawdown'!HD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HE15 + 'Case 4 - Drawdown'!HE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HF15 + 'Case 4 - Drawdown'!HF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HG15 + 'Case 4 - Drawdown'!HG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37418.900535161294},{"$f":"'Case 4 - AP'!HH15 + 'Case 4 - Drawdown'!HH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37390.914169740252},{"$f":"'Case 4 - AP'!HI15 + 'Case 4 - Drawdown'!HI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HJ15 + 'Case 4 - Drawdown'!HJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HK15 + 'Case 4 - Drawdown'!HK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HL15 + 'Case 4 - Drawdown'!HL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HM15 + 'Case 4 - Drawdown'!HM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HN15 + 'Case 4 - Drawdown'!HN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37611.80997965252},{"$f":"'Case 4 - AP'!HO15 + 'Case 4 - Drawdown'!HO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HP15 + 'Case 4 - Drawdown'!HP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HQ15 + 'Case 4 - Drawdown'!HQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37393.591690220877},{"$f":"'Case 4 - AP'!HR15 + 'Case 4 - Drawdown'!HR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HS15 + 'Case 4 - Drawdown'!HS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37217.687207130832},{"$f":"'Case 4 - AP'!HT15 + 'Case 4 - Drawdown'!HT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HU15 + 'Case 4 - Drawdown'!HU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37377.20183950202},{"$f":"'Case 4 - AP'!HV15 + 'Case 4 - Drawdown'!HV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HW15 + 'Case 4 - Drawdown'!HW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HX15 + 'Case 4 - Drawdown'!HX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HY15 + 'Case 4 - Drawdown'!HY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HZ15 + 'Case 4 - Drawdown'!HZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IA15 + 'Case 4 - Drawdown'!IA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IB15 + 'Case 4 - Drawdown'!IB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IC15 + 'Case 4 - Drawdown'!IC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ID15 + 'Case 4 - Drawdown'!ID15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37465.238097826754},{"$f":"'Case 4 - AP'!IE15 + 'Case 4 - Drawdown'!IE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IF15 + 'Case 4 - Drawdown'!IF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37545.023870630335},{"$f":"'Case 4 - AP'!IG15 + 'Case 4 - Drawdown'!IG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IH15 + 'Case 4 - Drawdown'!IH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!II15 + 'Case 4 - Drawdown'!II15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37298.982788767353},{"$f":"'Case 4 - AP'!IJ15 + 'Case 4 - Drawdown'!IJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IK15 + 'Case 4 - Drawdown'!IK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37501.664471432799},{"$f":"'Case 4 - AP'!IL15 + 'Case 4 - Drawdown'!IL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37715.483827926895},{"$f":"'Case 4 - AP'!IM15 + 'Case 4 - Drawdown'!IM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IN15 + 'Case 4 - Drawdown'!IN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IO15 + 'Case 4 - Drawdown'!IO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IP15 + 'Case 4 - Drawdown'!IP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IQ15 + 'Case 4 - Drawdown'!IQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IR15 + 'Case 4 - Drawdown'!IR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IS15 + 'Case 4 - Drawdown'!IS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37242.483756798916},{"$f":"'Case 4 - AP'!IT15 + 'Case 4 - Drawdown'!IT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IU15 + 'Case 4 - Drawdown'!IU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IV15 + 'Case 4 - Drawdown'!IV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IW15 + 'Case 4 - Drawdown'!IW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IX15 + 'Case 4 - Drawdown'!IX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IY15 + 'Case 4 - Drawdown'!IY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37433.163544557086},{"$f":"'Case 4 - AP'!IZ15 + 'Case 4 - Drawdown'!IZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37594.413573105994},{"$f":"'Case 4 - AP'!JA15 + 'Case 4 - Drawdown'!JA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37393.255397227054},{"$f":"'Case 4 - AP'!JB15 + 'Case 4 - Drawdown'!JB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37403.548140252526},{"$f":"'Case 4 - AP'!JC15 + 'Case 4 - Drawdown'!JC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JD15 + 'Case 4 - Drawdown'!JD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JE15 + 'Case 4 - Drawdown'!JE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37652.671963001892},{"$f":"'Case 4 - AP'!JF15 + 'Case 4 - Drawdown'!JF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JG15 + 'Case 4 - Drawdown'!JG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JH15 + 'Case 4 - Drawdown'!JH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JI15 + 'Case 4 - Drawdown'!JI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JJ15 + 'Case 4 - Drawdown'!JJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JK15 + 'Case 4 - Drawdown'!JK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37186.170394537228},{"$f":"'Case 4 - AP'!JL15 + 'Case 4 - Drawdown'!JL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37413.192997266393},{"$f":"'Case 4 - AP'!JM15 + 'Case 4 - Drawdown'!JM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JN15 + 'Case 4 - Drawdown'!JN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JO15 + 'Case 4 - Drawdown'!JO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JP15 + 'Case 4 - Drawdown'!JP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JQ15 + 'Case 4 - Drawdown'!JQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37737.308943547534},{"$f":"'Case 4 - AP'!JR15 + 'Case 4 - Drawdown'!JR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JS15 + 'Case 4 - Drawdown'!JS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JT15 + 'Case 4 - Drawdown'!JT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37206.238455426559},{"$f":"'Case 4 - AP'!JU15 + 'Case 4 - Drawdown'!JU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37480.372461741863},{"$f":"'Case 4 - AP'!JV15 + 'Case 4 - Drawdown'!JV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JW15 + 'Case 4 - Drawdown'!JW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37205.76170102349},{"$f":"'Case 4 - AP'!JX15 + 'Case 4 - Drawdown'!JX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!JY15 + 'Case 4 - Drawdown'!JY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JZ15 + 'Case 4 - Drawdown'!JZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KA15 + 'Case 4 - Drawdown'!KA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KB15 + 'Case 4 - Drawdown'!KB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KC15 + 'Case 4 - Drawdown'!KC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KD15 + 'Case 4 - Drawdown'!KD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KE15 + 'Case 4 - Drawdown'!KE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37807.857618629831},{"$f":"'Case 4 - AP'!KF15 + 'Case 4 - Drawdown'!KF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KG15 + 'Case 4 - Drawdown'!KG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KH15 + 'Case 4 - Drawdown'!KH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KI15 + 'Case 4 - Drawdown'!KI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KJ15 + 'Case 4 - Drawdown'!KJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KK15 + 'Case 4 - Drawdown'!KK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KL15 + 'Case 4 - Drawdown'!KL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KM15 + 'Case 4 - Drawdown'!KM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KN15 + 'Case 4 - Drawdown'!KN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!KO15 + 'Case 4 - Drawdown'!KO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KP15 + 'Case 4 - Drawdown'!KP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KQ15 + 'Case 4 - Drawdown'!KQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37270.427195231641},{"$f":"'Case 4 - AP'!KR15 + 'Case 4 - Drawdown'!KR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37907.047989796294},{"$f":"'Case 4 - AP'!KS15 + 'Case 4 - Drawdown'!KS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KT15 + 'Case 4 - Drawdown'!KT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KU15 + 'Case 4 - Drawdown'!KU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37398.698965385222},{"$f":"'Case 4 - AP'!KV15 + 'Case 4 - Drawdown'!KV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KW15 + 'Case 4 - Drawdown'!KW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37449.868087362454},{"$f":"'Case 4 - AP'!KX15 + 'Case 4 - Drawdown'!KX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KY15 + 'Case 4 - Drawdown'!KY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KZ15 + 'Case 4 - Drawdown'!KZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LA15 + 'Case 4 - Drawdown'!LA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LB15 + 'Case 4 - Drawdown'!LB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37611.515944596773},{"$f":"'Case 4 - AP'!LC15 + 'Case 4 - Drawdown'!LC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LD15 + 'Case 4 - Drawdown'!LD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37086.480666418072},{"$f":"'Case 4 - AP'!LE15 + 'Case 4 - Drawdown'!LE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LF15 + 'Case 4 - Drawdown'!LF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LG15 + 'Case 4 - Drawdown'!LG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LH15 + 'Case 4 - Drawdown'!LH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37324.179542667953},{"$f":"'Case 4 - AP'!LI15 + 'Case 4 - Drawdown'!LI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LJ15 + 'Case 4 - Drawdown'!LJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LK15 + 'Case 4 - Drawdown'!LK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37394.793672409112},{"$f":"'Case 4 - AP'!LL15 + 'Case 4 - Drawdown'!LL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LM15 + 'Case 4 - Drawdown'!LM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LN15 + 'Case 4 - Drawdown'!LN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LO15 + 'Case 4 - Drawdown'!LO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37332.65046206909},{"$f":"'Case 4 - AP'!LP15 + 'Case 4 - Drawdown'!LP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37131.736812431205},{"$f":"'Case 4 - AP'!LQ15 + 'Case 4 - Drawdown'!LQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LR15 + 'Case 4 - Drawdown'!LR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LS15 + 'Case 4 - Drawdown'!LS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LT15 + 'Case 4 - Drawdown'!LT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LU15 + 'Case 4 - Drawdown'!LU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LV15 + 'Case 4 - Drawdown'!LV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LW15 + 'Case 4 - Drawdown'!LW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LX15 + 'Case 4 - Drawdown'!LX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LY15 + 'Case 4 - Drawdown'!LY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LZ15 + 'Case 4 - Drawdown'!LZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37446.618084150359},{"$f":"'Case 4 - AP'!MA15 + 'Case 4 - Drawdown'!MA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MB15 + 'Case 4 - Drawdown'!MB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MC15 + 'Case 4 - Drawdown'!MC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MD15 + 'Case 4 - Drawdown'!MD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ME15 + 'Case 4 - Drawdown'!ME15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MF15 + 'Case 4 - Drawdown'!MF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MG15 + 'Case 4 - Drawdown'!MG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37551.011672589782},{"$f":"'Case 4 - AP'!MH15 + 'Case 4 - Drawdown'!MH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MI15 + 'Case 4 - Drawdown'!MI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MJ15 + 'Case 4 - Drawdown'!MJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37504.125479470706},{"$f":"'Case 4 - AP'!MK15 + 'Case 4 - Drawdown'!MK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ML15 + 'Case 4 - Drawdown'!ML15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37384.906429256887},{"$f":"'Case 4 - AP'!MM15 + 'Case 4 - Drawdown'!MM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37237.759736306965},{"$f":"'Case 4 - AP'!MN15 + 'Case 4 - Drawdown'!MN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MO15 + 'Case 4 - Drawdown'!MO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MP15 + 'Case 4 - Drawdown'!MP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MQ15 + 'Case 4 - Drawdown'!MQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MR15 + 'Case 4 - Drawdown'!MR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MS15 + 'Case 4 - Drawdown'!MS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37004.225218310181},{"$f":"'Case 4 - AP'!MT15 + 'Case 4 - Drawdown'!MT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MU15 + 'Case 4 - Drawdown'!MU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MV15 + 'Case 4 - Drawdown'!MV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37272.977571872143},{"$f":"'Case 4 - AP'!MW15 + 'Case 4 - Drawdown'!MW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MX15 + 'Case 4 - Drawdown'!MX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MY15 + 'Case 4 - Drawdown'!MY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MZ15 + 'Case 4 - Drawdown'!MZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37289.085257273982},{"$f":"'Case 4 - AP'!NA15 + 'Case 4 - Drawdown'!NA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NB15 + 'Case 4 - Drawdown'!NB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NC15 + 'Case 4 - Drawdown'!NC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ND15 + 'Case 4 - Drawdown'!ND15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NE15 + 'Case 4 - Drawdown'!NE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NF15 + 'Case 4 - Drawdown'!NF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NG15 + 'Case 4 - Drawdown'!NG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NH15 + 'Case 4 - Drawdown'!NH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NI15 + 'Case 4 - Drawdown'!NI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NJ15 + 'Case 4 - Drawdown'!NJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NK15 + 'Case 4 - Drawdown'!NK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NL15 + 'Case 4 - Drawdown'!NL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37495.543771780911},{"$f":"'Case 4 - AP'!NM15 + 'Case 4 - Drawdown'!NM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NN15 + 'Case 4 - Drawdown'!NN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37184.795102088392},{"$f":"'Case 4 - AP'!NO15 + 'Case 4 - Drawdown'!NO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NP15 + 'Case 4 - Drawdown'!NP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NQ15 + 'Case 4 - Drawdown'!NQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NR15 + 'Case 4 - Drawdown'!NR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NS15 + 'Case 4 - Drawdown'!NS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NT15 + 'Case 4 - Drawdown'!NT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NU15 + 'Case 4 - Drawdown'!NU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NV15 + 'Case 4 - Drawdown'!NV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37239.631845208292},{"$f":"'Case 4 - AP'!NW15 + 'Case 4 - Drawdown'!NW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37374.313889345052},{"$f":"'Case 4 - AP'!NX15 + 'Case 4 - Drawdown'!NX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37548.569834046517},{"$f":"'Case 4 - AP'!NY15 + 'Case 4 - Drawdown'!NY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NZ15 + 'Case 4 - Drawdown'!NZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37413.860191074265},{"$f":"'Case 4 - AP'!OA15 + 'Case 4 - Drawdown'!OA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OB15 + 'Case 4 - Drawdown'!OB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37651.322152002744},{"$f":"'Case 4 - AP'!OC15 + 'Case 4 - Drawdown'!OC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OD15 + 'Case 4 - Drawdown'!OD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37214.64752667072},{"$f":"'Case 4 - AP'!OE15 + 'Case 4 - Drawdown'!OE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OF15 + 'Case 4 - Drawdown'!OF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OG15 + 'Case 4 - Drawdown'!OG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37322.039630649611},{"$f":"'Case 4 - AP'!OH15 + 'Case 4 - Drawdown'!OH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OI15 + 'Case 4 - Drawdown'!OI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37408.898199053343},{"$f":"'Case 4 - AP'!OJ15 + 'Case 4 - Drawdown'!OJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OK15 + 'Case 4 - Drawdown'!OK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37297.277468698085},{"$f":"'Case 4 - AP'!OL15 + 'Case 4 - Drawdown'!OL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37946.935680328519},{"$f":"'Case 4 - AP'!OM15 + 'Case 4 - Drawdown'!OM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ON15 + 'Case 4 - Drawdown'!ON15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OO15 + 'Case 4 - Drawdown'!OO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37258.08883299568},{"$f":"'Case 4 - AP'!OP15 + 'Case 4 - Drawdown'!OP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OQ15 + 'Case 4 - Drawdown'!OQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37479.260594624677},{"$f":"'Case 4 - AP'!OR15 + 'Case 4 - Drawdown'!OR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OS15 + 'Case 4 - Drawdown'!OS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OT15 + 'Case 4 - Drawdown'!OT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OU15 + 'Case 4 - Drawdown'!OU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OV15 + 'Case 4 - Drawdown'!OV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OW15 + 'Case 4 - Drawdown'!OW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37139.931465627611},{"$f":"'Case 4 - AP'!OX15 + 'Case 4 - Drawdown'!OX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OY15 + 'Case 4 - Drawdown'!OY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OZ15 + 'Case 4 - Drawdown'!OZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PA15 + 'Case 4 - Drawdown'!PA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PB15 + 'Case 4 - Drawdown'!PB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37747.196825853411},{"$f":"'Case 4 - AP'!PC15 + 'Case 4 - Drawdown'!PC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37066.002464466146},{"$f":"'Case 4 - AP'!PD15 + 'Case 4 - Drawdown'!PD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PE15 + 'Case 4 - Drawdown'!PE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PF15 + 'Case 4 - Drawdown'!PF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PG15 + 'Case 4 - Drawdown'!PG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37294.670615043498},{"$f":"'Case 4 - AP'!PH15 + 'Case 4 - Drawdown'!PH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37746.926257158761},{"$f":"'Case 4 - AP'!PI15 + 'Case 4 - Drawdown'!PI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PJ15 + 'Case 4 - Drawdown'!PJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PK15 + 'Case 4 - Drawdown'!PK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PL15 + 'Case 4 - Drawdown'!PL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PM15 + 'Case 4 - Drawdown'!PM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PN15 + 'Case 4 - Drawdown'!PN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PO15 + 'Case 4 - Drawdown'!PO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PP15 + 'Case 4 - Drawdown'!PP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PQ15 + 'Case 4 - Drawdown'!PQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PR15 + 'Case 4 - Drawdown'!PR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PS15 + 'Case 4 - Drawdown'!PS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PT15 + 'Case 4 - Drawdown'!PT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PU15 + 'Case 4 - Drawdown'!PU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37085.156505161474},{"$f":"'Case 4 - AP'!PV15 + 'Case 4 - Drawdown'!PV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PW15 + 'Case 4 - Drawdown'!PW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37374.691130115607},{"$f":"'Case 4 - AP'!PX15 + 'Case 4 - Drawdown'!PX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37665.149630053653},{"$f":"'Case 4 - AP'!PY15 + 'Case 4 - Drawdown'!PY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PZ15 + 'Case 4 - Drawdown'!PZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QA15 + 'Case 4 - Drawdown'!QA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37273.73185099804},{"$f":"'Case 4 - AP'!QB15 + 'Case 4 - Drawdown'!QB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QC15 + 'Case 4 - Drawdown'!QC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37699.52309968062},{"$f":"'Case 4 - AP'!QD15 + 'Case 4 - Drawdown'!QD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QE15 + 'Case 4 - Drawdown'!QE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QF15 + 'Case 4 - Drawdown'!QF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QG15 + 'Case 4 - Drawdown'!QG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QH15 + 'Case 4 - Drawdown'!QH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QI15 + 'Case 4 - Drawdown'!QI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QJ15 + 'Case 4 - Drawdown'!QJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37927.00502997022},{"$f":"'Case 4 - AP'!QK15 + 'Case 4 - Drawdown'!QK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QL15 + 'Case 4 - Drawdown'!QL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QM15 + 'Case 4 - Drawdown'!QM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37502.623409763008},{"$f":"'Case 4 - AP'!QN15 + 'Case 4 - Drawdown'!QN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QO15 + 'Case 4 - Drawdown'!QO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37501.17714606502},{"$f":"'Case 4 - AP'!QP15 + 'Case 4 - Drawdown'!QP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QQ15 + 'Case 4 - Drawdown'!QQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37411.928057675956},{"$f":"'Case 4 - AP'!QR15 + 'Case 4 - Drawdown'!QR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QS15 + 'Case 4 - Drawdown'!QS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QT15 + 'Case 4 - Drawdown'!QT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QU15 + 'Case 4 - Drawdown'!QU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QV15 + 'Case 4 - Drawdown'!QV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QW15 + 'Case 4 - Drawdown'!QW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37641.510306457094},{"$f":"'Case 4 - AP'!QX15 + 'Case 4 - Drawdown'!QX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37164.037765609784},{"$f":"'Case 4 - AP'!QY15 + 'Case 4 - Drawdown'!QY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37388.626525338681},{"$f":"'Case 4 - AP'!QZ15 + 'Case 4 - Drawdown'!QZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RA15 + 'Case 4 - Drawdown'!RA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37304.470209957231},{"$f":"'Case 4 - AP'!RB15 + 'Case 4 - Drawdown'!RB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RC15 + 'Case 4 - Drawdown'!RC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RD15 + 'Case 4 - Drawdown'!RD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RE15 + 'Case 4 - Drawdown'!RE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37198.296614206767},{"$f":"'Case 4 - AP'!RF15 + 'Case 4 - Drawdown'!RF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RG15 + 'Case 4 - Drawdown'!RG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37193.835774474952},{"$f":"'Case 4 - AP'!RH15 + 'Case 4 - Drawdown'!RH15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!RI15 + 'Case 4 - Drawdown'!RI15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RJ15 + 'Case 4 - Drawdown'!RJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RK15 + 'Case 4 - Drawdown'!RK15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RL15 + 'Case 4 - Drawdown'!RL15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37675.947101529622},{"$f":"'Case 4 - AP'!RM15 + 'Case 4 - Drawdown'!RM15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37284.121166294142},{"$f":"'Case 4 - AP'!RN15 + 'Case 4 - Drawdown'!RN15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RO15 + 'Case 4 - Drawdown'!RO15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RP15 + 'Case 4 - Drawdown'!RP15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37222.015458846479},{"$f":"'Case 4 - AP'!RQ15 + 'Case 4 - Drawdown'!RQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RR15 + 'Case 4 - Drawdown'!RR15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RS15 + 'Case 4 - Drawdown'!RS15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37422.206484805865},{"$f":"'Case 4 - AP'!RT15 + 'Case 4 - Drawdown'!RT15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RU15 + 'Case 4 - Drawdown'!RU15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RV15 + 'Case 4 - Drawdown'!RV15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RW15 + 'Case 4 - Drawdown'!RW15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RX15 + 'Case 4 - Drawdown'!RX15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RY15 + 'Case 4 - Drawdown'!RY15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RZ15 + 'Case 4 - Drawdown'!RZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SA15 + 'Case 4 - Drawdown'!SA15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SB15 + 'Case 4 - Drawdown'!SB15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!SC15 + 'Case 4 - Drawdown'!SC15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SD15 + 'Case 4 - Drawdown'!SD15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SE15 + 'Case 4 - Drawdown'!SE15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37209.67658312073},{"$f":"'Case 4 - AP'!SF15 + 'Case 4 - Drawdown'!SF15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37703.83454500536},{"$f":"'Case 4 - AP'!SG15 + 'Case 4 - Drawdown'!SG15 + 'Case 1 - Summary'!$C15*Inputs!$C$20","v":37000}]
[16,{"$f":"'Case 4 - AP'!B19 + 'Case 4 - Drawdown'!B19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!C19 + 'Case 4 - Drawdown'!C19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37081.585608813912},{"$f":"'Case 4 - AP'!D19 + 'Case 4 - Drawdown'!D19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!E19 + 'Case 4 - Drawdown'!E19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!F19 + 'Case 4 - Drawdown'!F19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!G19 + 'Case 4 - Drawdown'!G19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!H19 + 'Case 4 - Drawdown'!H19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!I19 + 'Case 4 - Drawdown'!I19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37013.80329296345},{"$f":"'Case 4 - AP'!J19 + 'Case 4 - Drawdown'!J19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37818.217380539631},{"$f":"'Case 4 - AP'!K19 + 'Case 4 - Drawdown'!K19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37029.813081261062},{"$f":"'Case 4 - AP'!L19 + 'Case 4 - Drawdown'!L19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!M19 + 'Case 4 - Drawdown'!M19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37313.294846025208},{"$f":"'Case 4 - AP'!N19 + 'Case 4 - Drawdown'!N19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!O19 + 'Case 4 - Drawdown'!O19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!P19 + 'Case 4 - Drawdown'!P19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37389.152797541472},{"$f":"'Case 4 - AP'!Q19 + 'Case 4 - Drawdown'!Q19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!R19 + 'Case 4 - Drawdown'!R19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!S19 + 'Case 4 - Drawdown'!S19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37041.697968985362},{"$f":"'Case 4 - AP'!T19 + 'Case 4 - Drawdown'!T19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!U19 + 'Case 4 - Drawdown'!U19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!V19 + 'Case 4 - Drawdown'!V19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!W19 + 'Case 4 - Drawdown'!W19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!X19 + 'Case 4 - Drawdown'!X19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Y19 + 'Case 4 - Drawdown'!Y19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37297.502800807022},{"$f":"'Case 4 - AP'!Z19 + 'Case 4 - Drawdown'!Z19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AA19 + 'Case 4 - Drawdown'!AA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AB19 + 'Case 4 - Drawdown'!AB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AC19 + 'Case 4 - Drawdown'!AC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37736.702190358978},{"$f":"'Case 4 - AP'!AD19 + 'Case 4 - Drawdown'!AD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37382.279860385272},{"$f":"'Case 4 - AP'!AE19 + 'Case 4 - Drawdown'!AE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AF19 + 'Case 4 - Drawdown'!AF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AG19 + 'Case 4 - Drawdown'!AG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37128.73141541527},{"$f":"'Case 4 - AP'!AH19 + 'Case 4 - Drawdown'!AH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AI19 + 'Case 4 - Drawdown'!AI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AJ19 + 'Case 4 - Drawdown'!AJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AK19 + 'Case 4 - Drawdown'!AK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37372.09421131952},{"$f":"'Case 4 - AP'!AL19 + 'Case 4 - Drawdown'!AL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AM19 + 'Case 4 - Drawdown'!AM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AN19 + 'Case 4 - Drawdown'!AN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AO19 + 'Case 4 - Drawdown'!AO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37366.813561285249},{"$f":"'Case 4 - AP'!AP19 + 'Case 4 - Drawdown'!AP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AQ19 + 'Case 4 - Drawdown'!AQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AR19 + 'Case 4 - Drawdown'!AR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AS19 + 'Case 4 - Drawdown'!AS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AT19 + 'Case 4 - Drawdown'!AT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AU19 + 'Case 4 - Drawdown'!AU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AV19 + 'Case 4 - Drawdown'!AV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37114.301656856653},{"$f":"'Case 4 - AP'!AW19 + 'Case 4 - Drawdown'!AW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37703.148485887519},{"$f":"'Case 4 - AP'!AX19 + 'Case 4 - Drawdown'!AX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AY19 + 'Case 4 - Drawdown'!AY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37561.805204361852},{"$f":"'Case 4 - AP'!AZ19 + 'Case 4 - Drawdown'!AZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BA19 + 'Case 4 - Drawdown'!BA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BB19 + 'Case 4 - Drawdown'!BB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BC19 + 'Case 4 - Drawdown'!BC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BD19 + 'Case 4 - Drawdown'!BD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BE19 + 'Case 4 - Drawdown'!BE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37196.053588256051},{"$f":"'Case 4 - AP'!BF19 + 'Case 4 - Drawdown'!BF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BG19 + 'Case 4 - Drawdown'!BG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BH19 + 'Case 4 - Drawdown'!BH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37695.139918666886},{"$f":"'Case 4 - AP'!BI19 + 'Case 4 - Drawdown'!BI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37103.273776036462},{"$f":"'Case 4 - AP'!BJ19 + 'Case 4 - Drawdown'!BJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37359.376718326734},{"$f":"'Case 4 - AP'!BK19 + 'Case 4 - Drawdown'!BK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BL19 + 'Case 4 - Drawdown'!BL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BM19 + 'Case 4 - Drawdown'!BM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37877.655699506162},{"$f":"'Case 4 - AP'!BN19 + 'Case 4 - Drawdown'!BN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BO19 + 'Case 4 - Drawdown'!BO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BP19 + 'Case 4 - Drawdown'!BP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BQ19 + 'Case 4 - Drawdown'!BQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BR19 + 'Case 4 - Drawdown'!BR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BS19 + 'Case 4 - Drawdown'!BS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37844.210232736281},{"$f":"'Case 4 - AP'!BT19 + 'Case 4 - Drawdown'!BT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BU19 + 'Case 4 - Drawdown'!BU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37037.164755920319},{"$f":"'Case 4 - AP'!BV19 + 'Case 4 - Drawdown'!BV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37325.937501071996},{"$f":"'Case 4 - AP'!BW19 + 'Case 4 - Drawdown'!BW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BX19 + 'Case 4 - Drawdown'!BX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BY19 + 'Case 4 - Drawdown'!BY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BZ19 + 'Case 4 - Drawdown'!BZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CA19 + 'Case 4 - Drawdown'!CA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CB19 + 'Case 4 - Drawdown'!CB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CC19 + 'Case 4 - Drawdown'!CC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CD19 + 'Case 4 - Drawdown'!CD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CE19 + 'Case 4 - Drawdown'!CE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CF19 + 'Case 4 - Drawdown'!CF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CG19 + 'Case 4 - Drawdown'!CG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CH19 + 'Case 4 - Drawdown'!CH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CI19 + 'Case 4 - Drawdown'!CI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CJ19 + 'Case 4 - Drawdown'!CJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CK19 + 'Case 4 - Drawdown'!CK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CL19 + 'Case 4 - Drawdown'!CL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CM19 + 'Case 4 - Drawdown'!CM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37014.409808818469},{"$f":"'Case 4 - AP'!CN19 + 'Case 4 - Drawdown'!CN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CO19 + 'Case 4 - Drawdown'!CO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CP19 + 'Case 4 - Drawdown'!CP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CQ19 + 'Case 4 - Drawdown'!CQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37576.362786515252},{"$f":"'Case 4 - AP'!CR19 + 'Case 4 - Drawdown'!CR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CS19 + 'Case 4 - Drawdown'!CS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CT19 + 'Case 4 - Drawdown'!CT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CU19 + 'Case 4 - Drawdown'!CU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CV19 + 'Case 4 - Drawdown'!CV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CW19 + 'Case 4 - Drawdown'!CW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CX19 + 'Case 4 - Drawdown'!CX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CY19 + 'Case 4 - Drawdown'!CY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CZ19 + 'Case 4 - Drawdown'!CZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37263.001753360099},{"$f":"'Case 4 - AP'!DA19 + 'Case 4 - Drawdown'!DA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DB19 + 'Case 4 - Drawdown'!DB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DC19 + 'Case 4 - Drawdown'!DC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DD19 + 'Case 4 - Drawdown'!DD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37434.593659192098},{"$f":"'Case 4 - AP'!DE19 + 'Case 4 - Drawdown'!DE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DF19 + 'Case 4 - Drawdown'!DF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37048.067747753143},{"$f":"'Case 4 - AP'!DG19 + 'Case 4 - Drawdown'!DG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37187.528825681213},{"$f":"'Case 4 - AP'!DH19 + 'Case 4 - Drawdown'!DH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DI19 + 'Case 4 - Drawdown'!DI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DJ19 + 'Case 4 - Drawdown'!DJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DK19 + 'Case 4 - Drawdown'!DK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DL19 + 'Case 4 - Drawdown'!DL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DM19 + 'Case 4 - Drawdown'!DM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DN19 + 'Case 4 - Drawdown'!DN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DO19 + 'Case 4 - Drawdown'!DO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DP19 + 'Case 4 - Drawdown'!DP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DQ19 + 'Case 4 - Drawdown'!DQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DR19 + 'Case 4 - Drawdown'!DR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37020.783078447101},{"$f":"'Case 4 - AP'!DS19 + 'Case 4 - Drawdown'!DS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DT19 + 'Case 4 - Drawdown'!DT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DU19 + 'Case 4 - Drawdown'!DU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DV19 + 'Case 4 - Drawdown'!DV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DW19 + 'Case 4 - Drawdown'!DW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DX19 + 'Case 4 - Drawdown'!DX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DY19 + 'Case 4 - Drawdown'!DY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37163.470326600844},{"$f":"'Case 4 - AP'!DZ19 + 'Case 4 - Drawdown'!DZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EA19 + 'Case 4 - Drawdown'!EA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EB19 + 'Case 4 - Drawdown'!EB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EC19 + 'Case 4 - Drawdown'!EC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ED19 + 'Case 4 - Drawdown'!ED19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EE19 + 'Case 4 - Drawdown'!EE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EF19 + 'Case 4 - Drawdown'!EF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EG19 + 'Case 4 - Drawdown'!EG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EH19 + 'Case 4 - Drawdown'!EH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EI19 + 'Case 4 - Drawdown'!EI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37073.049451756175},{"$f":"'Case 4 - AP'!EJ19 + 'Case 4 - Drawdown'!EJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EK19 + 'Case 4 - Drawdown'!EK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EL19 + 'Case 4 - Drawdown'!EL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37551.75749699086},{"$f":"'Case 4 - AP'!EM19 + 'Case 4 - Drawdown'!EM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EN19 + 'Case 4 - Drawdown'!EN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EO19 + 'Case 4 - Drawdown'!EO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EP19 + 'Case 4 - Drawdown'!EP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EQ19 + 'Case 4 - Drawdown'!EQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ER19 + 'Case 4 - Drawdown'!ER19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37027.832472189904},{"$f":"'Case 4 - AP'!ES19 + 'Case 4 - Drawdown'!ES19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37149.102870262555},{"$f":"'Case 4 - AP'!ET19 + 'Case 4 - Drawdown'!ET19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EU19 + 'Case 4 - Drawdown'!EU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EV19 + 'Case 4 - Drawdown'!EV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EW19 + 'Case 4 - Drawdown'!EW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37152.384952153501},{"$f":"'Case 4 - AP'!EX19 + 'Case 4 - Drawdown'!EX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EY19 + 'Case 4 - Drawdown'!EY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!EZ19 + 'Case 4 - Drawdown'!EZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FA19 + 'Case 4 - Drawdown'!FA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FB19 + 'Case 4 - Drawdown'!FB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FC19 + 'Case 4 - Drawdown'!FC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FD19 + 'Case 4 - Drawdown'!FD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FE19 + 'Case 4 - Drawdown'!FE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FF19 + 'Case 4 - Drawdown'!FF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FG19 + 'Case 4 - Drawdown'!FG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!FH19 + 'Case 4 - Drawdown'!FH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37117.802473388729},{"$f":"'Case 4 - AP'!FI19 + 'Case 4 - Drawdown'!FI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FJ19 + 'Case 4 - Drawdown'!FJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FK19 + 'Case 4 - Drawdown'!FK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FL19 + 'Case 4 - Drawdown'!FL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FM19 + 'Case 4 - Drawdown'!FM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FN19 + 'Case 4 - Drawdown'!FN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FO19 + 'Case 4 - Drawdown'!FO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37308.055761860247},{"$f":"'Case 4 - AP'!FP19 + 'Case 4 - Drawdown'!FP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37054.295492377023},{"$f":"'Case 4 - AP'!FQ19 + 'Case 4 - Drawdown'!FQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FR19 + 'Case 4 - Drawdown'!FR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37162.715942745948},{"$f":"'Case 4 - AP'!FS19 + 'Case 4 - Drawdown'!FS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FT19 + 'Case 4 - Drawdown'!FT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FU19 + 'Case 4 - Drawdown'!FU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FV19 + 'Case 4 - Drawdown'!FV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FW19 + 'Case 4 - Drawdown'!FW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37204.346204024419},{"$f":"'Case 4 - AP'!FX19 + 'Case 4 - Drawdown'!FX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FY19 + 'Case 4 - Drawdown'!FY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FZ19 + 'Case 4 - Drawdown'!FZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GA19 + 'Case 4 - Drawdown'!GA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37303.49968997464},{"$f":"'Case 4 - AP'!GB19 + 'Case 4 - Drawdown'!GB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GC19 + 'Case 4 - Drawdown'!GC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37659.05494731458},{"$f":"'Case 4 - AP'!GD19 + 'Case 4 - Drawdown'!GD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GE19 + 'Case 4 - Drawdown'!GE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GF19 + 'Case 4 - Drawdown'!GF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GG19 + 'Case 4 - Drawdown'!GG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GH19 + 'Case 4 - Drawdown'!GH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GI19 + 'Case 4 - Drawdown'!GI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37164.08273118658},{"$f":"'Case 4 - AP'!GJ19 + 'Case 4 - Drawdown'!GJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GK19 + 'Case 4 - Drawdown'!GK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GL19 + 'Case 4 - Drawdown'!GL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GM19 + 'Case 4 - Drawdown'!GM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GN19 + 'Case 4 - Drawdown'!GN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GO19 + 'Case 4 - Drawdown'!GO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GP19 + 'Case 4 - Drawdown'!GP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GQ19 + 'Case 4 - Drawdown'!GQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37036.542715690244},{"$f":"'Case 4 - AP'!GR19 + 'Case 4 - Drawdown'!GR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GS19 + 'Case 4 - Drawdown'!GS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GT19 + 'Case 4 - Drawdown'!GT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37788.197604075627},{"$f":"'Case 4 - AP'!GU19 + 'Case 4 - Drawdown'!GU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GV19 + 'Case 4 - Drawdown'!GV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GW19 + 'Case 4 - Drawdown'!GW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GX19 + 'Case 4 - Drawdown'!GX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GY19 + 'Case 4 - Drawdown'!GY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GZ19 + 'Case 4 - Drawdown'!GZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HA19 + 'Case 4 - Drawdown'!HA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HB19 + 'Case 4 - Drawdown'!HB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HC19 + 'Case 4 - Drawdown'!HC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HD19 + 'Case 4 - Drawdown'!HD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HE19 + 'Case 4 - Drawdown'!HE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HF19 + 'Case 4 - Drawdown'!HF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HG19 + 'Case 4 - Drawdown'!HG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37066.507290057321},{"$f":"'Case 4 - AP'!HH19 + 'Case 4 - Drawdown'!HH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HI19 + 'Case 4 - Drawdown'!HI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37442.500701123739},{"$f":"'Case 4 - AP'!HJ19 + 'Case 4 - Drawdown'!HJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HK19 + 'Case 4 - Drawdown'!HK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HL19 + 'Case 4 - Drawdown'!HL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HM19 + 'Case 4 - Drawdown'!HM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HN19 + 'Case 4 - Drawdown'!HN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37704.587458658207},{"$f":"'Case 4 - AP'!HO19 + 'Case 4 - Drawdown'!HO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HP19 + 'Case 4 - Drawdown'!HP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HQ19 + 'Case 4 - Drawdown'!HQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HR19 + 'Case 4 - Drawdown'!HR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HS19 + 'Case 4 - Drawdown'!HS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HT19 + 'Case 4 - Drawdown'!HT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HU19 + 'Case 4 - Drawdown'!HU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37606.959399622698},{"$f":"'Case 4 - AP'!HV19 + 'Case 4 - Drawdown'!HV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HW19 + 'Case 4 - Drawdown'!HW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HX19 + 'Case 4 - Drawdown'!HX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HY19 + 'Case 4 - Drawdown'!HY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HZ19 + 'Case 4 - Drawdown'!HZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IA19 + 'Case 4 - Drawdown'!IA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IB19 + 'Case 4 - Drawdown'!IB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IC19 + 'Case 4 - Drawdown'!IC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ID19 + 'Case 4 - Drawdown'!ID19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IE19 + 'Case 4 - Drawdown'!IE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IF19 + 'Case 4 - Drawdown'!IF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37014.23055025909},{"$f":"'Case 4 - AP'!IG19 + 'Case 4 - Drawdown'!IG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IH19 + 'Case 4 - Drawdown'!IH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!II19 + 'Case 4 - Drawdown'!II19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37204.617731403545},{"$f":"'Case 4 - AP'!IJ19 + 'Case 4 - Drawdown'!IJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IK19 + 'Case 4 - Drawdown'!IK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37371.814361038007},{"$f":"'Case 4 - AP'!IL19 + 'Case 4 - Drawdown'!IL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37156.510744378094},{"$f":"'Case 4 - AP'!IM19 + 'Case 4 - Drawdown'!IM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IN19 + 'Case 4 - Drawdown'!IN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IO19 + 'Case 4 - Drawdown'!IO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IP19 + 'Case 4 - Drawdown'!IP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IQ19 + 'Case 4 - Drawdown'!IQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IR19 + 'Case 4 - Drawdown'!IR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IS19 + 'Case 4 - Drawdown'!IS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IT19 + 'Case 4 - Drawdown'!IT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IU19 + 'Case 4 - Drawdown'!IU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IV19 + 'Case 4 - Drawdown'!IV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IW19 + 'Case 4 - Drawdown'!IW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IX19 + 'Case 4 - Drawdown'!IX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IY19 + 'Case 4 - Drawdown'!IY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37629.29911766931},{"$f":"'Case 4 - AP'!IZ19 + 'Case 4 - Drawdown'!IZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37268.7213771959},{"$f":"'Case 4 - AP'!JA19 + 'Case 4 - Drawdown'!JA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37303.82371583741},{"$f":"'Case 4 - AP'!JB19 + 'Case 4 - Drawdown'!JB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JC19 + 'Case 4 - Drawdown'!JC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JD19 + 'Case 4 - Drawdown'!JD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JE19 + 'Case 4 - Drawdown'!JE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37711.922184799958},{"$f":"'Case 4 - AP'!JF19 + 'Case 4 - Drawdown'!JF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37238.298285883517},{"$f":"'Case 4 - AP'!JG19 + 'Case 4 - Drawdown'!JG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JH19 + 'Case 4 - Drawdown'!JH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JI19 + 'Case 4 - Drawdown'!JI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JJ19 + 'Case 4 - Drawdown'!JJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JK19 + 'Case 4 - Drawdown'!JK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JL19 + 'Case 4 - Drawdown'!JL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37276.609091020495},{"$f":"'Case 4 - AP'!JM19 + 'Case 4 - Drawdown'!JM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JN19 + 'Case 4 - Drawdown'!JN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JO19 + 'Case 4 - Drawdown'!JO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JP19 + 'Case 4 - Drawdown'!JP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JQ19 + 'Case 4 - Drawdown'!JQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37129.326771947148},{"$f":"'Case 4 - AP'!JR19 + 'Case 4 - Drawdown'!JR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JS19 + 'Case 4 - Drawdown'!JS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JT19 + 'Case 4 - Drawdown'!JT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JU19 + 'Case 4 - Drawdown'!JU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37447.874288260966},{"$f":"'Case 4 - AP'!JV19 + 'Case 4 - Drawdown'!JV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37439.270556030424},{"$f":"'Case 4 - AP'!JW19 + 'Case 4 - Drawdown'!JW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JX19 + 'Case 4 - Drawdown'!JX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37362.359988332726},{"$f":"'Case 4 - AP'!JY19 + 'Case 4 - Drawdown'!JY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JZ19 + 'Case 4 - Drawdown'!JZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KA19 + 'Case 4 - Drawdown'!KA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KB19 + 'Case 4 - Drawdown'!KB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37052.20484914515},{"$f":"'Case 4 - AP'!KC19 + 'Case 4 - Drawdown'!KC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KD19 + 'Case 4 - Drawdown'!KD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KE19 + 'Case 4 - Drawdown'!KE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37582.718290438308},{"$f":"'Case 4 - AP'!KF19 + 'Case 4 - Drawdown'!KF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KG19 + 'Case 4 - Drawdown'!KG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KH19 + 'Case 4 - Drawdown'!KH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KI19 + 'Case 4 - Drawdown'!KI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KJ19 + 'Case 4 - Drawdown'!KJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KK19 + 'Case 4 - Drawdown'!KK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KL19 + 'Case 4 - Drawdown'!KL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KM19 + 'Case 4 - Drawdown'!KM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KN19 + 'Case 4 - Drawdown'!KN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!KO19 + 'Case 4 - Drawdown'!KO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KP19 + 'Case 4 - Drawdown'!KP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KQ19 + 'Case 4 - Drawdown'!KQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KR19 + 'Case 4 - Drawdown'!KR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!KS19 + 'Case 4 - Drawdown'!KS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KT19 + 'Case 4 - Drawdown'!KT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KU19 + 'Case 4 - Drawdown'!KU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37403.971095319102},{"$f":"'Case 4 - AP'!KV19 + 'Case 4 - Drawdown'!KV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KW19 + 'Case 4 - Drawdown'!KW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37523.210550671858},{"$f":"'Case 4 - AP'!KX19 + 'Case 4 - Drawdown'!KX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KY19 + 'Case 4 - Drawdown'!KY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KZ19 + 'Case 4 - Drawdown'!KZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LA19 + 'Case 4 - Drawdown'!LA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LB19 + 'Case 4 - Drawdown'!LB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37963.07294972791},{"$f":"'Case 4 - AP'!LC19 + 'Case 4 - Drawdown'!LC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LD19 + 'Case 4 - Drawdown'!LD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LE19 + 'Case 4 - Drawdown'!LE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37068.679841621779},{"$f":"'Case 4 - AP'!LF19 + 'Case 4 - Drawdown'!LF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LG19 + 'Case 4 - Drawdown'!LG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LH19 + 'Case 4 - Drawdown'!LH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37406.17678451207},{"$f":"'Case 4 - AP'!LI19 + 'Case 4 - Drawdown'!LI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LJ19 + 'Case 4 - Drawdown'!LJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LK19 + 'Case 4 - Drawdown'!LK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37667.143590431959},{"$f":"'Case 4 - AP'!LL19 + 'Case 4 - Drawdown'!LL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LM19 + 'Case 4 - Drawdown'!LM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LN19 + 'Case 4 - Drawdown'!LN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37489.766241551246},{"$f":"'Case 4 - AP'!LO19 + 'Case 4 - Drawdown'!LO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37724.699135040726},{"$f":"'Case 4 - AP'!LP19 + 'Case 4 - Drawdown'!LP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37355.19256886439},{"$f":"'Case 4 - AP'!LQ19 + 'Case 4 - Drawdown'!LQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LR19 + 'Case 4 - Drawdown'!LR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LS19 + 'Case 4 - Drawdown'!LS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LT19 + 'Case 4 - Drawdown'!LT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LU19 + 'Case 4 - Drawdown'!LU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LV19 + 'Case 4 - Drawdown'!LV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37008.422830827716},{"$f":"'Case 4 - AP'!LW19 + 'Case 4 - Drawdown'!LW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LX19 + 'Case 4 - Drawdown'!LX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LY19 + 'Case 4 - Drawdown'!LY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LZ19 + 'Case 4 - Drawdown'!LZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37366.978233118731},{"$f":"'Case 4 - AP'!MA19 + 'Case 4 - Drawdown'!MA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MB19 + 'Case 4 - Drawdown'!MB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MC19 + 'Case 4 - Drawdown'!MC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MD19 + 'Case 4 - Drawdown'!MD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ME19 + 'Case 4 - Drawdown'!ME19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MF19 + 'Case 4 - Drawdown'!MF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MG19 + 'Case 4 - Drawdown'!MG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!MH19 + 'Case 4 - Drawdown'!MH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MI19 + 'Case 4 - Drawdown'!MI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MJ19 + 'Case 4 - Drawdown'!MJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37233.801968176194},{"$f":"'Case 4 - AP'!MK19 + 'Case 4 - Drawdown'!MK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ML19 + 'Case 4 - Drawdown'!ML19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37416.712980416167},{"$f":"'Case 4 - AP'!MM19 + 'Case 4 - Drawdown'!MM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37598.515686588173},{"$f":"'Case 4 - AP'!MN19 + 'Case 4 - Drawdown'!MN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MO19 + 'Case 4 - Drawdown'!MO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MP19 + 'Case 4 - Drawdown'!MP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MQ19 + 'Case 4 - Drawdown'!MQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MR19 + 'Case 4 - Drawdown'!MR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MS19 + 'Case 4 - Drawdown'!MS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MT19 + 'Case 4 - Drawdown'!MT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MU19 + 'Case 4 - Drawdown'!MU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MV19 + 'Case 4 - Drawdown'!MV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MW19 + 'Case 4 - Drawdown'!MW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MX19 + 'Case 4 - Drawdown'!MX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MY19 + 'Case 4 - Drawdown'!MY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37154.425954454971},{"$f":"'Case 4 - AP'!MZ19 + 'Case 4 - Drawdown'!MZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NA19 + 'Case 4 - Drawdown'!NA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NB19 + 'Case 4 - Drawdown'!NB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NC19 + 'Case 4 - Drawdown'!NC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ND19 + 'Case 4 - Drawdown'!ND19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NE19 + 'Case 4 - Drawdown'!NE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NF19 + 'Case 4 - Drawdown'!NF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NG19 + 'Case 4 - Drawdown'!NG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NH19 + 'Case 4 - Drawdown'!NH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37049.730588325838},{"$f":"'Case 4 - AP'!NI19 + 'Case 4 - Drawdown'!NI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NJ19 + 'Case 4 - Drawdown'!NJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NK19 + 'Case 4 - Drawdown'!NK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NL19 + 'Case 4 - Drawdown'!NL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NM19 + 'Case 4 - Drawdown'!NM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NN19 + 'Case 4 - Drawdown'!NN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37308.981681946811},{"$f":"'Case 4 - AP'!NO19 + 'Case 4 - Drawdown'!NO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37279.026157813758},{"$f":"'Case 4 - AP'!NP19 + 'Case 4 - Drawdown'!NP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NQ19 + 'Case 4 - Drawdown'!NQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NR19 + 'Case 4 - Drawdown'!NR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NS19 + 'Case 4 - Drawdown'!NS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NT19 + 'Case 4 - Drawdown'!NT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NU19 + 'Case 4 - Drawdown'!NU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NV19 + 'Case 4 - Drawdown'!NV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NW19 + 'Case 4 - Drawdown'!NW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NX19 + 'Case 4 - Drawdown'!NX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37220.454004624633},{"$f":"'Case 4 - AP'!NY19 + 'Case 4 - Drawdown'!NY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NZ19 + 'Case 4 - Drawdown'!NZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37747.244895358861},{"$f":"'Case 4 - AP'!OA19 + 'Case 4 - Drawdown'!OA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OB19 + 'Case 4 - Drawdown'!OB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37101.967458705854},{"$f":"'Case 4 - AP'!OC19 + 'Case 4 - Drawdown'!OC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OD19 + 'Case 4 - Drawdown'!OD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OE19 + 'Case 4 - Drawdown'!OE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OF19 + 'Case 4 - Drawdown'!OF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OG19 + 'Case 4 - Drawdown'!OG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OH19 + 'Case 4 - Drawdown'!OH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37532.975600857862},{"$f":"'Case 4 - AP'!OI19 + 'Case 4 - Drawdown'!OI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OJ19 + 'Case 4 - Drawdown'!OJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OK19 + 'Case 4 - Drawdown'!OK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37102.904418236663},{"$f":"'Case 4 - AP'!OL19 + 'Case 4 - Drawdown'!OL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!OM19 + 'Case 4 - Drawdown'!OM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37411.268126011455},{"$f":"'Case 4 - AP'!ON19 + 'Case 4 - Drawdown'!ON19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OO19 + 'Case 4 - Drawdown'!OO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37636.771389695117},{"$f":"'Case 4 - AP'!OP19 + 'Case 4 - Drawdown'!OP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37310.656218437929},{"$f":"'Case 4 - AP'!OQ19 + 'Case 4 - Drawdown'!OQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37108.637886489043},{"$f":"'Case 4 - AP'!OR19 + 'Case 4 - Drawdown'!OR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OS19 + 'Case 4 - Drawdown'!OS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OT19 + 'Case 4 - Drawdown'!OT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OU19 + 'Case 4 - Drawdown'!OU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OV19 + 'Case 4 - Drawdown'!OV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OW19 + 'Case 4 - Drawdown'!OW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37038.976913741615},{"$f":"'Case 4 - AP'!OX19 + 'Case 4 - Drawdown'!OX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OY19 + 'Case 4 - Drawdown'!OY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OZ19 + 'Case 4 - Drawdown'!OZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PA19 + 'Case 4 - Drawdown'!PA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37029.511555970486},{"$f":"'Case 4 - AP'!PB19 + 'Case 4 - Drawdown'!PB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PC19 + 'Case 4 - Drawdown'!PC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37204.687015018237},{"$f":"'Case 4 - AP'!PD19 + 'Case 4 - Drawdown'!PD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PE19 + 'Case 4 - Drawdown'!PE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PF19 + 'Case 4 - Drawdown'!PF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PG19 + 'Case 4 - Drawdown'!PG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PH19 + 'Case 4 - Drawdown'!PH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37411.06853919242},{"$f":"'Case 4 - AP'!PI19 + 'Case 4 - Drawdown'!PI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PJ19 + 'Case 4 - Drawdown'!PJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PK19 + 'Case 4 - Drawdown'!PK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PL19 + 'Case 4 - Drawdown'!PL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PM19 + 'Case 4 - Drawdown'!PM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PN19 + 'Case 4 - Drawdown'!PN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PO19 + 'Case 4 - Drawdown'!PO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PP19 + 'Case 4 - Drawdown'!PP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PQ19 + 'Case 4 - Drawdown'!PQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PR19 + 'Case 4 - Drawdown'!PR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37087.751686126408},{"$f":"'Case 4 - AP'!PS19 + 'Case 4 - Drawdown'!PS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PT19 + 'Case 4 - Drawdown'!PT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PU19 + 'Case 4 - Drawdown'!PU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PV19 + 'Case 4 - Drawdown'!PV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PW19 + 'Case 4 - Drawdown'!PW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37066.913877453066},{"$f":"'Case 4 - AP'!PX19 + 'Case 4 - Drawdown'!PX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37806.125358448524},{"$f":"'Case 4 - AP'!PY19 + 'Case 4 - Drawdown'!PY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PZ19 + 'Case 4 - Drawdown'!PZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QA19 + 'Case 4 - Drawdown'!QA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QB19 + 'Case 4 - Drawdown'!QB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37235.598849018439},{"$f":"'Case 4 - AP'!QC19 + 'Case 4 - Drawdown'!QC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37772.340384236682},{"$f":"'Case 4 - AP'!QD19 + 'Case 4 - Drawdown'!QD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QE19 + 'Case 4 - Drawdown'!QE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37416.939957088689},{"$f":"'Case 4 - AP'!QF19 + 'Case 4 - Drawdown'!QF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QG19 + 'Case 4 - Drawdown'!QG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37236.779256976508},{"$f":"'Case 4 - AP'!QH19 + 'Case 4 - Drawdown'!QH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37717.037865778089},{"$f":"'Case 4 - AP'!QI19 + 'Case 4 - Drawdown'!QI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QJ19 + 'Case 4 - Drawdown'!QJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37684.892960501718},{"$f":"'Case 4 - AP'!QK19 + 'Case 4 - Drawdown'!QK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QL19 + 'Case 4 - Drawdown'!QL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QM19 + 'Case 4 - Drawdown'!QM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37295.631329647964},{"$f":"'Case 4 - AP'!QN19 + 'Case 4 - Drawdown'!QN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QO19 + 'Case 4 - Drawdown'!QO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37287.935761576591},{"$f":"'Case 4 - AP'!QP19 + 'Case 4 - Drawdown'!QP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37120.122790461566},{"$f":"'Case 4 - AP'!QQ19 + 'Case 4 - Drawdown'!QQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37443.061151424859},{"$f":"'Case 4 - AP'!QR19 + 'Case 4 - Drawdown'!QR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QS19 + 'Case 4 - Drawdown'!QS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QT19 + 'Case 4 - Drawdown'!QT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QU19 + 'Case 4 - Drawdown'!QU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QV19 + 'Case 4 - Drawdown'!QV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QW19 + 'Case 4 - Drawdown'!QW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37068.989070173324},{"$f":"'Case 4 - AP'!QX19 + 'Case 4 - Drawdown'!QX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37560.41000534629},{"$f":"'Case 4 - AP'!QY19 + 'Case 4 - Drawdown'!QY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37679.778787904994},{"$f":"'Case 4 - AP'!QZ19 + 'Case 4 - Drawdown'!QZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RA19 + 'Case 4 - Drawdown'!RA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RB19 + 'Case 4 - Drawdown'!RB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RC19 + 'Case 4 - Drawdown'!RC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RD19 + 'Case 4 - Drawdown'!RD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RE19 + 'Case 4 - Drawdown'!RE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37254.278554230666},{"$f":"'Case 4 - AP'!RF19 + 'Case 4 - Drawdown'!RF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RG19 + 'Case 4 - Drawdown'!RG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RH19 + 'Case 4 - Drawdown'!RH19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37498.515856886079},{"$f":"'Case 4 - AP'!RI19 + 'Case 4 - Drawdown'!RI19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RJ19 + 'Case 4 - Drawdown'!RJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RK19 + 'Case 4 - Drawdown'!RK19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RL19 + 'Case 4 - Drawdown'!RL19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37413.312728940582},{"$f":"'Case 4 - AP'!RM19 + 'Case 4 - Drawdown'!RM19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RN19 + 'Case 4 - Drawdown'!RN19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37276.478610455961},{"$f":"'Case 4 - AP'!RO19 + 'Case 4 - Drawdown'!RO19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RP19 + 'Case 4 - Drawdown'!RP19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37578.954585144005},{"$f":"'Case 4 - AP'!RQ19 + 'Case 4 - Drawdown'!RQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RR19 + 'Case 4 - Drawdown'!RR19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RS19 + 'Case 4 - Drawdown'!RS19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RT19 + 'Case 4 - Drawdown'!RT19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RU19 + 'Case 4 - Drawdown'!RU19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RV19 + 'Case 4 - Drawdown'!RV19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RW19 + 'Case 4 - Drawdown'!RW19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RX19 + 'Case 4 - Drawdown'!RX19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RY19 + 'Case 4 - Drawdown'!RY19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RZ19 + 'Case 4 - Drawdown'!RZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SA19 + 'Case 4 - Drawdown'!SA19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SB19 + 'Case 4 - Drawdown'!SB19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37921.081071519649},{"$f":"'Case 4 - AP'!SC19 + 'Case 4 - Drawdown'!SC19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SD19 + 'Case 4 - Drawdown'!SD19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SE19 + 'Case 4 - Drawdown'!SE19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SF19 + 'Case 4 - Drawdown'!SF19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37659.84038389886},{"$f":"'Case 4 - AP'!SG19 + 'Case 4 - Drawdown'!SG19 + 'Case 1 - Summary'!$C19*Inputs!$C$20","v":37000}]
[31,{"$f":"'Case 4 - AP'!B34 + 'Case 4 - Drawdown'!B34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!C34 + 'Case 4 - Drawdown'!C34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!D34 + 'Case 4 - Drawdown'!D34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!E34 + 'Case 4 - Drawdown'!E34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!F34 + 'Case 4 - Drawdown'!F34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!G34 + 'Case 4 - Drawdown'!G34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!H34 + 'Case 4 - Drawdown'!H34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!I34 + 'Case 4 - Drawdown'!I34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!J34 + 'Case 4 - Drawdown'!J34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!K34 + 'Case 4 - Drawdown'!K34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!L34 + 'Case 4 - Drawdown'!L34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37088.833748120232},{"$f":"'Case 4 - AP'!M34 + 'Case 4 - Drawdown'!M34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!N34 + 'Case 4 - Drawdown'!N34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!O34 + 'Case 4 - Drawdown'!O34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!P34 + 'Case 4 - Drawdown'!P34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Q34 + 'Case 4 - Drawdown'!Q34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!R34 + 'Case 4 - Drawdown'!R34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!S34 + 'Case 4 - Drawdown'!S34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37454.110575036495},{"$f":"'Case 4 - AP'!T34 + 'Case 4 - Drawdown'!T34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!U34 + 'Case 4 - Drawdown'!U34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!V34 + 'Case 4 - Drawdown'!V34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!W34 + 'Case 4 - Drawdown'!W34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!X34 + 'Case 4 - Drawdown'!X34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Y34 + 'Case 4 - Drawdown'!Y34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Z34 + 'Case 4 - Drawdown'!Z34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AA34 + 'Case 4 - Drawdown'!AA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AB34 + 'Case 4 - Drawdown'!AB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AC34 + 'Case 4 - Drawdown'!AC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37954.055859077969},{"$f":"'Case 4 - AP'!AD34 + 'Case 4 - Drawdown'!AD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AE34 + 'Case 4 - Drawdown'!AE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AF34 + 'Case 4 - Drawdown'!AF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AG34 + 'Case 4 - Drawdown'!AG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AH34 + 'Case 4 - Drawdown'!AH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AI34 + 'Case 4 - Drawdown'!AI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AJ34 + 'Case 4 - Drawdown'!AJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AK34 + 'Case 4 - Drawdown'!AK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!AL34 + 'Case 4 - Drawdown'!AL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AM34 + 'Case 4 - Drawdown'!AM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AN34 + 'Case 4 - Drawdown'!AN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AO34 + 'Case 4 - Drawdown'!AO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37440.796624958748},{"$f":"'Case 4 - AP'!AP34 + 'Case 4 - Drawdown'!AP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AQ34 + 'Case 4 - Drawdown'!AQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AR34 + 'Case 4 - Drawdown'!AR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AS34 + 'Case 4 - Drawdown'!AS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AT34 + 'Case 4 - Drawdown'!AT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AU34 + 'Case 4 - Drawdown'!AU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AV34 + 'Case 4 - Drawdown'!AV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AW34 + 'Case 4 - Drawdown'!AW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37096.873441643176},{"$f":"'Case 4 - AP'!AX34 + 'Case 4 - Drawdown'!AX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AY34 + 'Case 4 - Drawdown'!AY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37034.310486655471},{"$f":"'Case 4 - AP'!AZ34 + 'Case 4 - Drawdown'!AZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BA34 + 'Case 4 - Drawdown'!BA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BB34 + 'Case 4 - Drawdown'!BB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BC34 + 'Case 4 - Drawdown'!BC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BD34 + 'Case 4 - Drawdown'!BD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BE34 + 'Case 4 - Drawdown'!BE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37108.148871043246},{"$f":"'Case 4 - AP'!BF34 + 'Case 4 - Drawdown'!BF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BG34 + 'Case 4 - Drawdown'!BG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BH34 + 'Case 4 - Drawdown'!BH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BI34 + 'Case 4 - Drawdown'!BI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BJ34 + 'Case 4 - Drawdown'!BJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BK34 + 'Case 4 - Drawdown'!BK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BL34 + 'Case 4 - Drawdown'!BL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37138.826872174446},{"$f":"'Case 4 - AP'!BM34 + 'Case 4 - Drawdown'!BM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BN34 + 'Case 4 - Drawdown'!BN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BO34 + 'Case 4 - Drawdown'!BO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BP34 + 'Case 4 - Drawdown'!BP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BQ34 + 'Case 4 - Drawdown'!BQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BR34 + 'Case 4 - Drawdown'!BR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BS34 + 'Case 4 - Drawdown'!BS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37767.02859587998},{"$f":"'Case 4 - AP'!BT34 + 'Case 4 - Drawdown'!BT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BU34 + 'Case 4 - Drawdown'!BU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BV34 + 'Case 4 - Drawdown'!BV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BW34 + 'Case 4 - Drawdown'!BW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BX34 + 'Case 4 - Drawdown'!BX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BY34 + 'Case 4 - Drawdown'!BY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BZ34 + 'Case 4 - Drawdown'!BZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CA34 + 'Case 4 - Drawdown'!CA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CB34 + 'Case 4 - Drawdown'!CB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CC34 + 'Case 4 - Drawdown'!CC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CD34 + 'Case 4 - Drawdown'!CD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CE34 + 'Case 4 - Drawdown'!CE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CF34 + 'Case 4 - Drawdown'!CF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CG34 + 'Case 4 - Drawdown'!CG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CH34 + 'Case 4 - Drawdown'!CH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CI34 + 'Case 4 - Drawdown'!CI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CJ34 + 'Case 4 - Drawdown'!CJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CK34 + 'Case 4 - Drawdown'!CK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CL34 + 'Case 4 - Drawdown'!CL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CM34 + 'Case 4 - Drawdown'!CM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37209.572485148914},{"$f":"'Case 4 - AP'!CN34 + 'Case 4 - Drawdown'!CN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CO34 + 'Case 4 - Drawdown'!CO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CP34 + 'Case 4 - Drawdown'!CP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CQ34 + 'Case 4 - Drawdown'!CQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CR34 + 'Case 4 - Drawdown'!CR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CS34 + 'Case 4 - Drawdown'!CS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CT34 + 'Case 4 - Drawdown'!CT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CU34 + 'Case 4 - Drawdown'!CU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CV34 + 'Case 4 - Drawdown'!CV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CW34 + 'Case 4 - Drawdown'!CW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CX34 + 'Case 4 - Drawdown'!CX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CY34 + 'Case 4 - Drawdown'!CY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CZ34 + 'Case 4 - Drawdown'!CZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37542.464314675402},{"$f":"'Case 4 - AP'!DA34 + 'Case 4 - Drawdown'!DA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DB34 + 'Case 4 - Drawdown'!DB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DC34 + 'Case 4 - Drawdown'!DC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DD34 + 'Case 4 - Drawdown'!DD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37357.439777559252},{"$f":"'Case 4 - AP'!DE34 + 'Case 4 - Drawdown'!DE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DF34 + 'Case 4 - Drawdown'!DF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DG34 + 'Case 4 - Drawdown'!DG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DH34 + 'Case 4 - Drawdown'!DH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DI34 + 'Case 4 - Drawdown'!DI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DJ34 + 'Case 4 - Drawdown'!DJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DK34 + 'Case 4 - Drawdown'!DK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DL34 + 'Case 4 - Drawdown'!DL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DM34 + 'Case 4 - Drawdown'!DM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DN34 + 'Case 4 - Drawdown'!DN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DO34 + 'Case 4 - Drawdown'!DO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DP34 + 'Case 4 - Drawdown'!DP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DQ34 + 'Case 4 - Drawdown'!DQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DR34 + 'Case 4 - Drawdown'!DR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DS34 + 'Case 4 - Drawdown'!DS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DT34 + 'Case 4 - Drawdown'!DT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DU34 + 'Case 4 - Drawdown'!DU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DV34 + 'Case 4 - Drawdown'!DV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DW34 + 'Case 4 - Drawdown'!DW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DX34 + 'Case 4 - Drawdown'!DX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DY34 + 'Case 4 - Drawdown'!DY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DZ34 + 'Case 4 - Drawdown'!DZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EA34 + 'Case 4 - Drawdown'!EA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EB34 + 'Case 4 - Drawdown'!EB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EC34 + 'Case 4 - Drawdown'!EC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ED34 + 'Case 4 - Drawdown'!ED34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EE34 + 'Case 4 - Drawdown'!EE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EF34 + 'Case 4 - Drawdown'!EF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EG34 + 'Case 4 - Drawdown'!EG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EH34 + 'Case 4 - Drawdown'!EH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EI34 + 'Case 4 - Drawdown'!EI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EJ34 + 'Case 4 - Drawdown'!EJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EK34 + 'Case 4 - Drawdown'!EK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EL34 + 'Case 4 - Drawdown'!EL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EM34 + 'Case 4 - Drawdown'!EM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EN34 + 'Case 4 - Drawdown'!EN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EO34 + 'Case 4 - Drawdown'!EO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EP34 + 'Case 4 - Drawdown'!EP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EQ34 + 'Case 4 - Drawdown'!EQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ER34 + 'Case 4 - Drawdown'!ER34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ES34 + 'Case 4 - Drawdown'!ES34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ET34 + 'Case 4 - Drawdown'!ET34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EU34 + 'Case 4 - Drawdown'!EU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EV34 + 'Case 4 - Drawdown'!EV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EW34 + 'Case 4 - Drawdown'!EW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EX34 + 'Case 4 - Drawdown'!EX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EY34 + 'Case 4 - Drawdown'!EY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EZ34 + 'Case 4 - Drawdown'!EZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FA34 + 'Case 4 - Drawdown'!FA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FB34 + 'Case 4 - Drawdown'!FB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FC34 + 'Case 4 - Drawdown'!FC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FD34 + 'Case 4 - Drawdown'!FD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FE34 + 'Case 4 - Drawdown'!FE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FF34 + 'Case 4 - Drawdown'!FF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FG34 + 'Case 4 - Drawdown'!FG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37930.968673961434},{"$f":"'Case 4 - AP'!FH34 + 'Case 4 - Drawdown'!FH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FI34 + 'Case 4 - Drawdown'!FI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FJ34 + 'Case 4 - Drawdown'!FJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FK34 + 'Case 4 - Drawdown'!FK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FL34 + 'Case 4 - Drawdown'!FL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FM34 + 'Case 4 - Drawdown'!FM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FN34 + 'Case 4 - Drawdown'!FN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FO34 + 'Case 4 - Drawdown'!FO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FP34 + 'Case 4 - Drawdown'!FP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FQ34 + 'Case 4 - Drawdown'!FQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FR34 + 'Case 4 - Drawdown'!FR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FS34 + 'Case 4 - Drawdown'!FS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FT34 + 'Case 4 - Drawdown'!FT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FU34 + 'Case 4 - Drawdown'!FU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FV34 + 'Case 4 - Drawdown'!FV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FW34 + 'Case 4 - Drawdown'!FW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FX34 + 'Case 4 - Drawdown'!FX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FY34 + 'Case 4 - Drawdown'!FY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FZ34 + 'Case 4 - Drawdown'!FZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GA34 + 'Case 4 - Drawdown'!GA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GB34 + 'Case 4 - Drawdown'!GB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GC34 + 'Case 4 - Drawdown'!GC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GD34 + 'Case 4 - Drawdown'!GD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GE34 + 'Case 4 - Drawdown'!GE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GF34 + 'Case 4 - Drawdown'!GF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GG34 + 'Case 4 - Drawdown'!GG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GH34 + 'Case 4 - Drawdown'!GH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GI34 + 'Case 4 - Drawdown'!GI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GJ34 + 'Case 4 - Drawdown'!GJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GK34 + 'Case 4 - Drawdown'!GK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GL34 + 'Case 4 - Drawdown'!GL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GM34 + 'Case 4 - Drawdown'!GM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GN34 + 'Case 4 - Drawdown'!GN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GO34 + 'Case 4 - Drawdown'!GO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GP34 + 'Case 4 - Drawdown'!GP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GQ34 + 'Case 4 - Drawdown'!GQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GR34 + 'Case 4 - Drawdown'!GR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GS34 + 'Case 4 - Drawdown'!GS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GT34 + 'Case 4 - Drawdown'!GT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GU34 + 'Case 4 - Drawdown'!GU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GV34 + 'Case 4 - Drawdown'!GV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GW34 + 'Case 4 - Drawdown'!GW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GX34 + 'Case 4 - Drawdown'!GX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GY34 + 'Case 4 - Drawdown'!GY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GZ34 + 'Case 4 - Drawdown'!GZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HA34 + 'Case 4 - Drawdown'!HA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HB34 + 'Case 4 - Drawdown'!HB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HC34 + 'Case 4 - Drawdown'!HC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HD34 + 'Case 4 - Drawdown'!HD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HE34 + 'Case 4 - Drawdown'!HE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HF34 + 'Case 4 - Drawdown'!HF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HG34 + 'Case 4 - Drawdown'!HG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HH34 + 'Case 4 - Drawdown'!HH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HI34 + 'Case 4 - Drawdown'!HI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HJ34 + 'Case 4 - Drawdown'!HJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HK34 + 'Case 4 - Drawdown'!HK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HL34 + 'Case 4 - Drawdown'!HL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HM34 + 'Case 4 - Drawdown'!HM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HN34 + 'Case 4 - Drawdown'!HN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HO34 + 'Case 4 - Drawdown'!HO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HP34 + 'Case 4 - Drawdown'!HP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HQ34 + 'Case 4 - Drawdown'!HQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HR34 + 'Case 4 - Drawdown'!HR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HS34 + 'Case 4 - Drawdown'!HS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37591.130919020681},{"$f":"'Case 4 - AP'!HT34 + 'Case 4 - Drawdown'!HT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HU34 + 'Case 4 - Drawdown'!HU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HV34 + 'Case 4 - Drawdown'!HV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HW34 + 'Case 4 - Drawdown'!HW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HX34 + 'Case 4 - Drawdown'!HX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HY34 + 'Case 4 - Drawdown'!HY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HZ34 + 'Case 4 - Drawdown'!HZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IA34 + 'Case 4 - Drawdown'!IA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IB34 + 'Case 4 - Drawdown'!IB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IC34 + 'Case 4 - Drawdown'!IC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ID34 + 'Case 4 - Drawdown'!ID34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IE34 + 'Case 4 - Drawdown'!IE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IF34 + 'Case 4 - Drawdown'!IF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37392.310159511544},{"$f":"'Case 4 - AP'!IG34 + 'Case 4 - Drawdown'!IG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IH34 + 'Case 4 - Drawdown'!IH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!II34 + 'Case 4 - Drawdown'!II34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IJ34 + 'Case 4 - Drawdown'!IJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IK34 + 'Case 4 - Drawdown'!IK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37575.703046004877},{"$f":"'Case 4 - AP'!IL34 + 'Case 4 - Drawdown'!IL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IM34 + 'Case 4 - Drawdown'!IM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IN34 + 'Case 4 - Drawdown'!IN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IO34 + 'Case 4 - Drawdown'!IO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IP34 + 'Case 4 - Drawdown'!IP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IQ34 + 'Case 4 - Drawdown'!IQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IR34 + 'Case 4 - Drawdown'!IR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IS34 + 'Case 4 - Drawdown'!IS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IT34 + 'Case 4 - Drawdown'!IT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IU34 + 'Case 4 - Drawdown'!IU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IV34 + 'Case 4 - Drawdown'!IV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IW34 + 'Case 4 - Drawdown'!IW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37001.836222809841},{"$f":"'Case 4 - AP'!IX34 + 'Case 4 - Drawdown'!IX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IY34 + 'Case 4 - Drawdown'!IY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37260.494591031762},{"$f":"'Case 4 - AP'!IZ34 + 'Case 4 - Drawdown'!IZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JA34 + 'Case 4 - Drawdown'!JA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JB34 + 'Case 4 - Drawdown'!JB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JC34 + 'Case 4 - Drawdown'!JC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37704.741056772495},{"$f":"'Case 4 - AP'!JD34 + 'Case 4 - Drawdown'!JD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JE34 + 'Case 4 - Drawdown'!JE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JF34 + 'Case 4 - Drawdown'!JF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JG34 + 'Case 4 - Drawdown'!JG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JH34 + 'Case 4 - Drawdown'!JH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JI34 + 'Case 4 - Drawdown'!JI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JJ34 + 'Case 4 - Drawdown'!JJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JK34 + 'Case 4 - Drawdown'!JK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JL34 + 'Case 4 - Drawdown'!JL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JM34 + 'Case 4 - Drawdown'!JM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JN34 + 'Case 4 - Drawdown'!JN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JO34 + 'Case 4 - Drawdown'!JO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JP34 + 'Case 4 - Drawdown'!JP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JQ34 + 'Case 4 - Drawdown'!JQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37460.032525764851},{"$f":"'Case 4 - AP'!JR34 + 'Case 4 - Drawdown'!JR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JS34 + 'Case 4 - Drawdown'!JS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JT34 + 'Case 4 - Drawdown'!JT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JU34 + 'Case 4 - Drawdown'!JU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JV34 + 'Case 4 - Drawdown'!JV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JW34 + 'Case 4 - Drawdown'!JW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JX34 + 'Case 4 - Drawdown'!JX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37192.24571841053},{"$f":"'Case 4 - AP'!JY34 + 'Case 4 - Drawdown'!JY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JZ34 + 'Case 4 - Drawdown'!JZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KA34 + 'Case 4 - Drawdown'!KA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KB34 + 'Case 4 - Drawdown'!KB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KC34 + 'Case 4 - Drawdown'!KC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KD34 + 'Case 4 - Drawdown'!KD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KE34 + 'Case 4 - Drawdown'!KE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KF34 + 'Case 4 - Drawdown'!KF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KG34 + 'Case 4 - Drawdown'!KG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KH34 + 'Case 4 - Drawdown'!KH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KI34 + 'Case 4 - Drawdown'!KI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KJ34 + 'Case 4 - Drawdown'!KJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KK34 + 'Case 4 - Drawdown'!KK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KL34 + 'Case 4 - Drawdown'!KL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KM34 + 'Case 4 - Drawdown'!KM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KN34 + 'Case 4 - Drawdown'!KN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KO34 + 'Case 4 - Drawdown'!KO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KP34 + 'Case 4 - Drawdown'!KP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KQ34 + 'Case 4 - Drawdown'!KQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KR34 + 'Case 4 - Drawdown'!KR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!KS34 + 'Case 4 - Drawdown'!KS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37590.324047515373},{"$f":"'Case 4 - AP'!KT34 + 'Case 4 - Drawdown'!KT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KU34 + 'Case 4 - Drawdown'!KU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KV34 + 'Case 4 - Drawdown'!KV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KW34 + 'Case 4 - Drawdown'!KW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KX34 + 'Case 4 - Drawdown'!KX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KY34 + 'Case 4 - Drawdown'!KY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KZ34 + 'Case 4 - Drawdown'!KZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LA34 + 'Case 4 - Drawdown'!LA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37111.113560589249},{"$f":"'Case 4 - AP'!LB34 + 'Case 4 - Drawdown'!LB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LC34 + 'Case 4 - Drawdown'!LC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37268.502870064534},{"$f":"'Case 4 - AP'!LD34 + 'Case 4 - Drawdown'!LD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LE34 + 'Case 4 - Drawdown'!LE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LF34 + 'Case 4 - Drawdown'!LF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LG34 + 'Case 4 - Drawdown'!LG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LH34 + 'Case 4 - Drawdown'!LH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LI34 + 'Case 4 - Drawdown'!LI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LJ34 + 'Case 4 - Drawdown'!LJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LK34 + 'Case 4 - Drawdown'!LK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LL34 + 'Case 4 - Drawdown'!LL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LM34 + 'Case 4 - Drawdown'!LM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LN34 + 'Case 4 - Drawdown'!LN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LO34 + 'Case 4 - Drawdown'!LO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LP34 + 'Case 4 - Drawdown'!LP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LQ34 + 'Case 4 - Drawdown'!LQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LR34 + 'Case 4 - Drawdown'!LR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LS34 + 'Case 4 - Drawdown'!LS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LT34 + 'Case 4 - Drawdown'!LT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LU34 + 'Case 4 - Drawdown'!LU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LV34 + 'Case 4 - Drawdown'!LV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LW34 + 'Case 4 - Drawdown'!LW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LX34 + 'Case 4 - Drawdown'!LX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LY34 + 'Case 4 - Drawdown'!LY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LZ34 + 'Case 4 - Drawdown'!LZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37316.104018180791},{"$f":"'Case 4 - AP'!MA34 + 'Case 4 - Drawdown'!MA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MB34 + 'Case 4 - Drawdown'!MB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MC34 + 'Case 4 - Drawdown'!MC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MD34 + 'Case 4 - Drawdown'!MD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ME34 + 'Case 4 - Drawdown'!ME34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MF34 + 'Case 4 - Drawdown'!MF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MG34 + 'Case 4 - Drawdown'!MG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!MH34 + 'Case 4 - Drawdown'!MH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MI34 + 'Case 4 - Drawdown'!MI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MJ34 + 'Case 4 - Drawdown'!MJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MK34 + 'Case 4 - Drawdown'!MK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ML34 + 'Case 4 - Drawdown'!ML34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MM34 + 'Case 4 - Drawdown'!MM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MN34 + 'Case 4 - Drawdown'!MN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MO34 + 'Case 4 - Drawdown'!MO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MP34 + 'Case 4 - Drawdown'!MP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MQ34 + 'Case 4 - Drawdown'!MQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MR34 + 'Case 4 - Drawdown'!MR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MS34 + 'Case 4 - Drawdown'!MS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MT34 + 'Case 4 - Drawdown'!MT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MU34 + 'Case 4 - Drawdown'!MU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MV34 + 'Case 4 - Drawdown'!MV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MW34 + 'Case 4 - Drawdown'!MW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MX34 + 'Case 4 - Drawdown'!MX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MY34 + 'Case 4 - Drawdown'!MY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MZ34 + 'Case 4 - Drawdown'!MZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NA34 + 'Case 4 - Drawdown'!NA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NB34 + 'Case 4 - Drawdown'!NB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NC34 + 'Case 4 - Drawdown'!NC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ND34 + 'Case 4 - Drawdown'!ND34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NE34 + 'Case 4 - Drawdown'!NE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NF34 + 'Case 4 - Drawdown'!NF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NG34 + 'Case 4 - Drawdown'!NG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NH34 + 'Case 4 - Drawdown'!NH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NI34 + 'Case 4 - Drawdown'!NI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NJ34 + 'Case 4 - Drawdown'!NJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NK34 + 'Case 4 - Drawdown'!NK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NL34 + 'Case 4 - Drawdown'!NL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NM34 + 'Case 4 - Drawdown'!NM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NN34 + 'Case 4 - Drawdown'!NN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NO34 + 'Case 4 - Drawdown'!NO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NP34 + 'Case 4 - Drawdown'!NP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NQ34 + 'Case 4 - Drawdown'!NQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NR34 + 'Case 4 - Drawdown'!NR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NS34 + 'Case 4 - Drawdown'!NS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NT34 + 'Case 4 - Drawdown'!NT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NU34 + 'Case 4 - Drawdown'!NU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NV34 + 'Case 4 - Drawdown'!NV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NW34 + 'Case 4 - Drawdown'!NW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37059.665191475448},{"$f":"'Case 4 - AP'!NX34 + 'Case 4 - Drawdown'!NX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NY34 + 'Case 4 - Drawdown'!NY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NZ34 + 'Case 4 - Drawdown'!NZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37468.858269719523},{"$f":"'Case 4 - AP'!OA34 + 'Case 4 - Drawdown'!OA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OB34 + 'Case 4 - Drawdown'!OB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OC34 + 'Case 4 - Drawdown'!OC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OD34 + 'Case 4 - Drawdown'!OD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OE34 + 'Case 4 - Drawdown'!OE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OF34 + 'Case 4 - Drawdown'!OF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OG34 + 'Case 4 - Drawdown'!OG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OH34 + 'Case 4 - Drawdown'!OH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37930.144162371187},{"$f":"'Case 4 - AP'!OI34 + 'Case 4 - Drawdown'!OI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OJ34 + 'Case 4 - Drawdown'!OJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OK34 + 'Case 4 - Drawdown'!OK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OL34 + 'Case 4 - Drawdown'!OL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37430.545892846683},{"$f":"'Case 4 - AP'!OM34 + 'Case 4 - Drawdown'!OM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37888.281664369002},{"$f":"'Case 4 - AP'!ON34 + 'Case 4 - Drawdown'!ON34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OO34 + 'Case 4 - Drawdown'!OO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OP34 + 'Case 4 - Drawdown'!OP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OQ34 + 'Case 4 - Drawdown'!OQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OR34 + 'Case 4 - Drawdown'!OR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OS34 + 'Case 4 - Drawdown'!OS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OT34 + 'Case 4 - Drawdown'!OT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OU34 + 'Case 4 - Drawdown'!OU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OV34 + 'Case 4 - Drawdown'!OV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OW34 + 'Case 4 - Drawdown'!OW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OX34 + 'Case 4 - Drawdown'!OX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OY34 + 'Case 4 - Drawdown'!OY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OZ34 + 'Case 4 - Drawdown'!OZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PA34 + 'Case 4 - Drawdown'!PA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PB34 + 'Case 4 - Drawdown'!PB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PC34 + 'Case 4 - Drawdown'!PC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PD34 + 'Case 4 - Drawdown'!PD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PE34 + 'Case 4 - Drawdown'!PE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PF34 + 'Case 4 - Drawdown'!PF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PG34 + 'Case 4 - Drawdown'!PG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PH34 + 'Case 4 - Drawdown'!PH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PI34 + 'Case 4 - Drawdown'!PI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PJ34 + 'Case 4 - Drawdown'!PJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PK34 + 'Case 4 - Drawdown'!PK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PL34 + 'Case 4 - Drawdown'!PL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PM34 + 'Case 4 - Drawdown'!PM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PN34 + 'Case 4 - Drawdown'!PN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PO34 + 'Case 4 - Drawdown'!PO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PP34 + 'Case 4 - Drawdown'!PP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PQ34 + 'Case 4 - Drawdown'!PQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PR34 + 'Case 4 - Drawdown'!PR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PS34 + 'Case 4 - Drawdown'!PS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PT34 + 'Case 4 - Drawdown'!PT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PU34 + 'Case 4 - Drawdown'!PU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PV34 + 'Case 4 - Drawdown'!PV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PW34 + 'Case 4 - Drawdown'!PW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PX34 + 'Case 4 - Drawdown'!PX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37593.142456952366},{"$f":"'Case 4 - AP'!PY34 + 'Case 4 - Drawdown'!PY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PZ34 + 'Case 4 - Drawdown'!PZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QA34 + 'Case 4 - Drawdown'!QA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QB34 + 'Case 4 - Drawdown'!QB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QC34 + 'Case 4 - Drawdown'!QC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37422.18136306166},{"$f":"'Case 4 - AP'!QD34 + 'Case 4 - Drawdown'!QD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QE34 + 'Case 4 - Drawdown'!QE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QF34 + 'Case 4 - Drawdown'!QF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QG34 + 'Case 4 - Drawdown'!QG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QH34 + 'Case 4 - Drawdown'!QH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QI34 + 'Case 4 - Drawdown'!QI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QJ34 + 'Case 4 - Drawdown'!QJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QK34 + 'Case 4 - Drawdown'!QK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QL34 + 'Case 4 - Drawdown'!QL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QM34 + 'Case 4 - Drawdown'!QM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QN34 + 'Case 4 - Drawdown'!QN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QO34 + 'Case 4 - Drawdown'!QO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QP34 + 'Case 4 - Drawdown'!QP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QQ34 + 'Case 4 - Drawdown'!QQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37620.323551266978},{"$f":"'Case 4 - AP'!QR34 + 'Case 4 - Drawdown'!QR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QS34 + 'Case 4 - Drawdown'!QS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QT34 + 'Case 4 - Drawdown'!QT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QU34 + 'Case 4 - Drawdown'!QU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QV34 + 'Case 4 - Drawdown'!QV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QW34 + 'Case 4 - Drawdown'!QW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37575.110487172882},{"$f":"'Case 4 - AP'!QX34 + 'Case 4 - Drawdown'!QX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QY34 + 'Case 4 - Drawdown'!QY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37354.025575642125},{"$f":"'Case 4 - AP'!QZ34 + 'Case 4 - Drawdown'!QZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RA34 + 'Case 4 - Drawdown'!RA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RB34 + 'Case 4 - Drawdown'!RB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RC34 + 'Case 4 - Drawdown'!RC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RD34 + 'Case 4 - Drawdown'!RD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RE34 + 'Case 4 - Drawdown'!RE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RF34 + 'Case 4 - Drawdown'!RF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RG34 + 'Case 4 - Drawdown'!RG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RH34 + 'Case 4 - Drawdown'!RH34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RI34 + 'Case 4 - Drawdown'!RI34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RJ34 + 'Case 4 - Drawdown'!RJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RK34 + 'Case 4 - Drawdown'!RK34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RL34 + 'Case 4 - Drawdown'!RL34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RM34 + 'Case 4 - Drawdown'!RM34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RN34 + 'Case 4 - Drawdown'!RN34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RO34 + 'Case 4 - Drawdown'!RO34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RP34 + 'Case 4 - Drawdown'!RP34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RQ34 + 'Case 4 - Drawdown'!RQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RR34 + 'Case 4 - Drawdown'!RR34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RS34 + 'Case 4 - Drawdown'!RS34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RT34 + 'Case 4 - Drawdown'!RT34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RU34 + 'Case 4 - Drawdown'!RU34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RV34 + 'Case 4 - Drawdown'!RV34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RW34 + 'Case 4 - Drawdown'!RW34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RX34 + 'Case 4 - Drawdown'!RX34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RY34 + 'Case 4 - Drawdown'!RY34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RZ34 + 'Case 4 - Drawdown'!RZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SA34 + 'Case 4 - Drawdown'!SA34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SB34 + 'Case 4 - Drawdown'!SB34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SC34 + 'Case 4 - Drawdown'!SC34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SD34 + 'Case 4 - Drawdown'!SD34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SE34 + 'Case 4 - Drawdown'!SE34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SF34 + 'Case 4 - Drawdown'!SF34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SG34 + 'Case 4 - Drawdown'!SG34 + 'Case 1 - Summary'!$C34*Inputs!$C$20","v":37000}]
[45,{"$f":"'Case 4 - AP'!B48 + 'Case 4 - Drawdown'!B48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!C48 + 'Case 4 - Drawdown'!C48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!D48 + 'Case 4 - Drawdown'!D48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!E48 + 'Case 4 - Drawdown'!E48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!F48 + 'Case 4 - Drawdown'!F48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!G48 + 'Case 4 - Drawdown'!G48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!H48 + 'Case 4 - Drawdown'!H48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!I48 + 'Case 4 - Drawdown'!I48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!J48 + 'Case 4 - Drawdown'!J48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!K48 + 'Case 4 - Drawdown'!K48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!L48 + 'Case 4 - Drawdown'!L48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!M48 + 'Case 4 - Drawdown'!M48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!N48 + 'Case 4 - Drawdown'!N48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!O48 + 'Case 4 - Drawdown'!O48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!P48 + 'Case 4 - Drawdown'!P48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Q48 + 'Case 4 - Drawdown'!Q48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!R48 + 'Case 4 - Drawdown'!R48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!S48 + 'Case 4 - Drawdown'!S48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37189.941544977235},{"$f":"'Case 4 - AP'!T48 + 'Case 4 - Drawdown'!T48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!U48 + 'Case 4 - Drawdown'!U48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!V48 + 'Case 4 - Drawdown'!V48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!W48 + 'Case 4 - Drawdown'!W48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!X48 + 'Case 4 - Drawdown'!X48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Y48 + 'Case 4 - Drawdown'!Y48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!Z48 + 'Case 4 - Drawdown'!Z48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AA48 + 'Case 4 - Drawdown'!AA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AB48 + 'Case 4 - Drawdown'!AB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AC48 + 'Case 4 - Drawdown'!AC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37152.956357572315},{"$f":"'Case 4 - AP'!AD48 + 'Case 4 - Drawdown'!AD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AE48 + 'Case 4 - Drawdown'!AE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AF48 + 'Case 4 - Drawdown'!AF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AG48 + 'Case 4 - Drawdown'!AG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AH48 + 'Case 4 - Drawdown'!AH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AI48 + 'Case 4 - Drawdown'!AI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AJ48 + 'Case 4 - Drawdown'!AJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AK48 + 'Case 4 - Drawdown'!AK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AL48 + 'Case 4 - Drawdown'!AL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AM48 + 'Case 4 - Drawdown'!AM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AN48 + 'Case 4 - Drawdown'!AN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AO48 + 'Case 4 - Drawdown'!AO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37423.000461764488},{"$f":"'Case 4 - AP'!AP48 + 'Case 4 - Drawdown'!AP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AQ48 + 'Case 4 - Drawdown'!AQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AR48 + 'Case 4 - Drawdown'!AR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AS48 + 'Case 4 - Drawdown'!AS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AT48 + 'Case 4 - Drawdown'!AT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AU48 + 'Case 4 - Drawdown'!AU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AV48 + 'Case 4 - Drawdown'!AV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AW48 + 'Case 4 - Drawdown'!AW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AX48 + 'Case 4 - Drawdown'!AX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AY48 + 'Case 4 - Drawdown'!AY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!AZ48 + 'Case 4 - Drawdown'!AZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BA48 + 'Case 4 - Drawdown'!BA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BB48 + 'Case 4 - Drawdown'!BB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BC48 + 'Case 4 - Drawdown'!BC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BD48 + 'Case 4 - Drawdown'!BD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BE48 + 'Case 4 - Drawdown'!BE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37784.121492406979},{"$f":"'Case 4 - AP'!BF48 + 'Case 4 - Drawdown'!BF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BG48 + 'Case 4 - Drawdown'!BG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37446.678599212988},{"$f":"'Case 4 - AP'!BH48 + 'Case 4 - Drawdown'!BH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BI48 + 'Case 4 - Drawdown'!BI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BJ48 + 'Case 4 - Drawdown'!BJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BK48 + 'Case 4 - Drawdown'!BK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BL48 + 'Case 4 - Drawdown'!BL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BM48 + 'Case 4 - Drawdown'!BM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BN48 + 'Case 4 - Drawdown'!BN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37068.12284003316},{"$f":"'Case 4 - AP'!BO48 + 'Case 4 - Drawdown'!BO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BP48 + 'Case 4 - Drawdown'!BP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BQ48 + 'Case 4 - Drawdown'!BQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BR48 + 'Case 4 - Drawdown'!BR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BS48 + 'Case 4 - Drawdown'!BS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37973.800000000003},{"$f":"'Case 4 - AP'!BT48 + 'Case 4 - Drawdown'!BT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BU48 + 'Case 4 - Drawdown'!BU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BV48 + 'Case 4 - Drawdown'!BV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37051.880207739145},{"$f":"'Case 4 - AP'!BW48 + 'Case 4 - Drawdown'!BW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BX48 + 'Case 4 - Drawdown'!BX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BY48 + 'Case 4 - Drawdown'!BY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!BZ48 + 'Case 4 - Drawdown'!BZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CA48 + 'Case 4 - Drawdown'!CA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CB48 + 'Case 4 - Drawdown'!CB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CC48 + 'Case 4 - Drawdown'!CC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CD48 + 'Case 4 - Drawdown'!CD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CE48 + 'Case 4 - Drawdown'!CE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CF48 + 'Case 4 - Drawdown'!CF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CG48 + 'Case 4 - Drawdown'!CG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CH48 + 'Case 4 - Drawdown'!CH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CI48 + 'Case 4 - Drawdown'!CI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CJ48 + 'Case 4 - Drawdown'!CJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CK48 + 'Case 4 - Drawdown'!CK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CL48 + 'Case 4 - Drawdown'!CL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CM48 + 'Case 4 - Drawdown'!CM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CN48 + 'Case 4 - Drawdown'!CN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CO48 + 'Case 4 - Drawdown'!CO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CP48 + 'Case 4 - Drawdown'!CP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CQ48 + 'Case 4 - Drawdown'!CQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CR48 + 'Case 4 - Drawdown'!CR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CS48 + 'Case 4 - Drawdown'!CS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CT48 + 'Case 4 - Drawdown'!CT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CU48 + 'Case 4 - Drawdown'!CU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CV48 + 'Case 4 - Drawdown'!CV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CW48 + 'Case 4 - Drawdown'!CW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CX48 + 'Case 4 - Drawdown'!CX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CY48 + 'Case 4 - Drawdown'!CY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!CZ48 + 'Case 4 - Drawdown'!CZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DA48 + 'Case 4 - Drawdown'!DA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DB48 + 'Case 4 - Drawdown'!DB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DC48 + 'Case 4 - Drawdown'!DC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37731.243677311017},{"$f":"'Case 4 - AP'!DD48 + 'Case 4 - Drawdown'!DD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DE48 + 'Case 4 - Drawdown'!DE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DF48 + 'Case 4 - Drawdown'!DF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DG48 + 'Case 4 - Drawdown'!DG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DH48 + 'Case 4 - Drawdown'!DH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DI48 + 'Case 4 - Drawdown'!DI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DJ48 + 'Case 4 - Drawdown'!DJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DK48 + 'Case 4 - Drawdown'!DK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DL48 + 'Case 4 - Drawdown'!DL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DM48 + 'Case 4 - Drawdown'!DM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DN48 + 'Case 4 - Drawdown'!DN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DO48 + 'Case 4 - Drawdown'!DO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DP48 + 'Case 4 - Drawdown'!DP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DQ48 + 'Case 4 - Drawdown'!DQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DR48 + 'Case 4 - Drawdown'!DR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DS48 + 'Case 4 - Drawdown'!DS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DT48 + 'Case 4 - Drawdown'!DT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DU48 + 'Case 4 - Drawdown'!DU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DV48 + 'Case 4 - Drawdown'!DV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DW48 + 'Case 4 - Drawdown'!DW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DX48 + 'Case 4 - Drawdown'!DX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DY48 + 'Case 4 - Drawdown'!DY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!DZ48 + 'Case 4 - Drawdown'!DZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EA48 + 'Case 4 - Drawdown'!EA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EB48 + 'Case 4 - Drawdown'!EB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EC48 + 'Case 4 - Drawdown'!EC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ED48 + 'Case 4 - Drawdown'!ED48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EE48 + 'Case 4 - Drawdown'!EE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EF48 + 'Case 4 - Drawdown'!EF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EG48 + 'Case 4 - Drawdown'!EG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EH48 + 'Case 4 - Drawdown'!EH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EI48 + 'Case 4 - Drawdown'!EI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EJ48 + 'Case 4 - Drawdown'!EJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EK48 + 'Case 4 - Drawdown'!EK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EL48 + 'Case 4 - Drawdown'!EL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37136.082897099579},{"$f":"'Case 4 - AP'!EM48 + 'Case 4 - Drawdown'!EM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EN48 + 'Case 4 - Drawdown'!EN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EO48 + 'Case 4 - Drawdown'!EO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EP48 + 'Case 4 - Drawdown'!EP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EQ48 + 'Case 4 - Drawdown'!EQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ER48 + 'Case 4 - Drawdown'!ER48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ES48 + 'Case 4 - Drawdown'!ES48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ET48 + 'Case 4 - Drawdown'!ET48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EU48 + 'Case 4 - Drawdown'!EU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EV48 + 'Case 4 - Drawdown'!EV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EW48 + 'Case 4 - Drawdown'!EW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37433.332068298281},{"$f":"'Case 4 - AP'!EX48 + 'Case 4 - Drawdown'!EX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EY48 + 'Case 4 - Drawdown'!EY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!EZ48 + 'Case 4 - Drawdown'!EZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FA48 + 'Case 4 - Drawdown'!FA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FB48 + 'Case 4 - Drawdown'!FB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FC48 + 'Case 4 - Drawdown'!FC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FD48 + 'Case 4 - Drawdown'!FD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FE48 + 'Case 4 - Drawdown'!FE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FF48 + 'Case 4 - Drawdown'!FF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FG48 + 'Case 4 - Drawdown'!FG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FH48 + 'Case 4 - Drawdown'!FH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FI48 + 'Case 4 - Drawdown'!FI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FJ48 + 'Case 4 - Drawdown'!FJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FK48 + 'Case 4 - Drawdown'!FK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FL48 + 'Case 4 - Drawdown'!FL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FM48 + 'Case 4 - Drawdown'!FM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FN48 + 'Case 4 - Drawdown'!FN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FO48 + 'Case 4 - Drawdown'!FO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FP48 + 'Case 4 - Drawdown'!FP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FQ48 + 'Case 4 - Drawdown'!FQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FR48 + 'Case 4 - Drawdown'!FR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FS48 + 'Case 4 - Drawdown'!FS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FT48 + 'Case 4 - Drawdown'!FT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FU48 + 'Case 4 - Drawdown'!FU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FV48 + 'Case 4 - Drawdown'!FV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FW48 + 'Case 4 - Drawdown'!FW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FX48 + 'Case 4 - Drawdown'!FX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FY48 + 'Case 4 - Drawdown'!FY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!FZ48 + 'Case 4 - Drawdown'!FZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GA48 + 'Case 4 - Drawdown'!GA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37343.228596702102},{"$f":"'Case 4 - AP'!GB48 + 'Case 4 - Drawdown'!GB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GC48 + 'Case 4 - Drawdown'!GC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GD48 + 'Case 4 - Drawdown'!GD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GE48 + 'Case 4 - Drawdown'!GE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GF48 + 'Case 4 - Drawdown'!GF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GG48 + 'Case 4 - Drawdown'!GG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GH48 + 'Case 4 - Drawdown'!GH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GI48 + 'Case 4 - Drawdown'!GI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GJ48 + 'Case 4 - Drawdown'!GJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GK48 + 'Case 4 - Drawdown'!GK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GL48 + 'Case 4 - Drawdown'!GL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GM48 + 'Case 4 - Drawdown'!GM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GN48 + 'Case 4 - Drawdown'!GN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37363.794241404132},{"$f":"'Case 4 - AP'!GO48 + 'Case 4 - Drawdown'!GO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GP48 + 'Case 4 - Drawdown'!GP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GQ48 + 'Case 4 - Drawdown'!GQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GR48 + 'Case 4 - Drawdown'!GR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GS48 + 'Case 4 - Drawdown'!GS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GT48 + 'Case 4 - Drawdown'!GT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GU48 + 'Case 4 - Drawdown'!GU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GV48 + 'Case 4 - Drawdown'!GV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GW48 + 'Case 4 - Drawdown'!GW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GX48 + 'Case 4 - Drawdown'!GX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GY48 + 'Case 4 - Drawdown'!GY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!GZ48 + 'Case 4 - Drawdown'!GZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HA48 + 'Case 4 - Drawdown'!HA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HB48 + 'Case 4 - Drawdown'!HB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HC48 + 'Case 4 - Drawdown'!HC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HD48 + 'Case 4 - Drawdown'!HD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HE48 + 'Case 4 - Drawdown'!HE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HF48 + 'Case 4 - Drawdown'!HF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HG48 + 'Case 4 - Drawdown'!HG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HH48 + 'Case 4 - Drawdown'!HH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HI48 + 'Case 4 - Drawdown'!HI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HJ48 + 'Case 4 - Drawdown'!HJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HK48 + 'Case 4 - Drawdown'!HK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HL48 + 'Case 4 - Drawdown'!HL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HM48 + 'Case 4 - Drawdown'!HM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HN48 + 'Case 4 - Drawdown'!HN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HO48 + 'Case 4 - Drawdown'!HO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HP48 + 'Case 4 - Drawdown'!HP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HQ48 + 'Case 4 - Drawdown'!HQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HR48 + 'Case 4 - Drawdown'!HR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HS48 + 'Case 4 - Drawdown'!HS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HT48 + 'Case 4 - Drawdown'!HT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HU48 + 'Case 4 - Drawdown'!HU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HV48 + 'Case 4 - Drawdown'!HV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HW48 + 'Case 4 - Drawdown'!HW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HX48 + 'Case 4 - Drawdown'!HX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HY48 + 'Case 4 - Drawdown'!HY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!HZ48 + 'Case 4 - Drawdown'!HZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IA48 + 'Case 4 - Drawdown'!IA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IB48 + 'Case 4 - Drawdown'!IB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IC48 + 'Case 4 - Drawdown'!IC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ID48 + 'Case 4 - Drawdown'!ID48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IE48 + 'Case 4 - Drawdown'!IE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IF48 + 'Case 4 - Drawdown'!IF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37066.581584778964},{"$f":"'Case 4 - AP'!IG48 + 'Case 4 - Drawdown'!IG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IH48 + 'Case 4 - Drawdown'!IH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!II48 + 'Case 4 - Drawdown'!II48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IJ48 + 'Case 4 - Drawdown'!IJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IK48 + 'Case 4 - Drawdown'!IK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IL48 + 'Case 4 - Drawdown'!IL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IM48 + 'Case 4 - Drawdown'!IM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IN48 + 'Case 4 - Drawdown'!IN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IO48 + 'Case 4 - Drawdown'!IO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IP48 + 'Case 4 - Drawdown'!IP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IQ48 + 'Case 4 - Drawdown'!IQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IR48 + 'Case 4 - Drawdown'!IR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IS48 + 'Case 4 - Drawdown'!IS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IT48 + 'Case 4 - Drawdown'!IT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IU48 + 'Case 4 - Drawdown'!IU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IV48 + 'Case 4 - Drawdown'!IV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IW48 + 'Case 4 - Drawdown'!IW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IX48 + 'Case 4 - Drawdown'!IX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IY48 + 'Case 4 - Drawdown'!IY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!IZ48 + 'Case 4 - Drawdown'!IZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JA48 + 'Case 4 - Drawdown'!JA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JB48 + 'Case 4 - Drawdown'!JB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JC48 + 'Case 4 - Drawdown'!JC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37014.853265810489},{"$f":"'Case 4 - AP'!JD48 + 'Case 4 - Drawdown'!JD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JE48 + 'Case 4 - Drawdown'!JE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JF48 + 'Case 4 - Drawdown'!JF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JG48 + 'Case 4 - Drawdown'!JG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JH48 + 'Case 4 - Drawdown'!JH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JI48 + 'Case 4 - Drawdown'!JI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JJ48 + 'Case 4 - Drawdown'!JJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JK48 + 'Case 4 - Drawdown'!JK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JL48 + 'Case 4 - Drawdown'!JL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JM48 + 'Case 4 - Drawdown'!JM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JN48 + 'Case 4 - Drawdown'!JN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JO48 + 'Case 4 - Drawdown'!JO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JP48 + 'Case 4 - Drawdown'!JP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JQ48 + 'Case 4 - Drawdown'!JQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JR48 + 'Case 4 - Drawdown'!JR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JS48 + 'Case 4 - Drawdown'!JS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JT48 + 'Case 4 - Drawdown'!JT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JU48 + 'Case 4 - Drawdown'!JU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JV48 + 'Case 4 - Drawdown'!JV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JW48 + 'Case 4 - Drawdown'!JW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JX48 + 'Case 4 - Drawdown'!JX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JY48 + 'Case 4 - Drawdown'!JY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!JZ48 + 'Case 4 - Drawdown'!JZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KA48 + 'Case 4 - Drawdown'!KA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KB48 + 'Case 4 - Drawdown'!KB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KC48 + 'Case 4 - Drawdown'!KC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KD48 + 'Case 4 - Drawdown'!KD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KE48 + 'Case 4 - Drawdown'!KE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KF48 + 'Case 4 - Drawdown'!KF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KG48 + 'Case 4 - Drawdown'!KG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KH48 + 'Case 4 - Drawdown'!KH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KI48 + 'Case 4 - Drawdown'!KI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KJ48 + 'Case 4 - Drawdown'!KJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KK48 + 'Case 4 - Drawdown'!KK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KL48 + 'Case 4 - Drawdown'!KL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KM48 + 'Case 4 - Drawdown'!KM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KN48 + 'Case 4 - Drawdown'!KN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KO48 + 'Case 4 - Drawdown'!KO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KP48 + 'Case 4 - Drawdown'!KP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KQ48 + 'Case 4 - Drawdown'!KQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KR48 + 'Case 4 - Drawdown'!KR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37121.994496906504},{"$f":"'Case 4 - AP'!KS48 + 'Case 4 - Drawdown'!KS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KT48 + 'Case 4 - Drawdown'!KT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KU48 + 'Case 4 - Drawdown'!KU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KV48 + 'Case 4 - Drawdown'!KV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KW48 + 'Case 4 - Drawdown'!KW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KX48 + 'Case 4 - Drawdown'!KX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KY48 + 'Case 4 - Drawdown'!KY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!KZ48 + 'Case 4 - Drawdown'!KZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LA48 + 'Case 4 - Drawdown'!LA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LB48 + 'Case 4 - Drawdown'!LB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LC48 + 'Case 4 - Drawdown'!LC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LD48 + 'Case 4 - Drawdown'!LD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LE48 + 'Case 4 - Drawdown'!LE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LF48 + 'Case 4 - Drawdown'!LF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LG48 + 'Case 4 - Drawdown'!LG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LH48 + 'Case 4 - Drawdown'!LH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LI48 + 'Case 4 - Drawdown'!LI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LJ48 + 'Case 4 - Drawdown'!LJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LK48 + 'Case 4 - Drawdown'!LK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LL48 + 'Case 4 - Drawdown'!LL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LM48 + 'Case 4 - Drawdown'!LM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LN48 + 'Case 4 - Drawdown'!LN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LO48 + 'Case 4 - Drawdown'!LO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LP48 + 'Case 4 - Drawdown'!LP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LQ48 + 'Case 4 - Drawdown'!LQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LR48 + 'Case 4 - Drawdown'!LR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LS48 + 'Case 4 - Drawdown'!LS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LT48 + 'Case 4 - Drawdown'!LT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LU48 + 'Case 4 - Drawdown'!LU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LV48 + 'Case 4 - Drawdown'!LV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LW48 + 'Case 4 - Drawdown'!LW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LX48 + 'Case 4 - Drawdown'!LX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LY48 + 'Case 4 - Drawdown'!LY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!LZ48 + 'Case 4 - Drawdown'!LZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MA48 + 'Case 4 - Drawdown'!MA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MB48 + 'Case 4 - Drawdown'!MB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MC48 + 'Case 4 - Drawdown'!MC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MD48 + 'Case 4 - Drawdown'!MD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ME48 + 'Case 4 - Drawdown'!ME48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MF48 + 'Case 4 - Drawdown'!MF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MG48 + 'Case 4 - Drawdown'!MG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37160.666584167615},{"$f":"'Case 4 - AP'!MH48 + 'Case 4 - Drawdown'!MH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MI48 + 'Case 4 - Drawdown'!MI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MJ48 + 'Case 4 - Drawdown'!MJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MK48 + 'Case 4 - Drawdown'!MK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ML48 + 'Case 4 - Drawdown'!ML48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MM48 + 'Case 4 - Drawdown'!MM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MN48 + 'Case 4 - Drawdown'!MN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MO48 + 'Case 4 - Drawdown'!MO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MP48 + 'Case 4 - Drawdown'!MP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MQ48 + 'Case 4 - Drawdown'!MQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MR48 + 'Case 4 - Drawdown'!MR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MS48 + 'Case 4 - Drawdown'!MS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MT48 + 'Case 4 - Drawdown'!MT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MU48 + 'Case 4 - Drawdown'!MU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MV48 + 'Case 4 - Drawdown'!MV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MW48 + 'Case 4 - Drawdown'!MW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MX48 + 'Case 4 - Drawdown'!MX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MY48 + 'Case 4 - Drawdown'!MY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!MZ48 + 'Case 4 - Drawdown'!MZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NA48 + 'Case 4 - Drawdown'!NA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NB48 + 'Case 4 - Drawdown'!NB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NC48 + 'Case 4 - Drawdown'!NC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!ND48 + 'Case 4 - Drawdown'!ND48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NE48 + 'Case 4 - Drawdown'!NE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NF48 + 'Case 4 - Drawdown'!NF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NG48 + 'Case 4 - Drawdown'!NG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NH48 + 'Case 4 - Drawdown'!NH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NI48 + 'Case 4 - Drawdown'!NI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NJ48 + 'Case 4 - Drawdown'!NJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NK48 + 'Case 4 - Drawdown'!NK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NL48 + 'Case 4 - Drawdown'!NL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NM48 + 'Case 4 - Drawdown'!NM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NN48 + 'Case 4 - Drawdown'!NN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NO48 + 'Case 4 - Drawdown'!NO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NP48 + 'Case 4 - Drawdown'!NP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NQ48 + 'Case 4 - Drawdown'!NQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NR48 + 'Case 4 - Drawdown'!NR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NS48 + 'Case 4 - Drawdown'!NS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NT48 + 'Case 4 - Drawdown'!NT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NU48 + 'Case 4 - Drawdown'!NU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NV48 + 'Case 4 - Drawdown'!NV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NW48 + 'Case 4 - Drawdown'!NW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NX48 + 'Case 4 - Drawdown'!NX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NY48 + 'Case 4 - Drawdown'!NY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!NZ48 + 'Case 4 - Drawdown'!NZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OA48 + 'Case 4 - Drawdown'!OA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OB48 + 'Case 4 - Drawdown'!OB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OC48 + 'Case 4 - Drawdown'!OC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OD48 + 'Case 4 - Drawdown'!OD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OE48 + 'Case 4 - Drawdown'!OE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OF48 + 'Case 4 - Drawdown'!OF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OG48 + 'Case 4 - Drawdown'!OG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OH48 + 'Case 4 - Drawdown'!OH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OI48 + 'Case 4 - Drawdown'!OI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OJ48 + 'Case 4 - Drawdown'!OJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OK48 + 'Case 4 - Drawdown'!OK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OL48 + 'Case 4 - Drawdown'!OL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OM48 + 'Case 4 - Drawdown'!OM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37741.310218962433},{"$f":"'Case 4 - AP'!ON48 + 'Case 4 - Drawdown'!ON48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OO48 + 'Case 4 - Drawdown'!OO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OP48 + 'Case 4 - Drawdown'!OP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OQ48 + 'Case 4 - Drawdown'!OQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OR48 + 'Case 4 - Drawdown'!OR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OS48 + 'Case 4 - Drawdown'!OS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OT48 + 'Case 4 - Drawdown'!OT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OU48 + 'Case 4 - Drawdown'!OU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OV48 + 'Case 4 - Drawdown'!OV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OW48 + 'Case 4 - Drawdown'!OW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OX48 + 'Case 4 - Drawdown'!OX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OY48 + 'Case 4 - Drawdown'!OY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!OZ48 + 'Case 4 - Drawdown'!OZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PA48 + 'Case 4 - Drawdown'!PA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PB48 + 'Case 4 - Drawdown'!PB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PC48 + 'Case 4 - Drawdown'!PC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PD48 + 'Case 4 - Drawdown'!PD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PE48 + 'Case 4 - Drawdown'!PE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PF48 + 'Case 4 - Drawdown'!PF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PG48 + 'Case 4 - Drawdown'!PG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PH48 + 'Case 4 - Drawdown'!PH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PI48 + 'Case 4 - Drawdown'!PI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PJ48 + 'Case 4 - Drawdown'!PJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PK48 + 'Case 4 - Drawdown'!PK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PL48 + 'Case 4 - Drawdown'!PL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PM48 + 'Case 4 - Drawdown'!PM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PN48 + 'Case 4 - Drawdown'!PN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PO48 + 'Case 4 - Drawdown'!PO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PP48 + 'Case 4 - Drawdown'!PP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PQ48 + 'Case 4 - Drawdown'!PQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PR48 + 'Case 4 - Drawdown'!PR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PS48 + 'Case 4 - Drawdown'!PS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PT48 + 'Case 4 - Drawdown'!PT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PU48 + 'Case 4 - Drawdown'!PU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PV48 + 'Case 4 - Drawdown'!PV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PW48 + 'Case 4 - Drawdown'!PW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PX48 + 'Case 4 - Drawdown'!PX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PY48 + 'Case 4 - Drawdown'!PY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!PZ48 + 'Case 4 - Drawdown'!PZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QA48 + 'Case 4 - Drawdown'!QA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QB48 + 'Case 4 - Drawdown'!QB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QC48 + 'Case 4 - Drawdown'!QC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QD48 + 'Case 4 - Drawdown'!QD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QE48 + 'Case 4 - Drawdown'!QE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QF48 + 'Case 4 - Drawdown'!QF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QG48 + 'Case 4 - Drawdown'!QG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QH48 + 'Case 4 - Drawdown'!QH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QI48 + 'Case 4 - Drawdown'!QI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QJ48 + 'Case 4 - Drawdown'!QJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QK48 + 'Case 4 - Drawdown'!QK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QL48 + 'Case 4 - Drawdown'!QL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QM48 + 'Case 4 - Drawdown'!QM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QN48 + 'Case 4 - Drawdown'!QN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QO48 + 'Case 4 - Drawdown'!QO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QP48 + 'Case 4 - Drawdown'!QP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QQ48 + 'Case 4 - Drawdown'!QQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QR48 + 'Case 4 - Drawdown'!QR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QS48 + 'Case 4 - Drawdown'!QS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QT48 + 'Case 4 - Drawdown'!QT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QU48 + 'Case 4 - Drawdown'!QU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QV48 + 'Case 4 - Drawdown'!QV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QW48 + 'Case 4 - Drawdown'!QW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37389.495787418753},{"$f":"'Case 4 - AP'!QX48 + 'Case 4 - Drawdown'!QX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!QY48 + 'Case 4 - Drawdown'!QY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37335.802724794536},{"$f":"'Case 4 - AP'!QZ48 + 'Case 4 - Drawdown'!QZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RA48 + 'Case 4 - Drawdown'!RA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RB48 + 'Case 4 - Drawdown'!RB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RC48 + 'Case 4 - Drawdown'!RC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RD48 + 'Case 4 - Drawdown'!RD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RE48 + 'Case 4 - Drawdown'!RE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RF48 + 'Case 4 - Drawdown'!RF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RG48 + 'Case 4 - Drawdown'!RG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RH48 + 'Case 4 - Drawdown'!RH48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RI48 + 'Case 4 - Drawdown'!RI48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RJ48 + 'Case 4 - Drawdown'!RJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RK48 + 'Case 4 - Drawdown'!RK48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RL48 + 'Case 4 - Drawdown'!RL48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RM48 + 'Case 4 - Drawdown'!RM48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RN48 + 'Case 4 - Drawdown'!RN48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RO48 + 'Case 4 - Drawdown'!RO48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RP48 + 'Case 4 - Drawdown'!RP48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RQ48 + 'Case 4 - Drawdown'!RQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RR48 + 'Case 4 - Drawdown'!RR48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RS48 + 'Case 4 - Drawdown'!RS48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RT48 + 'Case 4 - Drawdown'!RT48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RU48 + 'Case 4 - Drawdown'!RU48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RV48 + 'Case 4 - Drawdown'!RV48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RW48 + 'Case 4 - Drawdown'!RW48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RX48 + 'Case 4 - Drawdown'!RX48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RY48 + 'Case 4 - Drawdown'!RY48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!RZ48 + 'Case 4 - Drawdown'!RZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SA48 + 'Case 4 - Drawdown'!SA48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SB48 + 'Case 4 - Drawdown'!SB48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SC48 + 'Case 4 - Drawdown'!SC48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SD48 + 'Case 4 - Drawdown'!SD48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SE48 + 'Case 4 - Drawdown'!SE48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SF48 + 'Case 4 - Drawdown'!SF48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000},{"$f":"'Case 4 - AP'!SG48 + 'Case 4 - Drawdown'!SG48 + 'Case 1 - Summary'!$C48*Inputs!$C$20","v":37000}]

{"sheet":"Case 4 - AP","index":22,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":false,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Age Pension"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!B3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!B3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!B3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!C3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!C3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!C3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!D3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!D3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!D3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!E3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!E3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!E3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!F3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!F3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!F3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!G3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!G3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!G3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!H3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!H3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!H3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!I3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!I3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!I3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!J3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!J3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!J3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!K3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!K3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!K3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!L3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!L3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!L3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!M3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!M3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!M3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!N3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!N3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!N3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!O3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!O3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!O3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!P3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!P3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!P3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Q3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Q3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Q3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!R3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!R3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!R3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!S3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!S3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!S3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!T3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!T3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!T3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!U3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!U3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!U3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!V3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!V3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!V3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!W3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!W3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!W3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!X3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!X3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!X3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Y3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Y3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Y3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Z3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Z3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Z3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ED3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ED3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ED3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ER3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ER3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ER3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ES3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ES3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ES3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ET3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ET3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ET3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ID3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ID3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ID3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!II3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!II3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!II3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ME3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ME3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ME3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ML3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ML3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ML3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ND3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ND3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ND3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ON3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ON3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ON3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RH3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RI3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RJ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RK3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RL3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RM3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RN3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RO3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RP3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RQ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RR3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RS3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RT3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RU3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RV3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RW3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RX3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RY3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RZ3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SA3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SB3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SC3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SD3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SE3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SF3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C3-'Case 4 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SG3*AP_Factor+'Case 4 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993}]
[12,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!B15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!B15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!B15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21063.574020953369},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!C15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!C15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!C15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21870.352185509375},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!D15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!D15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!D15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20976.363022874662},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!E15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!E15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!E15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23116.394113497601},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!F15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!F15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!F15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18071.176386575375},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!G15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!G15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!G15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16589.916963164978},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!H15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!H15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!H15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18448.651835045439},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!I15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!I15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!I15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23318.18379475443},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!J15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!J15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!J15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!K15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!K15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!K15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18655.153952942699},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!L15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!L15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!L15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23284.725113608289},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!M15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!M15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!M15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19973.78576862406},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!N15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!N15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!N15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23034.569526229894},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!O15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!O15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!O15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22881.321015243993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!P15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!P15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!P15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23441.107286771887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Q15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Q15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Q15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17106.853471411661},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!R15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!R15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!R15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16852.082574998847},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!S15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!S15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!S15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21906.447642477888},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!T15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!T15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!T15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21007.496459235655},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!U15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!U15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!U15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19848.755057633378},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!V15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!V15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!V15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20633.524007079184},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!W15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!W15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!W15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23234.299545617956},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!X15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!X15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!X15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14569.215469983897},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Y15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Y15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Y15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23227.148621753255},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Z15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Z15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Z15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21409.909997954528},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20058.939689741997},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20264.471933774905},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23339.748498176836},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23172.088450984003},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21775.488631549451},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22406.772658998943},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23171.478322576462},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22755.338713767971},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20674.69515144949},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23122.74604100782},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23336.407988233466},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21396.674361597641},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15587.291107041285},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20615.220788537317},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23085.107088450695},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16818.803719764215},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17625.247441812295},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20233.071678197281},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20593.487100421549},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17871.843205193902},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23369.099743430739},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22420.015556800321},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23449.077178092652},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18454.892779490565},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23279.958929351382},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17468.464208480909},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23061.500185980483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23737.458045889987},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19095.066713546435},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20238.722790878503},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23401.08382714929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18734.258816292167},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22736.315320757156},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23637.592370468315},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22940.879098720212},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23430.606202358373},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17614.771956789384},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23291.89087872141},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19211.700286348372},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23248.941326186901},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17423.007440847563},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19248.727389421736},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17030.339034616987},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22825.788316357797},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20750.705019694396},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23184.105540449869},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23179.335555633948},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23278.969075793029},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21866.30049940808},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16742.644178590734},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20788.092798442452},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20723.130977995454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17287.951882030378},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21227.479053594525},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10235.830043603682},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22560.409951120255},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17930.734127522104},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18157.409400079599},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18061.425027465528},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18346.326473217192},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16908.508362625023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19264.286500897219},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16597.73790461618},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23474.445388400454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20723.622124967929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17527.249540317942},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13146.014641697895},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23364.370199021247},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18659.515843989375},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19952.520454090463},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16669.718624499397},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22288.234151831639},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14485.678578548712},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13434.602039794838},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23036.279198348846},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13481.041585871026},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23602.142719674281},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19421.430236821456},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18364.240898551598},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19053.62747715287},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23150.47335580166},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21691.59846332654},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23610.645241678474},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23134.547531924822},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20955.965918294798},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16368.06757962659},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20806.95200010798},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21268.530722848969},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20787.612895175247},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19435.866881189882},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14114.446563457139},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19932.570205300057},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20563.328048269115},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":1371.7983535690728},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20948.184749079723},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14395.93494979408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19597.088551712539},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22266.613357896611},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20362.480517789267},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19317.396699611061},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16302.204781329203},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22534.913887253133},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18337.943816263622},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20435.844293193084},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23134.196560122371},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22473.527459564084},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ED15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ED15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ED15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21571.41832933875},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19399.915811589461},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21482.152991927527},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17199.507085619742},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20781.405879565194},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23614.887757058288},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19351.53173509597},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21593.218824169795},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23451.868052075672},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16547.436800318537},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13914.695509241801},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12895.319104348002},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22854.974427277295},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23176.911110699879},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ER15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ER15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ER15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19295.246656766009},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ES15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ES15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ES15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21411.612386182482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ET15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ET15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ET15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21092.302114523223},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20594.96848705272},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16870.519127766493},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22260.678129916931},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18955.41320080345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23149.906186135559},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23332.973882282105},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13296.451727978776},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17206.357250101493},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22564.869210730056},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18345.514001588672},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20361.142411886671},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21564.776089027429},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23292.643108807526},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23289.751197443802},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17953.281831505388},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20287.939165339722},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16067.185681605981},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19899.550169636525},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17275.588085715241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23087.201603392594},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22822.929376014337},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20093.495980637101},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16591.665888798256},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23363.256027453506},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20757.32260720386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19913.041435388852},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22305.232565300488},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18712.312011336333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15579.742620569581},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18606.169375567122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23185.953122761501},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22385.139414724857},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15175.472557287361},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23628.490397883055},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18230.746803744154},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22333.158562818007},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22865.381334280777},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20517.892940160502},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23178.784548686177},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22249.126068531008},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23274.339487375677},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19202.805416274914},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18925.319699128853},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18792.511189654324},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17034.624315902565},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16861.099480787721},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17620.269667550594},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21959.648226740308},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20284.162040440446},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16473.240883945466},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23618.820089938636},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19859.504426499974},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20792.517326324261},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23185.807399256828},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12605.340689024626},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21745.200525579483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12368.975128217971},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17945.771715954441},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21307.112190324649},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19400.390073788007},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20188.836827875362},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16495.029245653222},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21103.138508902983},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23268.900535161294},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23240.914169740256},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22157.713192920277},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16508.648248753514},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10470.180577790474},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16975.730358434055},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21259.209864216835},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23461.80997965252},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22480.715423441161},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20427.072190165884},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23243.591690220877},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11258.599874205991},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23067.687207130835},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17329.933180406719},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23227.20183950202},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19671.893577629315},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20411.402999420479},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17894.961687277886},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18933.082204613773},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18941.858548351855},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17283.993596292523},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22546.251750372874},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15354.501792363015},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ID15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ID15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ID15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23315.238097826754},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20660.996987017381},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23395.023870630332},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20914.135847042722},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19876.305159836011},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!II15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!II15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!II15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23148.982788767353},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17454.974727834837},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23351.664471432799},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23565.483827926895},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21996.925179781632},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20855.397080502407},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20949.928930524471},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20882.357348164482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21963.725957791332},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22031.57869039879},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23092.483756798916},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21502.836189221285},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15831.858623656201},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20195.565236786675},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15012.834837904617},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21674.589429596774},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23283.163544557086},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23444.413573105994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23243.255397227054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23253.548140252526},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19159.704138990281},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21083.892677465486},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23502.671963001892},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22401.615411029587},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20843.832349763266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19445.872940898767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20749.513417457321},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14036.73488237009},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23036.170394537228},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23263.192997266389},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22576.743884941079},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20428.570396892781},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21525.816111532156},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17962.074881975805},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23587.308943547534},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13936.402512228806},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17585.444116682396},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23056.238455426559},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23330.372461741863},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21146.390711400811},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23055.76170102349},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22407.723888973109},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19369.582014766078},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21043.64552579703},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22344.275734047711},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17749.752827989498},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16603.318414526428},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23657.857618629827},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20112.176590512372},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17188.4983249262},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20277.384591713508},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21618.447394633873},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21226.427601514253},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22819.340613377917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17232.054871433651},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20775.028600014681},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20672.224997633799},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10354.993001220133},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23120.427195231641},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23757.047989796294},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19476.024065108708},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19889.515822862228},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23248.698965385225},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22050.800092833389},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23299.868087362458},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14470.054765498369},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17939.485840548004},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16799.700345952333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19568.887558546987},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23461.515944596773},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17437.831836390407},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22936.480666418072},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20380.344158789743},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21521.941821007469},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22761.639946095478},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23174.179542667953},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17343.452893273876},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21765.655203518938},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23244.793672409116},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19970.632040440119},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18334.908760458176},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21798.386037192646},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23182.65046206909},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22981.736812431202},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20987.8988587286},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18805.843089550304},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18216.79266178175},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17891.804496635363},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21961.246669742955},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20990.654661737895},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18154.524722661477},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17930.444568630515},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20029.914284910996},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23296.618084150359},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21490.40363113851},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21795.957645809904},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20336.259079424664},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21065.800299610313},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ME15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ME15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ME15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14600.224141200224},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17870.236080905845},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23401.011672589779},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21903.426413310182},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18900.75927779964},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23354.125479470702},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21237.573928983442},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ML15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ML15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ML15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23234.906429256887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23087.759736306965},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17236.837608610076},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22418.424225481631},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16718.82719268043},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21326.702354218069},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18869.327117397403},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22854.225218310185},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21830.292381070991},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19406.351498696109},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23122.977571872143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21413.00659284123},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18702.890841116834},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19448.290290383247},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23139.085257273982},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20091.161726720456},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19337.714775174529},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20749.575067176193},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ND15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ND15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ND15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14817.518850406879},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19351.026717664019},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19207.884871281643},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20480.584916924588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21342.875759336872},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19853.951025730345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19294.15655767902},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20277.629623010995},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23345.543771780915},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21209.718305499195},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23034.795102088392},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21722.200286151998},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11764.116017216213},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19187.854429775336},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22675.787864709309},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17116.008720636706},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21063.866070117754},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15834.784748880767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23089.631845208292},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23224.313889345049},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23398.569834046517},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20470.209606146695},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23263.860191074265},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19067.134380111398},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23501.322152002744},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21681.938416593199},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23064.64752667072},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18460.725145921562},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20403.912273402024},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23172.039630649615},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22576.614874925839},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23258.898199053343},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19215.331949279913},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23147.277468698088},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23796.935680328523},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22124.993879460122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ON15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ON15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ON15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19084.346782321343},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23108.088832995676},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18650.519709465727},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23329.26059462468},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18080.510617666296},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19873.588470332917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20105.058940311483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22657.157457269339},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22071.678326255485},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22989.931465627611},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21161.799818191364},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14812.895907126758},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19914.382252149848},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22773.837808036271},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23597.196825853411},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22916.002464466143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17060.231055518394},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15791.177760248462},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18861.96326074675},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23144.670615043498},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23596.926257158757},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20209.76147520815},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11653.547504663733},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20682.531493167298},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18779.313336002502},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21006.662071046288},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17727.628483003362},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18160.734195972269},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21811.070909260379},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19604.990029722761},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20126.666824915454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18041.17236428069},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19010.766301392054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22935.156505161471},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18417.944365164702},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23224.691130115611},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23515.149630053649},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19130.05089587142},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17168.389254259582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23123.731850998043},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21857.094399186975},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23549.523099680617},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19263.472993582276},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22246.625610983978},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20675.814703459379},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22487.339817498618},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22102.271982579885},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20765.628735149228},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23777.00502997022},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19105.74934927409},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22599.368130124989},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23352.623409763004},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22436.191112601548},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23351.177146065023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21272.861306759864},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23261.928057675956},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20753.746044493975},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6174.6603117557315},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21757.71179261908},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17616.249669972538},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19325.665026662926},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23491.510306457094},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23014.037765609781},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23238.626525338677},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21522.259177113097},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23154.470209957231},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14551.688663097229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12676.521533010013},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20305.444429952917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23048.296614206767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19111.081654000598},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23043.835774474952},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RH15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RI15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18198.936506991202},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RJ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18975.207140238654},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RK15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19562.339687715546},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RL15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23525.947101529622},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RM15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23134.121166294142},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RN15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22832.991944387217},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RO15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15871.016364347674},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RP15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23072.015458846479},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RQ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20694.517252801572},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RR15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21646.727658705462},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RS15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23272.206484805869},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RT15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22732.863053072637},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RU15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21063.189475496391},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RV15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22390.773107793902},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RW15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19449.664004909107},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RX15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19584.380910873926},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RY15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18926.331468354889},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RZ15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19969.621846000671},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SA15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22475.008797025333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SB15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SC15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17035.520971176902},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SD15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22655.08477021076},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SE15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23059.67658312073},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SF15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23553.83454500536},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C15-'Case 4 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SG15*AP_Factor+'Case 4 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19891.590659261215}]
[16,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!B19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!B19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!B19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22572.783337464229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!C19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!C19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!C19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22931.585608813915},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!D19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!D19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!D19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22274.365321100042},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!E19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!E19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!E19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21148.696005972473},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!F19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!F19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!F19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22058.527261369345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!G19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!G19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!G19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22208.875817622938},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!H19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!H19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!H19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16919.676928744564},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!I19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!I19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!I19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22863.803292963454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!J19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!J19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!J19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23668.217380539627},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!K19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!K19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!K19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22879.813081261062},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!L19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!L19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!L19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22664.14115176717},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!M19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!M19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!M19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23163.294846025205},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!N19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!N19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!N19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22008.816128243274},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!O19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!O19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!O19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22848.948135030427},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!P19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!P19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!P19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23239.152797541472},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Q19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Q19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Q19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18954.603635959003},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!R19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!R19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!R19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22099.521459460128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!S19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!S19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!S19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22891.697968985362},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!T19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!T19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!T19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22478.245175588039},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!U19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!U19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!U19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22225.638455406184},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!V19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!V19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!V19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18778.062442714123},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!W19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!W19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!W19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22783.253253813207},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!X19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!X19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!X19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18896.955900098557},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Y19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Y19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Y19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23147.502800807022},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Z19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Z19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Z19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22285.901475580384},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22249.236304918533},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18835.500060507082},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23586.702190358981},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23232.279860385275},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22734.69111016297},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22290.249613045889},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22978.73141541527},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22811.878125890104},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22389.539150808348},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22801.758665184319},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23222.094211319516},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22722.822212577172},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20244.490608774049},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20176.409946122476},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23216.813561285249},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21980.747468349728},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22105.010964899058},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21599.973608096476},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22292.344312676618},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17004.83208960258},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22444.127188859111},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22964.301656856656},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23553.148485887516},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21826.172683557626},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23411.805204361852},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17232.765460505896},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21717.18949258186},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22837.552954954233},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21665.896816555094},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20448.975794563663},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23046.053588256051},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20288.260112480089},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22576.062619619064},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23545.139918666882},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22953.273776036462},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23209.376718326737},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18875.038173926634},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22747.104787483266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23727.655699506162},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19307.25555949191},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22305.291191964872},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20058.838084138766},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22578.052416061953},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19918.561527365458},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23694.210232736277},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20724.214617637808},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22887.164755920319},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23175.937501071996},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22572.23135711794},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22272.085984999503},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15256.821094256906},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21053.196108106866},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22251.229264763635},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22565.247680527882},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22119.68550030292},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12120.243825604854},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22578.498892451411},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22037.423100261756},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21093.471628449322},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21393.688993638309},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19083.463582881377},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22465.343437699947},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21409.410087648892},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21126.503843635001},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22864.409808818469},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22789.706253716693},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20118.004355588109},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19715.471899795237},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23426.362786515248},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22468.389553440284},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22742.393647136134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22452.428537116466},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22578.117616325046},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21288.770075110675},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20681.108298165356},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22100.236575784042},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18313.953407500754},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23113.001753360099},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19189.18683809197},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17218.2435169688},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21312.697831789603},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23284.593659192098},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22294.570049837497},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22898.067747753143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23037.528825681213},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22647.257499873249},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17228.170373130575},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21932.085106662849},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21005.140121329739},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20518.52329520035},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22534.635068263782},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14934.24000224042},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22115.428870703683},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22849.965639645656},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5342.9658280617368},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22870.783078447101},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17920.536512718965},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22411.320384580467},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22453.806246904362},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22185.046435952398},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19793.119156527118},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22723.172180303027},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23013.470326600847},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22553.567879078633},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22689.688723773354},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22780.909111199555},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21779.660048623817},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ED19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ED19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ED19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22735.493781906134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20035.402038789176},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21204.348995982706},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21966.495254739726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22845.042271639879},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22923.049451756171},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21536.314664207872},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21227.297566622146},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23401.75749699086},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22166.249147959184},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19431.965518036352},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18341.256072578646},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22502.076021093828},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22346.161533044226},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ER19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ER19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ER19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22877.832472189904},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ES19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ES19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ES19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22999.102870262555},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ET19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ET19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ET19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19693.79963015395},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21236.462794616924},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16792.408165900055},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23002.384952153505},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21692.123708075207},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22783.014306145506},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19801.927361401522},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21516.185353988611},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22397.509826970108},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21128.671352348734},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22403.941885651777},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22370.34165332386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22967.802473388732},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21887.911171020478},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19818.75524548614},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19519.801280104461},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22731.639854745565},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16761.698306489874},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22723.008998429457},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23158.055761860243},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22904.295492377023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14103.110851479791},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23012.715942745948},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21981.594440582092},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18882.618413089942},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22031.97258125601},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22845.897733753234},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23054.346204024423},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22080.768237823973},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21173.132541638563},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22523.611464949208},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23153.49968997464},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11112.07243079514},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23509.05494731458},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20719.827550366339},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22299.09537971528},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22259.578999642956},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21655.376906220576},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22620.901576193814},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23014.08273118658},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22443.185324481361},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19538.900239913},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21417.818474845735},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19873.581894815135},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22033.326938987288},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19687.74862628548},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17875.744819914526},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22886.542715690241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22377.244364383718},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22187.177451762684},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23638.197604075627},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22298.072375212505},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22610.549782710441},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22596.12211975233},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21649.900160322988},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22376.257914607504},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15755.10946109016},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20541.070557324922},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22845.118723294661},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22671.604599442238},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21988.500018193077},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17907.753089495003},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22211.295935693113},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22916.507290057321},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22555.901277618112},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23292.500701123739},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21448.231948076387},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6234.0497300112038},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16461.764117553092},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21823.723612333171},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23554.587458658207},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22569.539121548762},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20673.647010752298},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22286.731987395953},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19298.077703235729},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22757.72675644582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22339.812015221665},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23456.959399622698},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21982.380708309105},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22245.904963180034},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18504.892980230572},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22445.433588663054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12631.308007850921},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20145.499810437857},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22405.727496519845},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21537.374893993736},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ID19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ID19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ID19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20599.995700061107},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22532.786403379865},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22864.230550259086},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22320.6338455929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21635.565632023783},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!II19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!II19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!II19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23054.617731403545},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21110.6046720419},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23221.81436103801},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23006.510744378094},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22622.135448541732},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21826.130921825417},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22612.907258079224},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22509.53064382065},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22848.721143979856},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22510.351487198299},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21546.031266184822},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21982.346041651403},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19565.455763918522},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22638.051448105471},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19101.443010426043},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21274.279265026376},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23479.29911766931},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23118.7213771959},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23153.823715837407},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22843.610607259179},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22076.48739262739},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20700.51887082386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23561.922184799962},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23088.29828588352},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21991.672662900011},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22320.722548172576},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22463.113915294951},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19962.674028115798},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22120.387450618142},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23126.609091020498},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22300.385089401196},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22359.094374613589},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20596.41608834967},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21689.360226231307},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22979.326771947151},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20078.073902117594},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22043.659866799902},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22811.891051294991},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23297.874288260969},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23289.270556030424},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22500.855894332464},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23212.35998833273},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22100.008116515157},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21429.698187100996},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22392.946118663032},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22902.20484914515},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19191.651634159847},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20823.01815481079},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23432.718290438312},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22259.141708968182},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21372.249371079793},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22438.474908906599},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22411.477819017033},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22826.850960809592},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22680.258372112079},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17579.724287245808},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22503.964007058916},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22043.238594720064},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15964.475629348748},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22555.408279376024},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22700.832582714313},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22547.652003345942},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23253.971095319102},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22734.796661018398},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23373.210550671858},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20685.166630901505},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22212.898608418222},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20169.089783736606},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22374.087529314598},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23813.072949727906},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22349.329739911427},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18619.16662032083},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22918.679841621775},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22575.969114642332},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22626.592318041712},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23256.17678451207},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22293.603621828355},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22620.075460751439},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23517.143590431959},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22714.975830757172},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20993.744775395218},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23339.766241551246},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23574.699135040726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23205.19256886439},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22314.621826931099},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18482.883114509874},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21466.963775219236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19366.770365910183},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22618.592427984106},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22858.422830827716},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22449.782694024128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18782.567735702705},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17453.345108131885},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23216.978233118731},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22006.158508942994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22058.022172435434},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22413.460433897417},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22593.387404733039},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ME19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ME19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ME19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12105.844256500122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13581.908117546482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22571.367579983256},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22045.567130459251},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23083.801968176194},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22527.658000215295},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ML19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ML19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ML19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23266.712980416167},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23448.515686588176},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21993.262704103512},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22778.396948805064},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21483.298384037469},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22476.254461145563},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17742.601161658054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22377.027718617344},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22506.961481199058},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22282.161291254513},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22847.887029182522},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22645.088849697851},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20264.158397319916},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23004.425954454975},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22369.82137959683},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22536.864200106127},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20523.508882843584},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22107.265781869024},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ND19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ND19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ND19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17127.816375732607},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20985.6845130697},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22219.28229452304},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22191.687329117267},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22899.730588325834},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22369.440581525247},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22446.390891445313},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21408.16564545525},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22705.037686701562},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15331.717923851455},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23158.981681946807},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23129.026157813762},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20006.403878018838},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21467.464439764244},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22617.479218642824},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20248.280611865543},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20928.035704482427},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22124.295173662649},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22833.581127566798},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22647.627548037755},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23070.454004624633},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20190.353196536806},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23597.244895358857},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19914.360094508043},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22951.967458705854},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22733.068606685887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22487.764600635659},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21624.375013992169},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21642.20660452425},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22507.347550503364},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23382.975600857862},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22081.399936997976},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20822.24461800453},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22952.90441823666},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23261.268126011455},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ON19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ON19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ON19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22366.542717593529},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23486.771389695117},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23160.656218437925},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22958.637886489043},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21908.529804216236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22741.780968289298},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22123.347418515139},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21987.030148602618},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22469.342647765978},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22888.976913741619},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22190.380348699102},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18415.796522714867},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22110.607744034114},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22879.511555970486},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22137.843377500769},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23054.68701501824},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16473.545534892637},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19403.807083410869},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19959.639915854081},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22688.418480549415},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23261.06853919242},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22363.507786894275},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13540.151875908157},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22064.817257537208},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21974.207845110952},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22018.695303296237},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19022.563153097333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22629.871767208311},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22703.457220656044},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16882.965914466891},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22937.751686126408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22150.490747835909},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20534.057424369064},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22437.452754977869},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19789.339640103262},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22916.913877453066},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23656.12535844852},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15949.367006312688},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22677.346270352897},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21456.399478118041},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23085.598849018439},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23622.340384236686},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22039.38944697037},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23266.939957088689},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22055.928102038037},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23086.779256976508},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23567.037865778089},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22550.172958339073},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23534.892960501718},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18886.428815855412},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20123.686643955803},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23145.631329647968},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22723.513500481931},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23137.935761576588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22970.122790461566},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23293.061151424859},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22815.085055005831},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10546.961871408723},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22236.137791061381},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22450.402231283057},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19473.268885741258},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22918.98907017332},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23410.410005346286},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23529.778787904994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20934.226989660703},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22842.043961551775},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19425.816782686074},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20107.081821928441},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21685.373369626483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23104.27855423067},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21434.215174053781},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22838.112389211197},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RH19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23348.515856886079},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RI19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22051.000712787274},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RJ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21861.825372722229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RK19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22364.042074352143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RL19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23263.312728940582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RM19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22140.296430462233},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RN19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23126.478610455964},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RO19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20230.983509763311},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RP19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23428.954585144005},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RQ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22061.930266628267},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RR19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22455.774317345527},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RS19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22592.412622777447},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RT19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21703.061906745632},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RU19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21316.499629353159},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RV19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22576.569042833587},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RW19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22003.117889148696},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RX19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20644.169422958392},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RY19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22793.800211953952},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RZ19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22427.145274658556},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SA19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21779.298672553748},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SB19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23771.081071519649},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SC19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18140.153321003443},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SD19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22362.606798935198},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SE19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22819.355646066739},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SF19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23509.84038389886},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C19-'Case 4 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SG19*AP_Factor+'Case 4 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22421.679246691845}]
[31,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!B34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!B34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!B34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21926.292405785258},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!C34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!C34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!C34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21733.954912221434},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!D34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!D34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!D34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22073.801207599823},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!E34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!E34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!E34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19090.063081601704},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!F34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!F34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!F34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21985.973415302673},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!G34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!G34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!G34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21309.38911683064},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!H34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!H34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!H34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":3069.6060692304927},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!I34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!I34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!I34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21185.544394181856},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!J34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!J34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!J34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22561.366104792098},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!K34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!K34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!K34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22079.625440966371},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!L34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!L34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!L34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22938.833748120236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!M34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!M34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!M34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22848.623436770093},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!N34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!N34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!N34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20394.661240202229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!O34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!O34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!O34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22672.177371555408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!P34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!P34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!P34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22545.625817799781},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Q34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Q34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Q34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22769.219199402014},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!R34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!R34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!R34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13192.369032074737},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!S34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!S34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!S34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23304.110575036499},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!T34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!T34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!T34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22004.810568622728},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!U34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!U34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!U34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21132.218974699328},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!V34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!V34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!V34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12781.135934409858},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!W34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!W34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!W34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16314.593569323533},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!X34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!X34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!X34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15578.144839351116},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Y34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Y34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Y34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21846.318221175879},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Z34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Z34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Z34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17876.986169366151},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20438.901115679502},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17761.259238443512},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23804.055859077969},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22767.39409459709},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22173.104365507603},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19321.702929072144},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10940.848002640263},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19100.019188879331},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19393.271014764759},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18109.024510911564},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21426.27037461074},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17735.431811338807},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21547.753137341679},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23290.796624958752},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21305.494218067859},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21519.187381101248},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21692.518721513879},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21767.855415360034},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17935.625696869782},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18692.10174746667},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21829.33629247894},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22946.873441643176},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7537.1290450751076},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22884.310486655471},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7519.3387899089976},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21862.290314956575},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22534.310577317963},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21836.9609939742},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10942.70484329027},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22958.148871043246},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13294.064451431403},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20538.393206678946},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21984.27742645469},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21731.270654106142},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17125.9714308939},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14369.533655848927},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22988.826872174446},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22632.352018063862},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22603.494522720383},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21929.104217385029},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18969.083986920134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13803.648050270311},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22210.547118378978},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23617.02859587998},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21167.014610403927},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20708.060195794293},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21359.314566228863},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15509.596514730471},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20052.577727176402},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16972.295697249676},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15443.290096350747},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18473.637373275811},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21593.502263432885},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22057.35581605211},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14003.419483278873},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21404.024282602026},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22171.340881074488},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12037.99772630673},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13786.247573631679},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18983.992418742469},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21985.923406230293},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21871.419665061345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21763.035290364784},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23059.572485148914},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14822.408208693083},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21171.461560144526},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20171.757555827124},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22511.079861919105},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17363.537754324825},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19710.887071676119},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13723.021650366036},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21996.2939445054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19955.915824925964},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11931.738363152659},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10522.164601031942},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17531.481886890579},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23392.464314675402},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12324.437321812073},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19311.487842944429},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22542.637126786976},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23207.439777559255},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18612.917546713019},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21765.173639210494},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20750.004997727548},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19449.892599736213},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22116.439492412177},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15461.386544591236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20876.02003912313},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22318.494527753388},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19723.900356261503},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19435.749604551602},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19491.325220005838},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21985.273685353983},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22233.449396733864},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12720.461423396699},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19587.83971060277},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18643.774852054143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21267.678718235245},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19597.908868018199},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22297.066726030236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22526.200002691388},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21256.526533849319},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6546.5544575061795},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22163.619799913144},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":3148.940866290799},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ED34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ED34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ED34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20047.751918181635},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20981.701585100818},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14936.515507103561},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10739.044935967422},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22374.634339083848},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22081.646051341613},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19295.539217263795},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21123.912649499827},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21659.56879364101},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21020.637410600451},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21390.192106971401},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14435.951751653896},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5134.6879871086203},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ER34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ER34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ER34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21718.042251419713},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ES34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ES34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ES34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21913.76853939471},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ET34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ET34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ET34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14038.181275029492},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5241.118328642995},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19358.063811195992},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22574.037212406831},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9887.2300062226386},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22731.834594266616},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21120.576742681762},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20517.811018562687},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21143.074076533674},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22034.583523422196},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21797.617101406016},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22655.709712006312},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17480.437538112667},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23780.968673961434},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21503.022821864055},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18552.367102807017},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22023.725340466095},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21504.923731377341},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21233.546224997794},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18645.872451998268},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21128.989746080591},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21197.902153503775},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14872.912306751763},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5963.816070275323},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18752.463255454619},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22376.320315450197},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15461.640953274136},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21362.480412254405},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21219.359786830464},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22496.925968887019},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20860.414361203893},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8764.2955285898242},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18959.800281374261},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22844.954491233679},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10713.652657839166},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21789.906231828285},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13934.52241061399},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17191.37355792605},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18653.327249794882},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19468.875491445669},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20180.126968293029},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20356.033868127546},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19413.771682064027},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22127.673248305146},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11744.678867211203},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16312.106951065558},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22124.560492146407},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15437.557197042936},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16611.256783688961},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22519.051222870865},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22419.202190792981},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21354.635920961631},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22721.256199062991},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17932.450942149884},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21823.262962601504},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18767.917644197805},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14311.001847330592},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21547.062654496309},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11196.843184670035},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13313.866436131242},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19399.219637361915},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21315.472334432205},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18141.450302741381},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20412.432139167588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21172.119157988694},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22513.67074267787},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21455.118597916826},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18921.04864887505},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12595.707476371483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22119.65157603057},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17213.336382275287},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22009.064810406897},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21562.641988838397},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12568.232977398176},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21970.160305455141},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17517.747996074391},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23441.130919020685},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21730.37843583585},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20341.895237698154},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21149.264436645099},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21966.133323418664},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19093.603026752215},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12946.573620226885},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19904.085285842135},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13983.557575474464},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21447.969651054435},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ID34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ID34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ID34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22295.268589721785},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21244.320344616935},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23242.310159511544},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10410.374582959621},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15872.877267369373},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!II34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!II34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!II34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20462.293887102613},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21185.353753178184},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23425.703046004877},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22017.13852866321},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22560.343178524839},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21254.352903478251},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22267.164504166947},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13783.11379807897},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22297.887761885897},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13104.383059500347},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8168.0637604500898},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16894.44016282661},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17704.096083687491},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22269.058537178938},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22851.836222809841},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17826.193001887881},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23110.494591031758},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22328.680958683741},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21846.639757364883},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21524.55773275665},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23554.741056772495},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21658.906725232453},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21566.444636770917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21259.7747259887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21140.714612583582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18945.651244876019},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19202.657134307781},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10947.86744099038},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21745.901313166232},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21965.663866252409},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17174.030481119458},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19311.828215227491},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19034.732381168698},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21112.325678948826},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23310.032525764855},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18944.183952436626},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21815.114427234716},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21757.073533053328},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21499.88532214825},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21816.282149771709},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21765.342231448263},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23042.245718410526},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15780.916451779598},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18461.709942855123},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21120.812206174087},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21911.561902414913},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17904.23494481932},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18368.426251248624},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22697.08369976173},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22131.654082814759},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15321.479629437143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21462.62194652504},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21161.084269454048},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22736.430211165945},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14679.428757642212},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22310.731011101168},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21873.30179272138},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22488.454749406439},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12842.403054062748},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19948.818310426683},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23440.324047515376},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21555.109697685126},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22494.924158956408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22368.938367193452},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22169.361543052462},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19957.535021276646},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9786.5335722107702},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19815.199826444634},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22961.113560589249},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21784.081683214772},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23118.502870064534},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7411.7566521167682},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18210.648428831671},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17926.67395614463},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20029.733460806503},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22509.325325132442},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22322.021332456461},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21900.605950969199},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21537.030211225283},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19975.259906514693},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17256.222232944172},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19154.711396131202},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22012.27173361215},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22214.488918529092},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19888.050642244707},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17907.018576604554},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13030.426966819245},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15774.73686964948},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22025.408179580354},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17268.255578543129},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21406.0025667802},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12397.88970028611},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17790.734022507459},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23166.104018180795},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14485.950554117078},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22482.020012820576},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22493.26986555933},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21200.68649696725},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ME34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ME34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ME34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13092.20508567905},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14299.838472099718},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15342.19005158471},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22835.670094872716},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20314.065584549287},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17256.335908988898},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ML34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ML34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ML34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21779.989303012975},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22288.256836962904},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17041.184416615637},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12211.30862227159},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14129.740988907712},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18964.758652864759},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13715.593982685134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22579.87463365943},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21531.104944469407},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6153.7446348708399},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22824.959723921467},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21622.784657123422},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20144.0150237329},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21306.125480206039},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17607.053341384402},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15870.178373737981},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17845.769345115004},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20378.663797890564},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ND34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ND34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ND34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9058.676822598125},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20502.362723755818},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21490.6887211106},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22568.322461576499},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17086.489344252241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21423.849574986554},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19027.805317074915},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16750.389605201122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22787.069511321763},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18534.682965241373},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21786.417622671594},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21196.813619464858},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21251.776692340078},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21973.508887722877},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17532.528714681262},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16466.928037398764},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21365.254908612736},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20909.306044484041},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17636.801695114529},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22909.665191475448},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20703.590182258733},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20586.647998050932},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23318.858269719527},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21107.329574815674},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22601.26046187575},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19911.285482995932},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22519.989639970921},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21835.289186716069},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8333.7979256891449},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20229.73816217656},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23780.144162371191},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21360.405980067666},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20781.556428882719},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22006.81905325353},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23280.545892846687},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23738.281664369006},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ON34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ON34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ON34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20771.988431496888},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22219.857418212137},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15112.575541280379},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21908.325271641879},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21270.24805802781},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21411.72935602723},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21377.076027997609},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19365.44595113612},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22763.163084339198},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22395.074703090049},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17825.538999306635},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21337.487930082123},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13210.080736662323},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21551.908696335435},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19766.243752355062},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12464.739415067397},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":32.884436532691325},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21953.904175985757},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21346.729409425003},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22432.155458358429},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18954.578340836972},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13838.828167285288},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21172.9459164086},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21861.592612448112},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11514.794494339676},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21697.877007417737},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22567.147614953305},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11948.818114976269},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6173.4668614093353},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12781.541021770419},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19798.116042751404},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17176.621442900985},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16747.625700710254},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18285.459369458418},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14956.526647063152},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22333.865130086502},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23443.142456952366},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8537.4709156495701},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21166.462643424071},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20015.176801656638},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21934.728365443625},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23272.18136306166},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22450.496317006284},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22272.941786420735},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22312.96339525087},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22233.088767854992},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22517.303181704854},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18488.315114023899},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22791.381763477348},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18830.468503919808},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13000.207351042576},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21938.342900912088},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22025.619457341298},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21755.929073354535},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21364.807374163269},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23470.323551266974},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22766.596428088393},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14367.862478298342},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15276.054996501944},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20907.321136291037},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17612.571899158425},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23425.110487172882},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21548.57662624881},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23204.025575642128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21634.275538585345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17289.394120025339},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18686.351142252635},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18710.386096051705},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20793.581629236982},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22058.356756673518},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14989.92762256143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22636.608251408539},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RH34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22784.368013181847},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RI34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21906.926806562955},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RJ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19881.99016799749},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RK34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21754.620105148882},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RL34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22664.260816237784},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RM34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20320.67568344457},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RN34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22661.680347685044},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RO34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11536.243241959084},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RP34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22257.849926284678},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RQ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9868.2672811229477},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RR34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16429.609310075808},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RS34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21914.075808074958},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RT34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17675.32743148931},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RU34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21132.129464636404},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RV34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22052.131763873087},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RW34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22753.164245208794},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RX34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13150.425753453177},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RY34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14027.31956370642},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RZ34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22267.353771756054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SA34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18237.841123595485},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SB34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22434.412144210637},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SC34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21665.094694566029},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SD34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21242.840615235811},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SE34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20394.493900688165},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SF34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22011.445843708534},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C34-'Case 4 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SG34*AP_Factor+'Case 4 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21313.62868967378}]
[45,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!B48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!B48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!B48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9167.0293755095518},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!C48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!C48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!C48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19594.339351562954},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!D48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!D48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!D48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14347.830717303095},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!E48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!E48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!E48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19912.011610479658},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!F48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!F48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!F48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21523.027804594229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!G48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!G48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!G48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11320.745390065791},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!H48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!H48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!H48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5318.685745257877},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!I48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!I48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!I48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19173.861064235498},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!J48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!J48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!J48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18745.214257838496},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!K48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!K48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!K48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14797.685946886468},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!L48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!L48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!L48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21860.103579019684},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!M48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!M48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!M48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22624.52732159229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!N48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!N48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!N48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10573.942619985684},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!O48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!O48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!O48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22612.727090326571},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!P48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!P48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!P48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20422.535229086574},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Q48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Q48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Q48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21404.950209910014},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!R48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!R48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!R48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18435.030735690008},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!S48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!S48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!S48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23039.941544977239},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!T48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!T48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!T48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15714.880182555455},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!U48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!U48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!U48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17048.258798041214},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!V48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!V48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!V48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11760.939944601723},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!W48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!W48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!W48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15858.769170157295},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!X48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!X48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!X48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13035.524069548985},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Y48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Y48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Y48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18290.284153218447},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!Z48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!Z48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!Z48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17184.570143162178},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21646.194389674882},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18186.426338399673},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23002.956357572311},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22541.35216539268},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19677.328176421124},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16930.616102589811},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17068.425155337096},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18449.885442550523},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13077.158397870648},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7308.814206065741},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19926.943046900957},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11294.907867786342},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13738.801401687484},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21321.531188342818},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23273.000461764492},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18062.069532810121},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13766.587313499074},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21729.233250521778},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21232.152251893887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10965.431019427477},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18630.677810692312},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9385.907007935024},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21359.73945151439},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8568.6615519940315},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21852.988721632442},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!AZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!AZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!AZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6937.6883473814596},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13740.104817373256},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20633.300212745697},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16186.140105493021},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21519.840644964661},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23634.121492406979},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21426.321300085918},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23296.678599212984},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19202.166158853703},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16323.979696990526},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12064.481208587385},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21366.409116270341},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22065.44890170592},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18196.607700961209},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22918.122840033164},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19562.045785327482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10805.915482736144},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17083.425946558695},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21638.616344029102},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19953.914042408782},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21504.700605689934},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22901.880207739148},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21165.931282101861},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20763.446360171882},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11611.258260935983},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!BZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!BZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!BZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11408.486284955923},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15775.421744745954},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13652.116395250752},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22154.375008513642},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10459.150550976412},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21718.292206786289},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21938.26134669179},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12161.216344240103},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12116.149177572319},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4663.446864466543},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8658.439805817352},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14413.342684221599},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21589.498003205044},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21850.040741909525},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16436.330729340916},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21669.317429147726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19753.248016741119},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22349.870636617241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17771.649453812744},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12273.063943659632},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8825.4088629283742},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21252.332057652813},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16507.778878196237},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21386.226868281086},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15817.445159147184},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!CZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!CZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!CZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22395.893193526321},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9012.4136346487976},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14273.181962759167},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23581.243677311017},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22118.010504727132},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18470.747219785604},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5355.8941504803843},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17364.023752590023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21454.154876957873},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19550.950095577071},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":1373.9556132057842},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7401.2469319359006},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15558.457937419887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18379.768047129888},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20583.006826392528},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22557.571828458451},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19243.995431589046},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10680.272209258552},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21640.13602124255},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14578.504416726351},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6143.5849618152461},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20572.60471004482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21802.365324905881},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21032.062535976933},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!DZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!DZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!DZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22492.525457145122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21359.158204626547},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17365.906151927389},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11833.355743202505},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ED48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ED48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ED48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14894.744671092632},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20966.929979274417},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21389.048655608331},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4498.0287744063608},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21338.623191585801},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22102.608488631697},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19379.560246222241},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22143.283822825229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22986.082897099583},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22002.789206326441},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21254.734503889933},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17171.805276278123},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9098.4377586597275},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ER48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ER48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ER48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13244.285041439945},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ES48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ES48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ES48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17165.680580775519},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ET48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ET48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ET48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6738.3156710594194},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8387.9323107949022},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18617.15688603208},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23283.332068298281},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11891.426538997754},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21853.564765918745},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!EZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!EZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!EZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18385.289941173691},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15639.238954687706},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11319.225752143262},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22231.154785116141},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18221.849018684396},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21988.985719025099},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21950.172012200037},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22507.725043955037},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13906.900361834014},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21783.695094392235},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13079.235658821117},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21995.757025088042},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21481.850943990044},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6857.3075672739396},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10986.325329693569},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21413.363474367539},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16161.345046029512},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16018.284816301841},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19039.127540629954},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21640.848611272231},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20031.146933805714},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15334.293424116095},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13709.446195274917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21566.965579745935},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18863.109657152479},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12986.319835949724},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!FZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!FZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!FZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21272.166202819335},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23193.228596702098},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9990.6983752324832},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9922.634743039258},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21147.860830330148},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16549.028999718135},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17123.141700629116},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21509.858600380434},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14215.740822116955},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18047.309194709131},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19559.983877016712},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21844.622610506307},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16680.533260762761},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23213.794241404128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12357.093967571236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5736.6048039880807},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20013.738166133899},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18085.081442534127},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14203.423481476384},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21858.168298740755},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17322.474176073469},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18847.057661972522},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21522.629224893106},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6893.2635922545669},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15480.830303157669},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!GZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!GZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!GZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4232.6944440680454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19737.772247654117},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17431.856094454481},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6603.0991174828087},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19685.43368906236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20606.989158726152},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12785.387895798644},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18641.662728512656},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15319.71758950458},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16975.183844825362},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4740.1314968543775},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18068.324257956483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18013.236923499382},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10850.409632246377},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13176.53888525149},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15645.63506190392},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18386.4239486482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15089.085864305282},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21988.019839412435},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21270.378687937642},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20806.083088878659},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20677.593037585619},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20464.562607295833},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21764.22636352363},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20350.254885346611},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":1203.0395753634548},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!HZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!HZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!HZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9616.4504264391635},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21140.025803050732},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12548.997935995552},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15714.253429820059},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ID48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ID48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ID48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14368.883440921243},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21970.000183052191},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22916.581584778964},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13182.934884061729},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!II48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!II48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!II48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16163.955904583268},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18531.539558287575},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18405.750725318405},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15579.301321160276},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20996.000079752299},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20320.339107735563},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17241.011387459501},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19205.988719074408},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21499.48795524193},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18063.075137949898},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15170.228199246025},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":407.02530864711298},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17019.896863331218},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21135.983249324512},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10124.341121920552},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18114.402691084812},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21425.716820663314},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!IZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!IZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!IZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13880.633703128908},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21709.349637318275},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7093.3619240221124},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22864.853265810489},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13741.314016005243},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22779.383716936027},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9681.3072779849917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18737.316063463699},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21182.893118025015},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19696.747265368635},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4024.9391674660001},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22432.908325343731},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9521.4604765266959},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8747.4961307542035},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12431.76383476664},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16505.221976651213},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15046.560717365643},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21542.673018659454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20433.111200551342},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6776.3920413293563},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16688.68891937879},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12340.415155214951},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9747.1878794679196},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17521.885596930708},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22283.33513990197},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13086.86082706424},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!JZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!JZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!JZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20206.679412159887},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22674.067169321537},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21173.945414720714},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11211.876669016874},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12897.991725297088},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21246.289702516311},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21221.66071294657},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5182.8268156343511},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17099.939960382122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20202.290020344059},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13725.015044737516},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21173.957271200597},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":3159.8922426318022},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16726.587600244307},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14873.716483442917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21230.176079774261},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11472.237228698837},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16409.797056862943},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22971.994496906504},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21742.776665442478},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20956.841911754676},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21687.494153892163},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20467.678512662489},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6425.1486658479662},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16598.435366684931},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":98.249403343404992},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!KZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!KZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!KZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15462.570426389562},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22089.671005075939},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21337.789137310938},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21806.021184729296},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9943.9993653039473},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10.64477586715293},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6572.6968828719291},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12208.855143334496},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22057.308553734216},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17075.655484571274},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21383.813635442086},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6582.037256378524},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16421.802363219136},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7685.0887351713809},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21267.935158797554},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22043.587678149215},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21787.811024533872},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21613.854698157193},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16278.587077274104},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21823.83982434911},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10568.019235201788},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21730.514301063853},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2625.9275203775433},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21354.050122822096},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9739.22221798801},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20010.096997038821},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!LZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!LZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!LZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21522.517502090694},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18400.583570359802},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22707.422775951523},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17439.110472685261},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21622.945698731659},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ME48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ME48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ME48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10024.496542332246},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21392.034635776352},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23010.666584167611},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15532.494726794328},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21781.497809760283},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10762.008908141617},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21244.09812100427},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ML48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ML48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ML48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18809.568939716279},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21280.426254117352},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21266.508974437271},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11466.787314485542},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16420.634150386664},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21410.325704501975},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16514.481008866693},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15513.122756040146},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21786.08863897041},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9557.8579824134522},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21302.482424860922},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15317.44723634766},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11066.947444516094},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15232.125514576104},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!MZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!MZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!MZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20841.179564601862},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6779.0636464615382},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17159.223196181338},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20486.996416768266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ND48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ND48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ND48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19017.744843127712},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21611.986240018858},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":487.18514957321531},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21880.887201721318},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12353.784001601236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15480.329748350727},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5675.6558967075543},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12818.92025962168},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22382.909018115886},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7708.6488497893388},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21289.317436909667},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17705.660723489411},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22469.02081230437},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19837.638128082403},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20053.104961607674},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7068.1062188039141},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17692.896122765633},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20821.943816162428},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2239.3285195855642},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15762.258316887106},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14216.653100601299},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14321.852159667704},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!NZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!NZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!NZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21684.396813367755},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21866.155321638034},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21544.177643969313},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16120.266797307668},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20316.139464474985},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21317.217281586691},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6440.0775532948137},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16041.804262342102},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22650.687907141601},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11382.158884384155},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20139.264374772029},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22235.993266304722},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21546.679656336571},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23591.310218962433},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!ON48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!ON48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!ON48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15346.009171636366},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22164.34079569727},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5433.3706006921639},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13890.012748755207},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21144.043226622613},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21252.936589010445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12734.983604663274},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21448.963237546312},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22066.679061437393},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21264.536715202557},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21505.816412370055},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22018.327331139393},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!OZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!OZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!OZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9613.9971164339986},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20386.525217942137},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14524.539899088501},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6530.7907198908579},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":3618.7668284893589},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22118.051213519007},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14499.134642815861},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16134.018255786006},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21443.360532656821},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9904.6221497360548},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14464.06205228163},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":2698.3412866682884},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13637.01793118535},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21273.959389749409},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18981.337294376986},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12728.335156401221},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13734.425642634673},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12055.36828420647},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":8640.0717769968087},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12321.639864008901},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21145.706042593112},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4235.5468641187726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7893.3273096850317},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21094.460399543252},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21356.809280088142},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13662.123422194269},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!PZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!PZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!PZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19813.322411129517},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17093.604363529197},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21140.993855558998},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22678.69312447917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18880.533615339071},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11906.097371153188},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15484.780193477291},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21812.10233427956},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21530.419903707145},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9969.8016811139332},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21143.63266416777},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18506.616888055112},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10877.841465078225},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21215.483664098803},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15227.88520584652},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21294.171530363419},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21753.458043345789},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22838.2709337054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13714.776506633269},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19366.585713621753},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15909.63692676336},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12684.313021593252},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18603.828565926862},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23239.495787418753},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18432.980152662843},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23185.802724794536},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!QZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!QZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!QZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21410.991670161631},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13096.059278224157},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15786.478189937216},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21667.619232078181},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5120.7826604609254},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20363.956624070714},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19296.199965304506},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22184.462657484895},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RH48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21013.48876885221},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RI48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17284.497053369822},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RJ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14108.155036475468},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RK48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21418.588678298987},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RL48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21386.303566105584},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RM48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13774.447540190531},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RN48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22207.46442866118},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RO48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5359.12733900065},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RP48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18878.534619643888},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RQ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":7959.1881798673876},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RR48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19650.203705635955},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RS48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14740.458474951713},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RT48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17669.639627082921},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RU48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21104.537918787257},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RV48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19277.485531262198},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RW48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16223.953670896484},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RX48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":1530.8811021556503},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RY48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14015.38447065855},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!RZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!RZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!RZ48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21275.813502449098},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SA48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21883.171252260014},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SB48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21445.698117191685},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SC48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9477.8708878928956},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SD48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19963.561390228624},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SE48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16054.848946035323},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SF48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22154.283814709877},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 4 - Residual Benefit'!SG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 4 - Residual Benefit'!SG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 4 - LA'!$C48-'Case 4 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 4 - Residual Benefit'!SG48*AP_Factor+'Case 4 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12190.51508571818}]

{"sheet":"Case 4 - Utility","index":23,"n_rows":144,"n_cols":503,"rows_kept":7,"cut":true,"hidden":true,"merged":[[55,0,55,1],[6,0,6,1],[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Utility"]
[null,"Expected Utility","Risk-adj Measure",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
["Income",{"$f":"AVERAGE(D3:SI3)","v":-2.9425804041368706E-32},{"$f":"(B3/(SUMPRODUCT('Case 1 - Utility'!$E$3:$E$48,'Case 1 - Utility'!$G$3:$G$48) )*(1-Inputs!$C$14))^(1/(1-Inputs!$C$14))","v":37043.596315901086},{"$f":"SUMPRODUCT($B$9:$B$54,D9:D54)","v":-2.9669366251348805E-32},{"$f":"SUMPRODUCT($B$9:$B$54,E9:E54)","v":-2.9491764052942828E-32},-2.9669366251348805E-32,-2.9419682487536732E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9311264613750418E-32,-2.7051312070986984E-32,-2.9594302385266301E-32,-2.9406237640173442E-32,-2.9519723621107129E-32,-2.9628522415569254E-32,-2.9517927873182932E-32,-2.8925225960512912E-32,-2.9668792303734156E-32,-2.9669366251348805E-32,-2.9349551129330538E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9497422087297464E-32,-2.9669366251348805E-32,-2.9089487603714072E-32,-2.9669366251348805E-32,-2.9604017790973551E-32,-2.9669366251348805E-32,-2.8063322374756279E-32,-2.8514722785233946E-32,-2.9629016525892359E-32,-2.9649942680987918E-32,-2.9354659298923551E-32,-2.9618956877768709E-32,-2.9669366251348805E-32,-2.9333783924873563E-32,-2.7818608223239455E-32,-2.9339236458846625E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.8768920738800793E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9397678720627019E-32,-2.9406138360357156E-32,-2.8269628120722452E-32,-2.9669366251348805E-32,-2.9163070810825936E-32,-2.9669366251348805E-32,-2.9622697486434886E-32,-2.8720811039610554E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.8896726842502577E-32,-2.9669366251348805E-32,-2.9558999458743515E-32,-2.8624314364370548E-32,-2.9512874513644051E-32,-2.9056862617698216E-32,-2.9669366251348805E-32,-2.9420264059632024E-32,-2.7801330402858152E-32,-2.96383502866454E-32,{"$f":"SUMPRODUCT($B$9:$B$54,BQ9:BQ54)","v":-2.9448948829086774E-32},-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9639077488662485E-32,-2.8106009617849152E-32,-2.9669366251348805E-32,-2.9251848329403749E-32,-2.9020671213259582E-32,-2.950380680240421E-32,-2.9644512580627061E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9640868795439351E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9633565213818422E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.925394626387028E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.8062044187943863E-32,-2.9669366251348805E-32,-2.9644600103164991E-32,-2.9669366251348805E-32,-2.962583027414678E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.962327417637001E-32,-2.9669366251348805E-32,-2.8463197170217665E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9653079965999451E-32,-2.8755010793482695E-32,-2.9574095442456806E-32,-2.8654873150211448E-32,-2.9388593042966274E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9656726665786432E-32,-2.9669366251348805E-32,-2.9669335766224209E-32,-2.9634912459954244E-32,-2.9669366251348805E-32,-2.9442675734714145E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9581883657694769E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9536148119757593E-32,-2.8971735644071871E-32,-2.9669366251348805E-32,{"$f":"SUMPRODUCT($B$9:$B$54,EC9:EC54)","v":-2.9669366251348805E-32},-2.9421604783647263E-32,-2.9669366251348805E-32,-2.9656985853740912E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.962606764549944E-32,-2.8588677779788019E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.8977620649603761E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9668243977821961E-32,-2.921260047376467E-32,-2.9580499408284357E-32,-2.9468039958160969E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9488848799338445E-32,-2.9669366251348805E-32,-2.8197399479992447E-32,-2.9386493848653113E-32,-2.9669366251348805E-32,-2.9648208110638114E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669101966974111E-32,-2.9651234191021415E-32,-2.7669973580597724E-32,-2.9285372617702088E-32,-2.9669366251348805E-32,-2.9634960306131013E-32,-2.9669366251348805E-32,-2.9603668366069102E-32,-2.9669366251348805E-32,-2.9462660112565564E-32,-2.9104677267051136E-32,-2.9538540407642775E-32,-2.9669366251348805E-32,-2.9062626895599015E-32,-2.9647189179079218E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.822526545472852E-32,-2.9128863590044418E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9427608677438775E-32,-2.9035920563379393E-32,-2.9669366251348805E-32,-2.854691184702445E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9665899990038552E-32,-2.9669366251348805E-32,-2.9431701163834137E-32,-2.9609110424466172E-32,-2.9538586912988422E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,{"$f":"SUMPRODUCT($B$9:$B$54,GO9:GO54)","v":-2.9669366251348805E-32},-2.9669337930055276E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9336558820970653E-32,-2.9624508181129584E-32,-2.9669366251348805E-32,-2.8213243125294078E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9546306309788324E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.945189788057073E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9313661077197515E-32,-2.9288466624436122E-32,-2.9294989539011284E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.8832651153751114E-32,-2.9642289895994997E-32,-2.9665304396956616E-32,-2.9548281740490528E-32,-2.9669366251348805E-32,-2.9273417748072363E-32,-2.9669366251348805E-32,-2.8858787452274559E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9479309794137681E-32,-2.9669366251348805E-32,-2.9102216989421786E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9511752117980334E-32,-2.9669366251348805E-32,-2.8455951438926589E-32,-2.8977909405523813E-32,-2.9582220836510106E-32,-2.9669366251348805E-32,-2.9554970623490797E-32,-2.9669366251348805E-32,-2.9555977750800065E-32,-2.9641858389902192E-32,-2.9616037524416785E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9667453580771471E-32,-2.9669331526513077E-32,-2.9669366251348805E-32,{"$f":"SUMPRODUCT($B$9:$B$54,JA9:JA54)","v":-2.8371425577311572E-32},-2.878823913689216E-32,-2.9229016912712142E-32,-2.9432989937743344E-32,-2.9590393376432733E-32,-2.9669366251348805E-32,-2.8834995432271122E-32,-2.9423080093629712E-32,-2.9669366251348805E-32,-2.9664274680592296E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9567256430033311E-32,-2.9200637791947373E-32,-2.9635622578510925E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.8963742391262625E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9585238671202669E-32,-2.879361018151356E-32,-2.9250477278843661E-32,-2.9617982031748944E-32,-2.7792846092305635E-32,-2.9646738126080744E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9656180835105161E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.8433155863343626E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9413909279667197E-32,-2.9496151143522419E-32,-2.9669366251348805E-32,-2.9655021695406133E-32,-2.7362495920648714E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9413831460349357E-32,-2.7206281703244358E-32,-2.9250865967388184E-32,-2.9669366251348805E-32,-2.8941189316053357E-32,-2.9669366251348805E-32,-2.9062543840920016E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9634568121877197E-32,-2.8206880780989902E-32,-2.9399835989913903E-32,-2.9650026213442628E-32,-2.9570748378685724E-32,-2.9669366251348805E-32,-2.9513133865482302E-32,-2.8466274200785478E-32,-2.9481159758122829E-32,-2.9669366251348805E-32,{"$f":"SUMPRODUCT($B$9:$B$54,LM9:LM54)","v":-2.8849473190754969E-32},-2.9590788379152723E-32,-2.9669366251348805E-32,-2.9343417580565067E-32,-2.8274632731902448E-32,-2.9085342419057256E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9598518982557721E-32,-2.9593202671882688E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.8573384149238155E-32,-2.9669366251348805E-32,-2.9647904367059145E-32,-2.961833008310962E-32,-2.9660070921926728E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.7852502830973164E-32,-2.9548940011927391E-32,-2.9669366251348805E-32,-2.9194472597811917E-32,-2.9588275479358151E-32,-2.9157593972092786E-32,-2.8381470333353136E-32,-2.9669366251348805E-32,-2.9665701678314207E-32,-2.9669366251348805E-32,-2.9668972803079425E-32,-2.9669366251348805E-32,-2.9667914621679325E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9533686881099293E-32,-2.9514661991436021E-32,-2.9669366251348805E-32,-2.952037829172935E-32,-2.9429971616243799E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9612909421339483E-32,-2.9662100666977393E-32,-2.9523383229137637E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9332949916645033E-32,-2.9669366251348805E-32,-2.9433610608502748E-32,-2.9019685801211953E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9629816742604097E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9452296688786002E-32,{"$f":"SUMPRODUCT($B$9:$B$54,NY9:NY54)","v":-2.9482911824654977E-32},-2.9365192890259664E-32,-2.9669366251348805E-32,-2.8143335019263626E-32,-2.9669366251348805E-32,-2.8652372039826639E-32,-2.9578307720310093E-32,-2.9498098057311809E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9491604915221375E-32,-2.8667207295618049E-32,-2.9504876896795817E-32,-2.9669366251348805E-32,-2.9467321395159382E-32,-2.7345363676530814E-32,-2.8334673887406886E-32,-2.9669366251348805E-32,-2.871311397928039E-32,-2.9496515379408444E-32,-2.9385843087554072E-32,-2.9669366251348805E-32,-2.9636883841825874E-32,-2.9669366251348805E-32,-2.965588692808694E-32,-2.9663897961547062E-32,-2.9463598763279717E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9410229241807557E-32,-2.9329477640879609E-32,-2.9346556880959417E-32,-2.9669366251348805E-32,-2.9669309409394581E-32,-2.9669366251348805E-32,-2.9477224938454221E-32,-2.8299734247691968E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.966637334185873E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.960109255658105E-32,-2.9669366251348805E-32,-2.9565245291676316E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9569193360883574E-32,-2.9669366251348805E-32,-2.9341515525636901E-32,-2.7996342521528586E-32,-2.9669366251348805E-32,-2.9655133038802741E-32,-2.9596322503765501E-32,-2.9578364441439202E-32,-2.7543944542302761E-32,-2.9669366251348805E-32,-2.9316956757778869E-32,-2.9669366251348805E-32,-2.9537083323719485E-32,-2.8345919074614492E-32,{"$f":"SUMPRODUCT($B$9:$B$54,QK9:QK54)","v":-2.9669366251348805E-32},-2.782565991268867E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.8783397705184606E-32,-2.9545359865764044E-32,-2.8930474758020266E-32,-2.960545453638036E-32,-2.8084180617620527E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9062251310268254E-32,-2.919675464453421E-32,-2.7887484239131639E-32,-2.9669366251348805E-32,-2.9213941786664323E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9140814526035597E-32,-2.9669366251348805E-32,-2.9528726241758479E-32,-2.7486229667140686E-32,-2.9571291527860444E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.8119952372310498E-32,-2.9607157021893937E-32,-2.9254218798482611E-32,-2.9669366251348805E-32,-2.9095721306311479E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9159149084402609E-32,-2.9654845351624143E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9668644033219485E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.9669366251348805E-32,-2.7569937287182309E-32,-2.9669366251348805E-32,-2.9664951373824037E-32,-2.9463384036546433E-32,-2.8399920299125429E-32,-2.9669366251348805E-32]
[12,{"$f":"VLOOKUP(A21+Inputs!$C$4,'Life Tables'!$A$5:$E$155,IF(Inputs!$C$5=\"Male\",3,5),FALSE)","v":0.79287175436729107},null,{"$f":"MAX('Case 4 - AP'!B15,'Case 4 - Income'!B15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!C15,'Case 4 - Income'!C15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!D15,'Case 4 - Income'!D15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!E15,'Case 4 - Income'!E15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4311341729216476E-33},{"$f":"MAX('Case 4 - AP'!F15,'Case 4 - Income'!F15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!G15,'Case 4 - Income'!G15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!H15,'Case 4 - Income'!H15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!I15,'Case 4 - Income'!I15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3780452119325157E-33},{"$f":"MAX('Case 4 - AP'!J15,'Case 4 - Income'!J15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2546238783660128E-33},{"$f":"MAX('Case 4 - AP'!K15,'Case 4 - Income'!K15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!L15,'Case 4 - Income'!L15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3866901194200172E-33},{"$f":"MAX('Case 4 - AP'!M15,'Case 4 - Income'!M15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!N15,'Case 4 - Income'!N15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4533246938259058E-33},{"$f":"MAX('Case 4 - AP'!O15,'Case 4 - Income'!O15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4959515423059632E-33},{"$f":"MAX('Case 4 - AP'!P15,'Case 4 - Income'!P15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3468093736512529E-33},{"$f":"MAX('Case 4 - AP'!Q15,'Case 4 - Income'!Q15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!R15,'Case 4 - Income'!R15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!S15,'Case 4 - Income'!S15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!T15,'Case 4 - Income'!T15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!U15,'Case 4 - Income'!U15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!V15,'Case 4 - Income'!V15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!W15,'Case 4 - Income'!W15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3998362151908521E-33},{"$f":"MAX('Case 4 - AP'!X15,'Case 4 - Income'!X15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!Y15,'Case 4 - Income'!Y15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.401711989246896E-33},{"$f":"MAX('Case 4 - AP'!Z15,'Case 4 - Income'!Z15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AA15,'Case 4 - Income'!AA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AB15,'Case 4 - Income'!AB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AC15,'Case 4 - Income'!AC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3725060622415623E-33},{"$f":"MAX('Case 4 - AP'!AD15,'Case 4 - Income'!AD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4162515411049269E-33},{"$f":"MAX('Case 4 - AP'!AE15,'Case 4 - Income'!AE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AF15,'Case 4 - Income'!AF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AG15,'Case 4 - Income'!AG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.416413618386199E-33},{"$f":"MAX('Case 4 - AP'!AH15,'Case 4 - Income'!AH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AI15,'Case 4 - Income'!AI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AJ15,'Case 4 - Income'!AJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.42942781352988E-33},{"$f":"MAX('Case 4 - AP'!AK15,'Case 4 - Income'!AK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3733624439008173E-33},{"$f":"MAX('Case 4 - AP'!AL15,'Case 4 - Income'!AL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AM15,'Case 4 - Income'!AM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AN15,'Case 4 - Income'!AN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AO15,'Case 4 - Income'!AO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4395730558781768E-33},{"$f":"MAX('Case 4 - AP'!AP15,'Case 4 - Income'!AP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AQ15,'Case 4 - Income'!AQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AR15,'Case 4 - Income'!AR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AS15,'Case 4 - Income'!AS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AT15,'Case 4 - Income'!AT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AU15,'Case 4 - Income'!AU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.365007684426091E-33},{"$f":"MAX('Case 4 - AP'!AV15,'Case 4 - Income'!AV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AW15,'Case 4 - Income'!AW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3448122579739957E-33},{"$f":"MAX('Case 4 - AP'!AX15,'Case 4 - Income'!AX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!AY15,'Case 4 - Income'!AY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3879266214848614E-33},{"$f":"MAX('Case 4 - AP'!AZ15,'Case 4 - Income'!AZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BA15,'Case 4 - Income'!BA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4459780717495355E-33},{"$f":"MAX('Case 4 - AP'!BB15,'Case 4 - Income'!BB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.274775419499725E-33},{"$f":"MAX('Case 4 - AP'!BC15,'Case 4 - Income'!BC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BD15,'Case 4 - Income'!BD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BE15,'Case 4 - Income'!BE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3568899469556712E-33},{"$f":"MAX('Case 4 - AP'!BF15,'Case 4 - Income'!BF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BG15,'Case 4 - Income'!BG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BH15,'Case 4 - Income'!BH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2985462050017131E-33},{"$f":"MAX('Case 4 - AP'!BI15,'Case 4 - Income'!BI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4792176245285679E-33},{"$f":"MAX('Case 4 - AP'!BJ15,'Case 4 - Income'!BJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3494459394739836E-33},{"$f":"MAX('Case 4 - AP'!BK15,'Case 4 - Income'!BK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BL15,'Case 4 - Income'!BL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3848334571433972E-33},{"$f":"MAX('Case 4 - AP'!BM15,'Case 4 - Income'!BM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2546238783660128E-33},{"$f":"MAX('Case 4 - AP'!BN15,'Case 4 - Income'!BN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BO15,'Case 4 - Income'!BO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3960044419384724E-33},{"$f":"MAX('Case 4 - AP'!BP15,'Case 4 - Income'!BP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BQ15,'Case 4 - Income'!BQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BR15,'Case 4 - Income'!BR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BS15,'Case 4 - Income'!BS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BT15,'Case 4 - Income'!BT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BU15,'Case 4 - Income'!BU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4130635828202984E-33},{"$f":"MAX('Case 4 - AP'!BV15,'Case 4 - Income'!BV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4143280075123669E-33},{"$f":"MAX('Case 4 - AP'!BW15,'Case 4 - Income'!BW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3881835794507878E-33},{"$f":"MAX('Case 4 - AP'!BX15,'Case 4 - Income'!BX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BY15,'Case 4 - Income'!BY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!BZ15,'Case 4 - Income'!BZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CA15,'Case 4 - Income'!CA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CB15,'Case 4 - Income'!CB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CC15,'Case 4 - Income'!CC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CD15,'Case 4 - Income'!CD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CE15,'Case 4 - Income'!CE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CF15,'Case 4 - Income'!CF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CG15,'Case 4 - Income'!CG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CH15,'Case 4 - Income'!CH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CI15,'Case 4 - Income'!CI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CJ15,'Case 4 - Income'!CJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CK15,'Case 4 - Income'!CK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CL15,'Case 4 - Income'!CL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CM15,'Case 4 - Income'!CM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3384779225957732E-33},{"$f":"MAX('Case 4 - AP'!CN15,'Case 4 - Income'!CN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CO15,'Case 4 - Income'!CO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CP15,'Case 4 - Income'!CP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CQ15,'Case 4 - Income'!CQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3662127732144274E-33},{"$f":"MAX('Case 4 - AP'!CR15,'Case 4 - Income'!CR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CS15,'Case 4 - Income'!CS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CT15,'Case 4 - Income'!CT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CU15,'Case 4 - Income'!CU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CV15,'Case 4 - Income'!CV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CW15,'Case 4 - Income'!CW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CX15,'Case 4 - Income'!CX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4528570331039936E-33},{"$f":"MAX('Case 4 - AP'!CY15,'Case 4 - Income'!CY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!CZ15,'Case 4 - Income'!CZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3071057250738626E-33},{"$f":"MAX('Case 4 - AP'!DA15,'Case 4 - Income'!DA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DB15,'Case 4 - Income'!DB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DC15,'Case 4 - Income'!DC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DD15,'Case 4 - Income'!DD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4220064217366405E-33},{"$f":"MAX('Case 4 - AP'!DE15,'Case 4 - Income'!DE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DF15,'Case 4 - Income'!DF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3050468795768829E-33},{"$f":"MAX('Case 4 - AP'!DG15,'Case 4 - Income'!DG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4262636720485431E-33},{"$f":"MAX('Case 4 - AP'!DH15,'Case 4 - Income'!DH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DI15,'Case 4 - Income'!DI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DJ15,'Case 4 - Income'!DJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DK15,'Case 4 - Income'!DK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DL15,'Case 4 - Income'!DL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DM15,'Case 4 - Income'!DM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DN15,'Case 4 - Income'!DN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DO15,'Case 4 - Income'!DO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DP15,'Case 4 - Income'!DP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DQ15,'Case 4 - Income'!DQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DR15,'Case 4 - Income'!DR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DS15,'Case 4 - Income'!DS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DT15,'Case 4 - Income'!DT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DU15,'Case 4 - Income'!DU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DV15,'Case 4 - Income'!DV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DW15,'Case 4 - Income'!DW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DX15,'Case 4 - Income'!DX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DY15,'Case 4 - Income'!DY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!DZ15,'Case 4 - Income'!DZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EA15,'Case 4 - Income'!EA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EB15,'Case 4 - Income'!EB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4263576568357272E-33},{"$f":"MAX('Case 4 - AP'!EC15,'Case 4 - Income'!EC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!ED15,'Case 4 - Income'!ED15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EE15,'Case 4 - Income'!EE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EF15,'Case 4 - Income'!EF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EG15,'Case 4 - Income'!EG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EH15,'Case 4 - Income'!EH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EI15,'Case 4 - Income'!EI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3040209607109396E-33},{"$f":"MAX('Case 4 - AP'!EJ15,'Case 4 - Income'!EJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EK15,'Case 4 - Income'!EK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EL15,'Case 4 - Income'!EL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3441137139139158E-33},{"$f":"MAX('Case 4 - AP'!EM15,'Case 4 - Income'!EM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EN15,'Case 4 - Income'!EN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EO15,'Case 4 - Income'!EO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EP15,'Case 4 - Income'!EP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.503423038273059E-33},{"$f":"MAX('Case 4 - AP'!EQ15,'Case 4 - Income'!EQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4149711735138584E-33},{"$f":"MAX('Case 4 - AP'!ER15,'Case 4 - Income'!ER15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!ES15,'Case 4 - Income'!ES15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!ET15,'Case 4 - Income'!ET15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EU15,'Case 4 - Income'!EU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EV15,'Case 4 - Income'!EV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EW15,'Case 4 - Income'!EW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EX15,'Case 4 - Income'!EX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!EY15,'Case 4 - Income'!EY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.422157786457691E-33},{"$f":"MAX('Case 4 - AP'!EZ15,'Case 4 - Income'!EZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.374243456716471E-33},{"$f":"MAX('Case 4 - AP'!FA15,'Case 4 - Income'!FA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FB15,'Case 4 - Income'!FB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FC15,'Case 4 - Income'!FC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FD15,'Case 4 - Income'!FD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FE15,'Case 4 - Income'!FE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FF15,'Case 4 - Income'!FF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FG15,'Case 4 - Income'!FG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3846387178394483E-33},{"$f":"MAX('Case 4 - AP'!FH15,'Case 4 - Income'!FH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3853875546303603E-33},{"$f":"MAX('Case 4 - AP'!FI15,'Case 4 - Income'!FI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FJ15,'Case 4 - Income'!FJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FK15,'Case 4 - Income'!FK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FL15,'Case 4 - Income'!FL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FM15,'Case 4 - Income'!FM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FN15,'Case 4 - Income'!FN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4390063406371791E-33},{"$f":"MAX('Case 4 - AP'!FO15,'Case 4 - Income'!FO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FP15,'Case 4 - Income'!FP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FQ15,'Case 4 - Income'!FQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FR15,'Case 4 - Income'!FR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3664968412635454E-33},{"$f":"MAX('Case 4 - AP'!FS15,'Case 4 - Income'!FS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FT15,'Case 4 - Income'!FT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FU15,'Case 4 - Income'!FU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FV15,'Case 4 - Income'!FV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2546238783660128E-33},{"$f":"MAX('Case 4 - AP'!FW15,'Case 4 - Income'!FW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FX15,'Case 4 - Income'!FX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FY15,'Case 4 - Income'!FY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!FZ15,'Case 4 - Income'!FZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4125741739639799E-33},{"$f":"MAX('Case 4 - AP'!GA15,'Case 4 - Income'!GA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GB15,'Case 4 - Income'!GB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GC15,'Case 4 - Income'!GC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3007377999311937E-33},{"$f":"MAX('Case 4 - AP'!GD15,'Case 4 - Income'!GD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GE15,'Case 4 - Income'!GE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GF15,'Case 4 - Income'!GF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5004667117669116E-33},{"$f":"MAX('Case 4 - AP'!GG15,'Case 4 - Income'!GG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GH15,'Case 4 - Income'!GH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4144741513943623E-33},{"$f":"MAX('Case 4 - AP'!GI15,'Case 4 - Income'!GI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GJ15,'Case 4 - Income'!GJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3893861051280015E-33},{"$f":"MAX('Case 4 - AP'!GK15,'Case 4 - Income'!GK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GL15,'Case 4 - Income'!GL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GM15,'Case 4 - Income'!GM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GN15,'Case 4 - Income'!GN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GO15,'Case 4 - Income'!GO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GP15,'Case 4 - Income'!GP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GQ15,'Case 4 - Income'!GQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GR15,'Case 4 - Income'!GR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GS15,'Case 4 - Income'!GS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GT15,'Case 4 - Income'!GT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3030708727369099E-33},{"$f":"MAX('Case 4 - AP'!GU15,'Case 4 - Income'!GU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GV15,'Case 4 - Income'!GV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GW15,'Case 4 - Income'!GW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4126127678444152E-33},{"$f":"MAX('Case 4 - AP'!GX15,'Case 4 - Income'!GX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GY15,'Case 4 - Income'!GY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!GZ15,'Case 4 - Income'!GZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HA15,'Case 4 - Income'!HA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HB15,'Case 4 - Income'!HB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HC15,'Case 4 - Income'!HC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HD15,'Case 4 - Income'!HD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HE15,'Case 4 - Income'!HE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HF15,'Case 4 - Income'!HF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HG15,'Case 4 - Income'!HG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3908003825055886E-33},{"$f":"MAX('Case 4 - AP'!HH15,'Case 4 - Income'!HH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3981036727871189E-33},{"$f":"MAX('Case 4 - AP'!HI15,'Case 4 - Income'!HI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HJ15,'Case 4 - Income'!HJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HK15,'Case 4 - Income'!HK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HL15,'Case 4 - Income'!HL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HM15,'Case 4 - Income'!HM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HN15,'Case 4 - Income'!HN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3416286587251331E-33},{"$f":"MAX('Case 4 - AP'!HO15,'Case 4 - Income'!HO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HP15,'Case 4 - Income'!HP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HQ15,'Case 4 - Income'!HQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3974030572787697E-33},{"$f":"MAX('Case 4 - AP'!HR15,'Case 4 - Income'!HR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HS15,'Case 4 - Income'!HS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4442962677445984E-33},{"$f":"MAX('Case 4 - AP'!HT15,'Case 4 - Income'!HT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HU15,'Case 4 - Income'!HU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.401698018980548E-33},{"$f":"MAX('Case 4 - AP'!HV15,'Case 4 - Income'!HV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HW15,'Case 4 - Income'!HW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HX15,'Case 4 - Income'!HX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HY15,'Case 4 - Income'!HY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!HZ15,'Case 4 - Income'!HZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IA15,'Case 4 - Income'!IA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IB15,'Case 4 - Income'!IB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IC15,'Case 4 - Income'!IC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!ID15,'Case 4 - Income'!ID15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3788038305761156E-33},{"$f":"MAX('Case 4 - AP'!IE15,'Case 4 - Income'!IE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IF15,'Case 4 - Income'!IF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3584237517316557E-33},{"$f":"MAX('Case 4 - AP'!IG15,'Case 4 - Income'!IG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IH15,'Case 4 - Income'!IH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!II15,'Case 4 - Income'!II15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4224042596687165E-33},{"$f":"MAX('Case 4 - AP'!IJ15,'Case 4 - Income'!IJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IK15,'Case 4 - Income'!IK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3694562203577097E-33},{"$f":"MAX('Case 4 - AP'!IL15,'Case 4 - Income'!IL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3160251117728075E-33},{"$f":"MAX('Case 4 - AP'!IM15,'Case 4 - Income'!IM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IN15,'Case 4 - Income'!IN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IO15,'Case 4 - Income'!IO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IP15,'Case 4 - Income'!IP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IQ15,'Case 4 - Income'!IQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IR15,'Case 4 - Income'!IR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IS15,'Case 4 - Income'!IS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4375782744539195E-33},{"$f":"MAX('Case 4 - AP'!IT15,'Case 4 - Income'!IT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IU15,'Case 4 - Income'!IU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IV15,'Case 4 - Income'!IV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IW15,'Case 4 - Income'!IW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IX15,'Case 4 - Income'!IX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!IY15,'Case 4 - Income'!IY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3870951021226004E-33},{"$f":"MAX('Case 4 - AP'!IZ15,'Case 4 - Income'!IZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3459804648791229E-33},{"$f":"MAX('Case 4 - AP'!JA15,'Case 4 - Income'!JA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3974910316132695E-33},{"$f":"MAX('Case 4 - AP'!JB15,'Case 4 - Income'!JB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3948013127696866E-33},{"$f":"MAX('Case 4 - AP'!JC15,'Case 4 - Income'!JC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JD15,'Case 4 - Income'!JD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JE15,'Case 4 - Income'!JE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3314699073712474E-33},{"$f":"MAX('Case 4 - AP'!JF15,'Case 4 - Income'!JF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JG15,'Case 4 - Income'!JG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JH15,'Case 4 - Income'!JH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JI15,'Case 4 - Income'!JI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JJ15,'Case 4 - Income'!JJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JK15,'Case 4 - Income'!JK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4528867899835469E-33},{"$f":"MAX('Case 4 - AP'!JL15,'Case 4 - Income'!JL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.392286269002942E-33},{"$f":"MAX('Case 4 - AP'!JM15,'Case 4 - Income'!JM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JN15,'Case 4 - Income'!JN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JO15,'Case 4 - Income'!JO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JP15,'Case 4 - Income'!JP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JQ15,'Case 4 - Income'!JQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3107065476317581E-33},{"$f":"MAX('Case 4 - AP'!JR15,'Case 4 - Income'!JR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JS15,'Case 4 - Income'!JS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JT15,'Case 4 - Income'!JT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4474101173436869E-33},{"$f":"MAX('Case 4 - AP'!JU15,'Case 4 - Income'!JU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3749112757854305E-33},{"$f":"MAX('Case 4 - AP'!JV15,'Case 4 - Income'!JV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JW15,'Case 4 - Income'!JW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.447539952065494E-33},{"$f":"MAX('Case 4 - AP'!JX15,'Case 4 - Income'!JX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2546238783660128E-33},{"$f":"MAX('Case 4 - AP'!JY15,'Case 4 - Income'!JY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!JZ15,'Case 4 - Income'!JZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KA15,'Case 4 - Income'!KA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KB15,'Case 4 - Income'!KB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KC15,'Case 4 - Income'!KC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KD15,'Case 4 - Income'!KD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KE15,'Case 4 - Income'!KE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2936818303835096E-33},{"$f":"MAX('Case 4 - AP'!KF15,'Case 4 - Income'!KF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KG15,'Case 4 - Income'!KG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KH15,'Case 4 - Income'!KH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KI15,'Case 4 - Income'!KI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KJ15,'Case 4 - Income'!KJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KK15,'Case 4 - Income'!KK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KL15,'Case 4 - Income'!KL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KM15,'Case 4 - Income'!KM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KN15,'Case 4 - Income'!KN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2546238783660128E-33},{"$f":"MAX('Case 4 - AP'!KO15,'Case 4 - Income'!KO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KP15,'Case 4 - Income'!KP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KQ15,'Case 4 - Income'!KQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.430050470458109E-33},{"$f":"MAX('Case 4 - AP'!KR15,'Case 4 - Income'!KR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.270171033864076E-33},{"$f":"MAX('Case 4 - AP'!KS15,'Case 4 - Income'!KS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KT15,'Case 4 - Income'!KT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KU15,'Case 4 - Income'!KU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3960677704338496E-33},{"$f":"MAX('Case 4 - AP'!KV15,'Case 4 - Income'!KV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KW15,'Case 4 - Income'!KW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3827698894104904E-33},{"$f":"MAX('Case 4 - AP'!KX15,'Case 4 - Income'!KX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KY15,'Case 4 - Income'!KY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!KZ15,'Case 4 - Income'!KZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LA15,'Case 4 - Income'!LA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LB15,'Case 4 - Income'!LB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3417020794766511E-33},{"$f":"MAX('Case 4 - AP'!LC15,'Case 4 - Income'!LC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LD15,'Case 4 - Income'!LD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4804461012350201E-33},{"$f":"MAX('Case 4 - AP'!LE15,'Case 4 - Income'!LE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LF15,'Case 4 - Income'!LF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LG15,'Case 4 - Income'!LG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LH15,'Case 4 - Income'!LH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4156962147985237E-33},{"$f":"MAX('Case 4 - AP'!LI15,'Case 4 - Income'!LI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LJ15,'Case 4 - Income'!LJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LK15,'Case 4 - Income'!LK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3970886701615761E-33},{"$f":"MAX('Case 4 - AP'!LL15,'Case 4 - Income'!LL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LM15,'Case 4 - Income'!LM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LN15,'Case 4 - Income'!LN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LO15,'Case 4 - Income'!LO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4134491571298398E-33},{"$f":"MAX('Case 4 - AP'!LP15,'Case 4 - Income'!LP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4678616201149527E-33},{"$f":"MAX('Case 4 - AP'!LQ15,'Case 4 - Income'!LQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LR15,'Case 4 - Income'!LR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LS15,'Case 4 - Income'!LS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LT15,'Case 4 - Income'!LT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LU15,'Case 4 - Income'!LU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LV15,'Case 4 - Income'!LV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LW15,'Case 4 - Income'!LW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LX15,'Case 4 - Income'!LX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LY15,'Case 4 - Income'!LY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!LZ15,'Case 4 - Income'!LZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3836101852670917E-33},{"$f":"MAX('Case 4 - AP'!MA15,'Case 4 - Income'!MA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MB15,'Case 4 - Income'!MB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MC15,'Case 4 - Income'!MC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MD15,'Case 4 - Income'!MD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!ME15,'Case 4 - Income'!ME15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MF15,'Case 4 - Income'!MF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MG15,'Case 4 - Income'!MG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3569081979826107E-33},{"$f":"MAX('Case 4 - AP'!MH15,'Case 4 - Income'!MH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MI15,'Case 4 - Income'!MI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MJ15,'Case 4 - Income'!MJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3688273013966797E-33},{"$f":"MAX('Case 4 - AP'!MK15,'Case 4 - Income'!MK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!ML15,'Case 4 - Income'!ML15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3996771543601388E-33},{"$f":"MAX('Case 4 - AP'!MM15,'Case 4 - Income'!MM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4388553690194724E-33},{"$f":"MAX('Case 4 - AP'!MN15,'Case 4 - Income'!MN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MO15,'Case 4 - Income'!MO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MP15,'Case 4 - Income'!MP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MQ15,'Case 4 - Income'!MQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MR15,'Case 4 - Income'!MR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MS15,'Case 4 - Income'!MS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.503636125428173E-33},{"$f":"MAX('Case 4 - AP'!MT15,'Case 4 - Income'!MT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MU15,'Case 4 - Income'!MU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MV15,'Case 4 - Income'!MV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4293656598308966E-33},{"$f":"MAX('Case 4 - AP'!MW15,'Case 4 - Income'!MW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MX15,'Case 4 - Income'!MX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MY15,'Case 4 - Income'!MY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!MZ15,'Case 4 - Income'!MZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4250491768791668E-33},{"$f":"MAX('Case 4 - AP'!NA15,'Case 4 - Income'!NA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NB15,'Case 4 - Income'!NB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NC15,'Case 4 - Income'!NC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!ND15,'Case 4 - Income'!ND15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NE15,'Case 4 - Income'!NE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NF15,'Case 4 - Income'!NF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NG15,'Case 4 - Income'!NG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NH15,'Case 4 - Income'!NH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NI15,'Case 4 - Income'!NI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NJ15,'Case 4 - Income'!NJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NK15,'Case 4 - Income'!NK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NL15,'Case 4 - Income'!NL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3710218184791035E-33},{"$f":"MAX('Case 4 - AP'!NM15,'Case 4 - Income'!NM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NN15,'Case 4 - Income'!NN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4532629803489726E-33},{"$f":"MAX('Case 4 - AP'!NO15,'Case 4 - Income'!NO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NP15,'Case 4 - Income'!NP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NQ15,'Case 4 - Income'!NQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NR15,'Case 4 - Income'!NR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NS15,'Case 4 - Income'!NS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NT15,'Case 4 - Income'!NT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NU15,'Case 4 - Income'!NU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NV15,'Case 4 - Income'!NV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4383491069231417E-33},{"$f":"MAX('Case 4 - AP'!NW15,'Case 4 - Income'!NW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4024563688925978E-33},{"$f":"MAX('Case 4 - AP'!NX15,'Case 4 - Income'!NX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.357526010609529E-33},{"$f":"MAX('Case 4 - AP'!NY15,'Case 4 - Income'!NY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!NZ15,'Case 4 - Income'!NZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3921124797829182E-33},{"$f":"MAX('Case 4 - AP'!OA15,'Case 4 - Income'!OA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OB15,'Case 4 - Income'!OB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3318040784308946E-33},{"$f":"MAX('Case 4 - AP'!OC15,'Case 4 - Income'!OC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OD15,'Case 4 - Income'!OD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4451222577099765E-33},{"$f":"MAX('Case 4 - AP'!OE15,'Case 4 - Income'!OE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OF15,'Case 4 - Income'!OF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OG15,'Case 4 - Income'!OG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.416264509180114E-33},{"$f":"MAX('Case 4 - AP'!OH15,'Case 4 - Income'!OH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OI15,'Case 4 - Income'!OI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3934055625745153E-33},{"$f":"MAX('Case 4 - AP'!OJ15,'Case 4 - Income'!OJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OK15,'Case 4 - Income'!OK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4228595720154815E-33},{"$f":"MAX('Case 4 - AP'!OL15,'Case 4 - Income'!OL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2608545261596668E-33},{"$f":"MAX('Case 4 - AP'!OM15,'Case 4 - Income'!OM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!ON15,'Case 4 - Income'!ON15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OO15,'Case 4 - Income'!OO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4333687871638098E-33},{"$f":"MAX('Case 4 - AP'!OP15,'Case 4 - Income'!OP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OQ15,'Case 4 - Income'!OQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3751968199159724E-33},{"$f":"MAX('Case 4 - AP'!OR15,'Case 4 - Income'!OR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OS15,'Case 4 - Income'!OS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OT15,'Case 4 - Income'!OT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OU15,'Case 4 - Income'!OU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OV15,'Case 4 - Income'!OV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OW15,'Case 4 - Income'!OW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4655960100008644E-33},{"$f":"MAX('Case 4 - AP'!OX15,'Case 4 - Income'!OX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OY15,'Case 4 - Income'!OY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!OZ15,'Case 4 - Income'!OZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PA15,'Case 4 - Income'!PA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PB15,'Case 4 - Income'!PB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3083050574458517E-33},{"$f":"MAX('Case 4 - AP'!PC15,'Case 4 - Income'!PC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4861810110717925E-33},{"$f":"MAX('Case 4 - AP'!PD15,'Case 4 - Income'!PD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PE15,'Case 4 - Income'!PE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PF15,'Case 4 - Income'!PF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PG15,'Case 4 - Income'!PG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4235559115073322E-33},{"$f":"MAX('Case 4 - AP'!PH15,'Case 4 - Income'!PH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3083707040632624E-33},{"$f":"MAX('Case 4 - AP'!PI15,'Case 4 - Income'!PI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PJ15,'Case 4 - Income'!PJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PK15,'Case 4 - Income'!PK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PL15,'Case 4 - Income'!PL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PM15,'Case 4 - Income'!PM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PN15,'Case 4 - Income'!PN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PO15,'Case 4 - Income'!PO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PP15,'Case 4 - Income'!PP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PQ15,'Case 4 - Income'!PQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PR15,'Case 4 - Income'!PR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PS15,'Case 4 - Income'!PS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PT15,'Case 4 - Income'!PT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PU15,'Case 4 - Income'!PU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4808161661582508E-33},{"$f":"MAX('Case 4 - AP'!PV15,'Case 4 - Income'!PV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PW15,'Case 4 - Income'!PW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4023572822166469E-33},{"$f":"MAX('Case 4 - AP'!PX15,'Case 4 - Income'!PX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.328385359623327E-33},{"$f":"MAX('Case 4 - AP'!PY15,'Case 4 - Income'!PY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!PZ15,'Case 4 - Income'!PZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QA15,'Case 4 - Income'!QA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4291631975005388E-33},{"$f":"MAX('Case 4 - AP'!QB15,'Case 4 - Income'!QB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QC15,'Case 4 - Income'!QC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.319930198646019E-33},{"$f":"MAX('Case 4 - AP'!QD15,'Case 4 - Income'!QD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QE15,'Case 4 - Income'!QE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QF15,'Case 4 - Income'!QF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QG15,'Case 4 - Income'!QG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QH15,'Case 4 - Income'!QH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QI15,'Case 4 - Income'!QI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QJ15,'Case 4 - Income'!QJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2654998999838562E-33},{"$f":"MAX('Case 4 - AP'!QK15,'Case 4 - Income'!QK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QL15,'Case 4 - Income'!QL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QM15,'Case 4 - Income'!QM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3692111211496052E-33},{"$f":"MAX('Case 4 - AP'!QN15,'Case 4 - Income'!QN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QO15,'Case 4 - Income'!QO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3695807971783442E-33},{"$f":"MAX('Case 4 - AP'!QP15,'Case 4 - Income'!QP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QQ15,'Case 4 - Income'!QQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.392615825840892E-33},{"$f":"MAX('Case 4 - AP'!QR15,'Case 4 - Income'!QR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QS15,'Case 4 - Income'!QS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QT15,'Case 4 - Income'!QT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QU15,'Case 4 - Income'!QU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QV15,'Case 4 - Income'!QV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!QW15,'Case 4 - Income'!QW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3342360678142279E-33},{"$f":"MAX('Case 4 - AP'!QX15,'Case 4 - Income'!QX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4589543756925316E-33},{"$f":"MAX('Case 4 - AP'!QY15,'Case 4 - Income'!QY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3987025890979715E-33},{"$f":"MAX('Case 4 - AP'!QZ15,'Case 4 - Income'!QZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RA15,'Case 4 - Income'!RA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4209402738951267E-33},{"$f":"MAX('Case 4 - AP'!RB15,'Case 4 - Income'!RB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RC15,'Case 4 - Income'!RC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RD15,'Case 4 - Income'!RD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RE15,'Case 4 - Income'!RE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.44957465909192E-33},{"$f":"MAX('Case 4 - AP'!RF15,'Case 4 - Income'!RF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RG15,'Case 4 - Income'!RG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4507920794046474E-33},{"$f":"MAX('Case 4 - AP'!RH15,'Case 4 - Income'!RH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2546238783660128E-33},{"$f":"MAX('Case 4 - AP'!RI15,'Case 4 - Income'!RI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RJ15,'Case 4 - Income'!RJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RK15,'Case 4 - Income'!RK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RL15,'Case 4 - Income'!RL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3257227552887264E-33},{"$f":"MAX('Case 4 - AP'!RM15,'Case 4 - Income'!RM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4263778470532327E-33},{"$f":"MAX('Case 4 - AP'!RN15,'Case 4 - Income'!RN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RO15,'Case 4 - Income'!RO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RP15,'Case 4 - Income'!RP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4431210578084132E-33},{"$f":"MAX('Case 4 - AP'!RQ15,'Case 4 - Income'!RQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RR15,'Case 4 - Income'!RR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RS15,'Case 4 - Income'!RS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3899405485586823E-33},{"$f":"MAX('Case 4 - AP'!RT15,'Case 4 - Income'!RT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RU15,'Case 4 - Income'!RU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RV15,'Case 4 - Income'!RV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RW15,'Case 4 - Income'!RW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RX15,'Case 4 - Income'!RX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RY15,'Case 4 - Income'!RY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!RZ15,'Case 4 - Income'!RZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!SA15,'Case 4 - Income'!SA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!SB15,'Case 4 - Income'!SB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.2546238783660128E-33},{"$f":"MAX('Case 4 - AP'!SC15,'Case 4 - Income'!SC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!SD15,'Case 4 - Income'!SD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33},{"$f":"MAX('Case 4 - AP'!SE15,'Case 4 - Income'!SE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.4464742045836023E-33},{"$f":"MAX('Case 4 - AP'!SF15,'Case 4 - Income'!SF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.3188740199942826E-33},{"$f":"MAX('Case 4 - AP'!SG15,'Case 4 - Income'!SG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-1.5048384923116956E-33}]
[5,1.5705926862972008E-2,null,{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!B8,'Case 4 - Residual Benefit'!B8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.651108900601281E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!C8,'Case 4 - Residual Benefit'!C8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4123577717681967E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!D8,'Case 4 - Residual Benefit'!D8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.6668989289720033E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!E8,'Case 4 - Residual Benefit'!E8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4464609868718979E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!F8,'Case 4 - Residual Benefit'!F8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2619728901338581E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!G8,'Case 4 - Residual Benefit'!G8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.442539257101146E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!H8,'Case 4 - Residual Benefit'!H8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.663237086444608E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!I8,'Case 4 - Residual Benefit'!I8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6792813447736748E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!J8,'Case 4 - Residual Benefit'!J8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1090689620163114E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!K8,'Case 4 - Residual Benefit'!K8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6047413157021284E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!L8,'Case 4 - Residual Benefit'!L8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4918344096917928E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!M8,'Case 4 - Residual Benefit'!M8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0562629129414143E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!N8,'Case 4 - Residual Benefit'!N8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0660402996959719E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!O8,'Case 4 - Residual Benefit'!O8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4800497775077759E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!P8,'Case 4 - Residual Benefit'!P8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8727848127536134E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!Q8,'Case 4 - Residual Benefit'!Q8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6685577293710795E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!R8,'Case 4 - Residual Benefit'!R8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3595641541473974E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!S8,'Case 4 - Residual Benefit'!S8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.6193784708638076E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!T8,'Case 4 - Residual Benefit'!T8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6113388473518921E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!U8,'Case 4 - Residual Benefit'!U8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.0799134643721961E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!V8,'Case 4 - Residual Benefit'!V8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7647184478795577E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!W8,'Case 4 - Residual Benefit'!W8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7450048428212058E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!X8,'Case 4 - Residual Benefit'!X8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7288740422102386E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!Y8,'Case 4 - Residual Benefit'!Y8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4330575200564701E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!Z8,'Case 4 - Residual Benefit'!Z8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3065771799638982E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AA8,'Case 4 - Residual Benefit'!AA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3562898081957399E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AB8,'Case 4 - Residual Benefit'!AB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.378327035718038E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AC8,'Case 4 - Residual Benefit'!AC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.418575740195384E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AD8,'Case 4 - Residual Benefit'!AD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4980517944633276E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AE8,'Case 4 - Residual Benefit'!AE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.6455780112029398E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AF8,'Case 4 - Residual Benefit'!AF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5627019254939909E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AG8,'Case 4 - Residual Benefit'!AG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7466030044149443E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AH8,'Case 4 - Residual Benefit'!AH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.8221918663823741E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AI8,'Case 4 - Residual Benefit'!AI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4285110353098567E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AJ8,'Case 4 - Residual Benefit'!AJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6032749704178203E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AK8,'Case 4 - Residual Benefit'!AK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3579169552436529E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AL8,'Case 4 - Residual Benefit'!AL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.837744099587141E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AM8,'Case 4 - Residual Benefit'!AM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9078460865257996E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AN8,'Case 4 - Residual Benefit'!AN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0166957793122926E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AO8,'Case 4 - Residual Benefit'!AO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.818353498238709E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AP8,'Case 4 - Residual Benefit'!AP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.6140082220231575E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AQ8,'Case 4 - Residual Benefit'!AQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4081482681179516E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AR8,'Case 4 - Residual Benefit'!AR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9999472141491082E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AS8,'Case 4 - Residual Benefit'!AS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5417654873716206E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AT8,'Case 4 - Residual Benefit'!AT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5838545893296634E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AU8,'Case 4 - Residual Benefit'!AU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3240154552532041E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AV8,'Case 4 - Residual Benefit'!AV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.000816173568576E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AW8,'Case 4 - Residual Benefit'!AW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.1627920835631375E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AX8,'Case 4 - Residual Benefit'!AX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3289302121642007E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AY8,'Case 4 - Residual Benefit'!AY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0541256092744838E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AZ8,'Case 4 - Residual Benefit'!AZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0855354001863546E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BA8,'Case 4 - Residual Benefit'!BA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0089779017653269E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BB8,'Case 4 - Residual Benefit'!BB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0489303125512452E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BC8,'Case 4 - Residual Benefit'!BC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3286786478491321E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BD8,'Case 4 - Residual Benefit'!BD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.899422113420208E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BE8,'Case 4 - Residual Benefit'!BE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1303647340902304E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BF8,'Case 4 - Residual Benefit'!BF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.5922313216168092E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BG8,'Case 4 - Residual Benefit'!BG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3629348360371069E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BH8,'Case 4 - Residual Benefit'!BH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3989497638947981E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BI8,'Case 4 - Residual Benefit'!BI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3420475474394811E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BJ8,'Case 4 - Residual Benefit'!BJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9882563883003681E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BK8,'Case 4 - Residual Benefit'!BK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5080054979985324E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BL8,'Case 4 - Residual Benefit'!BL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.5890196627834234E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BM8,'Case 4 - Residual Benefit'!BM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1282584546287485E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BN8,'Case 4 - Residual Benefit'!BN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.42283051017562E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BO8,'Case 4 - Residual Benefit'!BO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3076317382850223E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BP8,'Case 4 - Residual Benefit'!BP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5405034481358362E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BQ8,'Case 4 - Residual Benefit'!BQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0252406919818749E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BR8,'Case 4 - Residual Benefit'!BR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4841741427299276E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BS8,'Case 4 - Residual Benefit'!BS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0682238777450388E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BT8,'Case 4 - Residual Benefit'!BT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7797564118930794E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BU8,'Case 4 - Residual Benefit'!BU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.4124448683288588E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BV8,'Case 4 - Residual Benefit'!BV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7626635611596904E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BW8,'Case 4 - Residual Benefit'!BW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1254208368784143E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BX8,'Case 4 - Residual Benefit'!BX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.133381349216432E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BY8,'Case 4 - Residual Benefit'!BY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.3307198208946525E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BZ8,'Case 4 - Residual Benefit'!BZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0444414919910535E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CA8,'Case 4 - Residual Benefit'!CA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9314114123429674E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CB8,'Case 4 - Residual Benefit'!CB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.7198359485801358E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CC8,'Case 4 - Residual Benefit'!CC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5697972328413944E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CD8,'Case 4 - Residual Benefit'!CD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2510294971300286E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CE8,'Case 4 - Residual Benefit'!CE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7600985894974346E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CF8,'Case 4 - Residual Benefit'!CF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5558551893726243E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CG8,'Case 4 - Residual Benefit'!CG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7750842301969416E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CH8,'Case 4 - Residual Benefit'!CH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.4263435622994477E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CI8,'Case 4 - Residual Benefit'!CI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0613532789340812E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CJ8,'Case 4 - Residual Benefit'!CJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0924619386981463E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CK8,'Case 4 - Residual Benefit'!CK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.701302531355812E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CL8,'Case 4 - Residual Benefit'!CL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5018696635256198E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CM8,'Case 4 - Residual Benefit'!CM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6507116496756898E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CN8,'Case 4 - Residual Benefit'!CN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5418928115321856E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CO8,'Case 4 - Residual Benefit'!CO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6521619793522867E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CP8,'Case 4 - Residual Benefit'!CP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.1616312533503611E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CQ8,'Case 4 - Residual Benefit'!CQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5340237908947591E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CR8,'Case 4 - Residual Benefit'!CR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.8087231381036728E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CS8,'Case 4 - Residual Benefit'!CS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0836637672258009E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CT8,'Case 4 - Residual Benefit'!CT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1033127483335346E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CU8,'Case 4 - Residual Benefit'!CU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1712639691223492E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CV8,'Case 4 - Residual Benefit'!CV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3783251090564107E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CW8,'Case 4 - Residual Benefit'!CW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8738004495005424E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CX8,'Case 4 - Residual Benefit'!CX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0726429992882749E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CY8,'Case 4 - Residual Benefit'!CY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.7430755627574783E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CZ8,'Case 4 - Residual Benefit'!CZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0229967925088212E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DA8,'Case 4 - Residual Benefit'!DA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6724016133616624E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DB8,'Case 4 - Residual Benefit'!DB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5064040831767584E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DC8,'Case 4 - Residual Benefit'!DC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9146275346291396E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DD8,'Case 4 - Residual Benefit'!DD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3148493386208624E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DE8,'Case 4 - Residual Benefit'!DE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1252406674464353E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DF8,'Case 4 - Residual Benefit'!DF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4424077393185308E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DG8,'Case 4 - Residual Benefit'!DG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4003889712223301E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DH8,'Case 4 - Residual Benefit'!DH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2869367273911176E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DI8,'Case 4 - Residual Benefit'!DI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2167544196630773E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DJ8,'Case 4 - Residual Benefit'!DJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.2900146413886446E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DK8,'Case 4 - Residual Benefit'!DK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1359427940229856E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DL8,'Case 4 - Residual Benefit'!DL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3517526353534952E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DM8,'Case 4 - Residual Benefit'!DM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.3049734023636891E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DN8,'Case 4 - Residual Benefit'!DN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.232561517288979E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DO8,'Case 4 - Residual Benefit'!DO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8012384988746687E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DP8,'Case 4 - Residual Benefit'!DP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.6318834374546455E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DQ8,'Case 4 - Residual Benefit'!DQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4428136642293689E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DR8,'Case 4 - Residual Benefit'!DR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.0963844687406057E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DS8,'Case 4 - Residual Benefit'!DS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5815864850820838E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DT8,'Case 4 - Residual Benefit'!DT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4561193523193159E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DU8,'Case 4 - Residual Benefit'!DU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.298467932758983E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DV8,'Case 4 - Residual Benefit'!DV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0788710675681684E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DW8,'Case 4 - Residual Benefit'!DW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0922037477351749E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DX8,'Case 4 - Residual Benefit'!DX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0080632246497771E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DY8,'Case 4 - Residual Benefit'!DY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3429730417533297E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DZ8,'Case 4 - Residual Benefit'!DZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6826176331805546E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EA8,'Case 4 - Residual Benefit'!EA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.2880123395121774E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EB8,'Case 4 - Residual Benefit'!EB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3208624735684663E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EC8,'Case 4 - Residual Benefit'!EC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.644102765875355E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ED8,'Case 4 - Residual Benefit'!ED8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2052978497631822E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EE8,'Case 4 - Residual Benefit'!EE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.4372620021798547E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EF8,'Case 4 - Residual Benefit'!EF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.2084247445855299E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EG8,'Case 4 - Residual Benefit'!EG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.3563819883341024E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EH8,'Case 4 - Residual Benefit'!EH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3796511466600765E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EI8,'Case 4 - Residual Benefit'!EI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.293156601698204E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EJ8,'Case 4 - Residual Benefit'!EJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2804627593214618E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EK8,'Case 4 - Residual Benefit'!EK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.9207005540700696E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EL8,'Case 4 - Residual Benefit'!EL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0250672157800541E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EM8,'Case 4 - Residual Benefit'!EM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8709885954927602E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EN8,'Case 4 - Residual Benefit'!EN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.5718058131861703E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EO8,'Case 4 - Residual Benefit'!EO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8024907329381428E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EP8,'Case 4 - Residual Benefit'!EP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4306459816464377E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EQ8,'Case 4 - Residual Benefit'!EQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5428084304051439E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ER8,'Case 4 - Residual Benefit'!ER8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.6243408416267954E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ES8,'Case 4 - Residual Benefit'!ES8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.9825089565866841E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ET8,'Case 4 - Residual Benefit'!ET8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0801595933833536E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EU8,'Case 4 - Residual Benefit'!EU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7163992929827782E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EV8,'Case 4 - Residual Benefit'!EV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1428299873423334E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EW8,'Case 4 - Residual Benefit'!EW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7399604714948296E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EX8,'Case 4 - Residual Benefit'!EX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0510186801325164E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EY8,'Case 4 - Residual Benefit'!EY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.3903536191043381E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EZ8,'Case 4 - Residual Benefit'!EZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0307182193835152E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FA8,'Case 4 - Residual Benefit'!FA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7142639866204752E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FB8,'Case 4 - Residual Benefit'!FB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.5941424053588253E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FC8,'Case 4 - Residual Benefit'!FC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4739577232365345E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FD8,'Case 4 - Residual Benefit'!FD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9202172514698364E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FE8,'Case 4 - Residual Benefit'!FE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9360332581719735E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FF8,'Case 4 - Residual Benefit'!FF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4349788551921352E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FG8,'Case 4 - Residual Benefit'!FG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.4915660078095218E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FH8,'Case 4 - Residual Benefit'!FH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3404260063126018E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FI8,'Case 4 - Residual Benefit'!FI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4430578660509037E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FJ8,'Case 4 - Residual Benefit'!FJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3365510523076988E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FK8,'Case 4 - Residual Benefit'!FK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.481798848493633E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FL8,'Case 4 - Residual Benefit'!FL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.184077061544138E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FM8,'Case 4 - Residual Benefit'!FM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1013069601049228E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FN8,'Case 4 - Residual Benefit'!FN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.9702773166608815E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FO8,'Case 4 - Residual Benefit'!FO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.8258993369581694E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FP8,'Case 4 - Residual Benefit'!FP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3269977791261811E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FQ8,'Case 4 - Residual Benefit'!FQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.0116916625430206E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FR8,'Case 4 - Residual Benefit'!FR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5587681419356238E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FS8,'Case 4 - Residual Benefit'!FS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5311416804860301E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FT8,'Case 4 - Residual Benefit'!FT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.3959558168395542E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FU8,'Case 4 - Residual Benefit'!FU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8573121641978199E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FV8,'Case 4 - Residual Benefit'!FV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.245094610273275E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FW8,'Case 4 - Residual Benefit'!FW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.310115485170054E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FX8,'Case 4 - Residual Benefit'!FX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0051444634736022E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FY8,'Case 4 - Residual Benefit'!FY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.4324165039081963E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FZ8,'Case 4 - Residual Benefit'!FZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2703680686246371E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GA8,'Case 4 - Residual Benefit'!GA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6340203996093676E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GB8,'Case 4 - Residual Benefit'!GB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.3435054278811919E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GC8,'Case 4 - Residual Benefit'!GC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.0839393232619813E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GD8,'Case 4 - Residual Benefit'!GD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0515345633702362E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GE8,'Case 4 - Residual Benefit'!GE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6484103089154643E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GF8,'Case 4 - Residual Benefit'!GF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9734669683058393E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GG8,'Case 4 - Residual Benefit'!GG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6585665938048017E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GH8,'Case 4 - Residual Benefit'!GH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7465911896261423E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GI8,'Case 4 - Residual Benefit'!GI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9903119919233098E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GJ8,'Case 4 - Residual Benefit'!GJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9598914683245444E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GK8,'Case 4 - Residual Benefit'!GK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3465692870117882E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GL8,'Case 4 - Residual Benefit'!GL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1028793627258926E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GM8,'Case 4 - Residual Benefit'!GM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2246459554833272E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GN8,'Case 4 - Residual Benefit'!GN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1889981815908737E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GO8,'Case 4 - Residual Benefit'!GO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9874205148190832E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GP8,'Case 4 - Residual Benefit'!GP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2610217004991676E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GQ8,'Case 4 - Residual Benefit'!GQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.9895916985609143E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GR8,'Case 4 - Residual Benefit'!GR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0499636718130351E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GS8,'Case 4 - Residual Benefit'!GS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.221970345858935E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GT8,'Case 4 - Residual Benefit'!GT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3479206164512588E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GU8,'Case 4 - Residual Benefit'!GU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7962613452749619E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GV8,'Case 4 - Residual Benefit'!GV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.2767191562416495E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GW8,'Case 4 - Residual Benefit'!GW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.674939135594215E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GX8,'Case 4 - Residual Benefit'!GX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.8627151807825136E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GY8,'Case 4 - Residual Benefit'!GY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8370064442306353E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GZ8,'Case 4 - Residual Benefit'!GZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.9486713383523288E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HA8,'Case 4 - Residual Benefit'!HA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0794639024314887E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HB8,'Case 4 - Residual Benefit'!HB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9045248293839145E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HC8,'Case 4 - Residual Benefit'!HC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.3215870447973756E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HD8,'Case 4 - Residual Benefit'!HD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0280475759005805E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HE8,'Case 4 - Residual Benefit'!HE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0265236953441304E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HF8,'Case 4 - Residual Benefit'!HF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0398638220879595E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HG8,'Case 4 - Residual Benefit'!HG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7027940529208021E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HH8,'Case 4 - Residual Benefit'!HH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.4725012128421478E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HI8,'Case 4 - Residual Benefit'!HI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0885813290685112E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HJ8,'Case 4 - Residual Benefit'!HJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0957300621345823E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HK8,'Case 4 - Residual Benefit'!HK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7019906306869812E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HL8,'Case 4 - Residual Benefit'!HL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7474526743129033E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HM8,'Case 4 - Residual Benefit'!HM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4742484268100359E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HN8,'Case 4 - Residual Benefit'!HN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.9129342578279909E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HO8,'Case 4 - Residual Benefit'!HO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5696296102297205E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HP8,'Case 4 - Residual Benefit'!HP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.4330839316567409E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HQ8,'Case 4 - Residual Benefit'!HQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3526866433611449E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HR8,'Case 4 - Residual Benefit'!HR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0053574373604181E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HS8,'Case 4 - Residual Benefit'!HS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7048379868230119E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HT8,'Case 4 - Residual Benefit'!HT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1924571301471456E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HU8,'Case 4 - Residual Benefit'!HU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.1135200749936837E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HV8,'Case 4 - Residual Benefit'!HV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3964397762220284E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HW8,'Case 4 - Residual Benefit'!HW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5526732238460561E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HX8,'Case 4 - Residual Benefit'!HX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3559436769057133E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HY8,'Case 4 - Residual Benefit'!HY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1301630234522039E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HZ8,'Case 4 - Residual Benefit'!HZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0717504995242002E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IA8,'Case 4 - Residual Benefit'!IA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.6235937368924917E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IB8,'Case 4 - Residual Benefit'!IB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1645592978485572E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IC8,'Case 4 - Residual Benefit'!IC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5731795544890742E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ID8,'Case 4 - Residual Benefit'!ID8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.2746586029685018E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IE8,'Case 4 - Residual Benefit'!IE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.9223797129354684E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IF8,'Case 4 - Residual Benefit'!IF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2172117755522545E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IG8,'Case 4 - Residual Benefit'!IG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0274032272168382E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IH8,'Case 4 - Residual Benefit'!IH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0866254636119845E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!II8,'Case 4 - Residual Benefit'!II8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.422670237059373E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IJ8,'Case 4 - Residual Benefit'!IJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.7753294236619832E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IK8,'Case 4 - Residual Benefit'!IK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3557095000730602E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IL8,'Case 4 - Residual Benefit'!IL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0788827684597017E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IM8,'Case 4 - Residual Benefit'!IM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1180897191587489E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IN8,'Case 4 - Residual Benefit'!IN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8681520502344865E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IO8,'Case 4 - Residual Benefit'!IO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1257418178797831E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IP8,'Case 4 - Residual Benefit'!IP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.5836876771341883E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IQ8,'Case 4 - Residual Benefit'!IQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2808488747841183E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IR8,'Case 4 - Residual Benefit'!IR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1289274235437397E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IS8,'Case 4 - Residual Benefit'!IS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0979221638932863E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IT8,'Case 4 - Residual Benefit'!IT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9085672287340702E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IU8,'Case 4 - Residual Benefit'!IU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9800272579716982E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IV8,'Case 4 - Residual Benefit'!IV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1056780618819993E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IW8,'Case 4 - Residual Benefit'!IW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1556517624639956E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IX8,'Case 4 - Residual Benefit'!IX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9858229500153288E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IY8,'Case 4 - Residual Benefit'!IY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2273807986662632E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IZ8,'Case 4 - Residual Benefit'!IZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7868688014662621E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JA8,'Case 4 - Residual Benefit'!JA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8686030094053219E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JB8,'Case 4 - Residual Benefit'!JB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5128210443568401E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JC8,'Case 4 - Residual Benefit'!JC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3822776823059469E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JD8,'Case 4 - Residual Benefit'!JD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0640046709755789E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JE8,'Case 4 - Residual Benefit'!JE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9536085828338355E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JF8,'Case 4 - Residual Benefit'!JF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4571620464969578E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JG8,'Case 4 - Residual Benefit'!JG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7486976358252087E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JH8,'Case 4 - Residual Benefit'!JH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2378123158636835E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JI8,'Case 4 - Residual Benefit'!JI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.783262425902074E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JJ8,'Case 4 - Residual Benefit'!JJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5844697097009153E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JK8,'Case 4 - Residual Benefit'!JK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1849323299505771E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JL8,'Case 4 - Residual Benefit'!JL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.3458736241677831E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JM8,'Case 4 - Residual Benefit'!JM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5550192612943258E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JN8,'Case 4 - Residual Benefit'!JN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4748420866473152E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JO8,'Case 4 - Residual Benefit'!JO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5443656379093339E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JP8,'Case 4 - Residual Benefit'!JP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1749022102948903E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JQ8,'Case 4 - Residual Benefit'!JQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.588784227016634E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JR8,'Case 4 - Residual Benefit'!JR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7048545066040139E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JS8,'Case 4 - Residual Benefit'!JS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5855412808445519E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JT8,'Case 4 - Residual Benefit'!JT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.9163358855367619E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JU8,'Case 4 - Residual Benefit'!JU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5489743938218153E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JV8,'Case 4 - Residual Benefit'!JV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3433443094041493E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JW8,'Case 4 - Residual Benefit'!JW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7160882118361183E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JX8,'Case 4 - Residual Benefit'!JX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6125810101345502E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JY8,'Case 4 - Residual Benefit'!JY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9099675258805644E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JZ8,'Case 4 - Residual Benefit'!JZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9558867270425003E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KA8,'Case 4 - Residual Benefit'!KA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1020595252322668E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KB8,'Case 4 - Residual Benefit'!KB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7734520666838232E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KC8,'Case 4 - Residual Benefit'!KC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.1421093407357557E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KD8,'Case 4 - Residual Benefit'!KD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6755211343395773E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KE8,'Case 4 - Residual Benefit'!KE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.1717301402993298E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KF8,'Case 4 - Residual Benefit'!KF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.063545691478993E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KG8,'Case 4 - Residual Benefit'!KG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8832402274766302E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KH8,'Case 4 - Residual Benefit'!KH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0921973473163585E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KI8,'Case 4 - Residual Benefit'!KI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7654781598725136E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KJ8,'Case 4 - Residual Benefit'!KJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3236972635870469E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KK8,'Case 4 - Residual Benefit'!KK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4519675964162662E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KL8,'Case 4 - Residual Benefit'!KL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.9084649887271859E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KM8,'Case 4 - Residual Benefit'!KM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8850873392349756E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KN8,'Case 4 - Residual Benefit'!KN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4812635807643363E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KO8,'Case 4 - Residual Benefit'!KO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.5490034165556503E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KP8,'Case 4 - Residual Benefit'!KP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7833735936147189E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KQ8,'Case 4 - Residual Benefit'!KQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6049233511786465E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KR8,'Case 4 - Residual Benefit'!KR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4949598543247295E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KS8,'Case 4 - Residual Benefit'!KS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3589145783184051E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KT8,'Case 4 - Residual Benefit'!KT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.0732547651100251E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KU8,'Case 4 - Residual Benefit'!KU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2780109988772663E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KV8,'Case 4 - Residual Benefit'!KV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9412736469116198E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KW8,'Case 4 - Residual Benefit'!KW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1403019517786192E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KX8,'Case 4 - Residual Benefit'!KX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8099257343685259E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KY8,'Case 4 - Residual Benefit'!KY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0493441332112843E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KZ8,'Case 4 - Residual Benefit'!KZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8578761493943634E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LA8,'Case 4 - Residual Benefit'!LA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3623400408702784E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LB8,'Case 4 - Residual Benefit'!LB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5769520310654467E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LC8,'Case 4 - Residual Benefit'!LC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3371066801641442E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LD8,'Case 4 - Residual Benefit'!LD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.961663236104244E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LE8,'Case 4 - Residual Benefit'!LE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3921367390256109E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LF8,'Case 4 - Residual Benefit'!LF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4452934913716321E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LG8,'Case 4 - Residual Benefit'!LG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9187475541082663E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LH8,'Case 4 - Residual Benefit'!LH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2445402724050037E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LI8,'Case 4 - Residual Benefit'!LI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8601392657863061E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LJ8,'Case 4 - Residual Benefit'!LJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.317493121108951E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LK8,'Case 4 - Residual Benefit'!LK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.9955283779298787E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LL8,'Case 4 - Residual Benefit'!LL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4108824991266359E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LM8,'Case 4 - Residual Benefit'!LM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6054769317751195E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LN8,'Case 4 - Residual Benefit'!LN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.38053462012043E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LO8,'Case 4 - Residual Benefit'!LO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0180313642055262E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LP8,'Case 4 - Residual Benefit'!LP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.5227040816850254E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LQ8,'Case 4 - Residual Benefit'!LQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9079143642378532E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LR8,'Case 4 - Residual Benefit'!LR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9292698392923621E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LS8,'Case 4 - Residual Benefit'!LS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1575392697913585E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LT8,'Case 4 - Residual Benefit'!LT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7085325774173406E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LU8,'Case 4 - Residual Benefit'!LU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6473925872461266E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LV8,'Case 4 - Residual Benefit'!LV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2543738680742785E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LW8,'Case 4 - Residual Benefit'!LW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.300041743484619E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LX8,'Case 4 - Residual Benefit'!LX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2132515461150799E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LY8,'Case 4 - Residual Benefit'!LY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1219703901004383E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LZ8,'Case 4 - Residual Benefit'!LZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5993729296651348E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MA8,'Case 4 - Residual Benefit'!MA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1983827603519941E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MB8,'Case 4 - Residual Benefit'!MB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8280578295881306E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MC8,'Case 4 - Residual Benefit'!MC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.847814743654301E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MD8,'Case 4 - Residual Benefit'!MD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.6708181886904189E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ME8,'Case 4 - Residual Benefit'!ME8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5695982695567616E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MF8,'Case 4 - Residual Benefit'!MF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6707251213847544E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MG8,'Case 4 - Residual Benefit'!MG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.722252961047369E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MH8,'Case 4 - Residual Benefit'!MH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4000448457569796E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MI8,'Case 4 - Residual Benefit'!MI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6580707285560733E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MJ8,'Case 4 - Residual Benefit'!MJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.051525052773778E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MK8,'Case 4 - Residual Benefit'!MK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.6982748296000077E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ML8,'Case 4 - Residual Benefit'!ML8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0634719706930374E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MM8,'Case 4 - Residual Benefit'!MM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4762106936776309E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MN8,'Case 4 - Residual Benefit'!MN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1732867897526099E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MO8,'Case 4 - Residual Benefit'!MO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3776913662501517E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MP8,'Case 4 - Residual Benefit'!MP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.674401053630259E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MQ8,'Case 4 - Residual Benefit'!MQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0105767403115319E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MR8,'Case 4 - Residual Benefit'!MR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6767373928930034E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MS8,'Case 4 - Residual Benefit'!MS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6632137193013204E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MT8,'Case 4 - Residual Benefit'!MT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3410861353002259E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MU8,'Case 4 - Residual Benefit'!MU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4986988301343675E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MV8,'Case 4 - Residual Benefit'!MV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4321109707575322E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MW8,'Case 4 - Residual Benefit'!MW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.240596187490084E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MX8,'Case 4 - Residual Benefit'!MX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0901621291604169E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MY8,'Case 4 - Residual Benefit'!MY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.734227126594477E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MZ8,'Case 4 - Residual Benefit'!MZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4859023200877639E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NA8,'Case 4 - Residual Benefit'!NA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6766033145691208E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NB8,'Case 4 - Residual Benefit'!NB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3194248878568068E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NC8,'Case 4 - Residual Benefit'!NC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0711490405223332E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ND8,'Case 4 - Residual Benefit'!ND8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5761597881686191E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NE8,'Case 4 - Residual Benefit'!NE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5211053714735645E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NF8,'Case 4 - Residual Benefit'!NF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5503759855210019E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NG8,'Case 4 - Residual Benefit'!NG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5265306420341449E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NH8,'Case 4 - Residual Benefit'!NH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1627308780445008E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NI8,'Case 4 - Residual Benefit'!NI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.764005118931435E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NJ8,'Case 4 - Residual Benefit'!NJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9444127048400204E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NK8,'Case 4 - Residual Benefit'!NK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.2140006452138549E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NL8,'Case 4 - Residual Benefit'!NL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.8859740552588281E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NM8,'Case 4 - Residual Benefit'!NM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4615956879644912E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NN8,'Case 4 - Residual Benefit'!NN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4857213528775445E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NO8,'Case 4 - Residual Benefit'!NO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.314461070521215E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NP8,'Case 4 - Residual Benefit'!NP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7855729656901443E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NQ8,'Case 4 - Residual Benefit'!NQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6876068633216861E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NR8,'Case 4 - Residual Benefit'!NR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.2009630026402745E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NS8,'Case 4 - Residual Benefit'!NS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2630755150017378E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NT8,'Case 4 - Residual Benefit'!NT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4427496065233008E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NU8,'Case 4 - Residual Benefit'!NU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7757448551299956E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NV8,'Case 4 - Residual Benefit'!NV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.9415654437699967E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NW8,'Case 4 - Residual Benefit'!NW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3351385435428684E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NX8,'Case 4 - Residual Benefit'!NX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5674593660517741E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NY8,'Case 4 - Residual Benefit'!NY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4518131837374696E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NZ8,'Case 4 - Residual Benefit'!NZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8407628741746935E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OA8,'Case 4 - Residual Benefit'!OA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8843189293666644E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OB8,'Case 4 - Residual Benefit'!OB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4903579240063096E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OC8,'Case 4 - Residual Benefit'!OC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5453176050291252E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OD8,'Case 4 - Residual Benefit'!OD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.5929800812593034E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OE8,'Case 4 - Residual Benefit'!OE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8840006263045021E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OF8,'Case 4 - Residual Benefit'!OF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1082890321142151E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OG8,'Case 4 - Residual Benefit'!OG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0119989129861942E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OH8,'Case 4 - Residual Benefit'!OH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.5128067814649826E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OI8,'Case 4 - Residual Benefit'!OI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3167043314012308E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OJ8,'Case 4 - Residual Benefit'!OJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8807038064825699E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OK8,'Case 4 - Residual Benefit'!OK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0264523491838097E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OL8,'Case 4 - Residual Benefit'!OL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2296731488279564E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OM8,'Case 4 - Residual Benefit'!OM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6632482850005763E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ON8,'Case 4 - Residual Benefit'!ON8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5887924336609821E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OO8,'Case 4 - Residual Benefit'!OO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2826517036425001E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OP8,'Case 4 - Residual Benefit'!OP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6544281741484231E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OQ8,'Case 4 - Residual Benefit'!OQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.830081990029765E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OR8,'Case 4 - Residual Benefit'!OR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5053488137327529E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OS8,'Case 4 - Residual Benefit'!OS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2433028952302782E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OT8,'Case 4 - Residual Benefit'!OT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5721842434281678E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OU8,'Case 4 - Residual Benefit'!OU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6582274999775472E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OV8,'Case 4 - Residual Benefit'!OV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0733683757680938E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OW8,'Case 4 - Residual Benefit'!OW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.2175457058743594E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OX8,'Case 4 - Residual Benefit'!OX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.776058057021094E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OY8,'Case 4 - Residual Benefit'!OY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9202507518402652E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OZ8,'Case 4 - Residual Benefit'!OZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5710990762336696E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PA8,'Case 4 - Residual Benefit'!PA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.538326642832014E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PB8,'Case 4 - Residual Benefit'!PB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0066785260629747E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PC8,'Case 4 - Residual Benefit'!PC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3832679858625222E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PD8,'Case 4 - Residual Benefit'!PD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.8494326484305911E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PE8,'Case 4 - Residual Benefit'!PE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2860797140266837E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PF8,'Case 4 - Residual Benefit'!PF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0734086582238614E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PG8,'Case 4 - Residual Benefit'!PG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.7452841667114314E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PH8,'Case 4 - Residual Benefit'!PH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.282236550910574E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PI8,'Case 4 - Residual Benefit'!PI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2137283398283809E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PJ8,'Case 4 - Residual Benefit'!PJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.308212219622767E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PK8,'Case 4 - Residual Benefit'!PK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5733648334478875E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PL8,'Case 4 - Residual Benefit'!PL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2001058499043473E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PM8,'Case 4 - Residual Benefit'!PM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0329003293897261E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PN8,'Case 4 - Residual Benefit'!PN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3499354192959119E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PO8,'Case 4 - Residual Benefit'!PO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.306046303232712E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PP8,'Case 4 - Residual Benefit'!PP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8680803743996914E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PQ8,'Case 4 - Residual Benefit'!PQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.3563635793856984E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PR8,'Case 4 - Residual Benefit'!PR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5515545940282409E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PS8,'Case 4 - Residual Benefit'!PS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0098799303280424E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PT8,'Case 4 - Residual Benefit'!PT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1230309663198072E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PU8,'Case 4 - Residual Benefit'!PU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3733771511441808E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PV8,'Case 4 - Residual Benefit'!PV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6060068235203612E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PW8,'Case 4 - Residual Benefit'!PW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9431231453531784E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PX8,'Case 4 - Residual Benefit'!PX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.6153371058960015E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PY8,'Case 4 - Residual Benefit'!PY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0994570154961674E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PZ8,'Case 4 - Residual Benefit'!PZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.8570271582896176E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QA8,'Case 4 - Residual Benefit'!QA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2842263499616443E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QB8,'Case 4 - Residual Benefit'!QB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0589558207770259E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QC8,'Case 4 - Residual Benefit'!QC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.215119370967761E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QD8,'Case 4 - Residual Benefit'!QD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2466073819326817E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QE8,'Case 4 - Residual Benefit'!QE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1799986620702514E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QF8,'Case 4 - Residual Benefit'!QF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6483039618632397E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QG8,'Case 4 - Residual Benefit'!QG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0225392610919347E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QH8,'Case 4 - Residual Benefit'!QH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3823136290510982E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QI8,'Case 4 - Residual Benefit'!QI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0011311482960562E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QJ8,'Case 4 - Residual Benefit'!QJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6426759422127236E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QK8,'Case 4 - Residual Benefit'!QK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7407348060542584E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QL8,'Case 4 - Residual Benefit'!QL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.1226032105768418E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QM8,'Case 4 - Residual Benefit'!QM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1697763041674698E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QN8,'Case 4 - Residual Benefit'!QN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7548304499890752E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QO8,'Case 4 - Residual Benefit'!QO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2521326981725522E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QP8,'Case 4 - Residual Benefit'!QP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8234559278092889E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QQ8,'Case 4 - Residual Benefit'!QQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0995535578431916E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QR8,'Case 4 - Residual Benefit'!QR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3808256070241122E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QS8,'Case 4 - Residual Benefit'!QS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0647161351334725E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QT8,'Case 4 - Residual Benefit'!QT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.6197144056159523E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QU8,'Case 4 - Residual Benefit'!QU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.618542784993749E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QV8,'Case 4 - Residual Benefit'!QV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.3167015254683142E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QW8,'Case 4 - Residual Benefit'!QW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2029248278900544E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QX8,'Case 4 - Residual Benefit'!QX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2412247730297345E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QY8,'Case 4 - Residual Benefit'!QY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0993689943643643E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QZ8,'Case 4 - Residual Benefit'!QZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1133665030874231E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RA8,'Case 4 - Residual Benefit'!RA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5492700217938485E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RB8,'Case 4 - Residual Benefit'!RB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7812396290988464E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RC8,'Case 4 - Residual Benefit'!RC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0070366747265695E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RD8,'Case 4 - Residual Benefit'!RD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5815653206680993E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RE8,'Case 4 - Residual Benefit'!RE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3404077980069371E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RF8,'Case 4 - Residual Benefit'!RF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3546471853832787E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RG8,'Case 4 - Residual Benefit'!RG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5661767480634036E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RH8,'Case 4 - Residual Benefit'!RH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8463553198914717E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RI8,'Case 4 - Residual Benefit'!RI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3303359930647208E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RJ8,'Case 4 - Residual Benefit'!RJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6616011349192349E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RK8,'Case 4 - Residual Benefit'!RK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7243472368625474E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RL8,'Case 4 - Residual Benefit'!RL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2168566156131846E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RM8,'Case 4 - Residual Benefit'!RM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.2513101867847475E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RN8,'Case 4 - Residual Benefit'!RN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.5789429761661216E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RO8,'Case 4 - Residual Benefit'!RO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1262957426129419E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RP8,'Case 4 - Residual Benefit'!RP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3063661886051392E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RQ8,'Case 4 - Residual Benefit'!RQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9901337851222978E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RR8,'Case 4 - Residual Benefit'!RR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.622695417038039E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RS8,'Case 4 - Residual Benefit'!RS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0781166929967027E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RT8,'Case 4 - Residual Benefit'!RT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.7534509415328877E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RU8,'Case 4 - Residual Benefit'!RU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.718219601820648E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RV8,'Case 4 - Residual Benefit'!RV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6482867432173127E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RW8,'Case 4 - Residual Benefit'!RW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7259535646255317E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RX8,'Case 4 - Residual Benefit'!RX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6886299979392161E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RY8,'Case 4 - Residual Benefit'!RY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0988035993958992E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RZ8,'Case 4 - Residual Benefit'!RZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7703101819737425E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SA8,'Case 4 - Residual Benefit'!SA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3369816616234173E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SB8,'Case 4 - Residual Benefit'!SB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1555201351708677E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SC8,'Case 4 - Residual Benefit'!SC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.584052703602368E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SD8,'Case 4 - Residual Benefit'!SD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3965816311650244E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SE8,'Case 4 - Residual Benefit'!SE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2715351122101402E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SF8,'Case 4 - Residual Benefit'!SF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1917184468662266E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SG8,'Case 4 - Residual Benefit'!SG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9428877269443526E-33}]
[39,1.2738377232474757E-3,null,{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!B42,'Case 4 - Residual Benefit'!B42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9563226702109847E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!C42,'Case 4 - Residual Benefit'!C42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3154960765603284E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!D42,'Case 4 - Residual Benefit'!D42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0888543423258987E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!E42,'Case 4 - Residual Benefit'!E42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6855660157185217E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!F42,'Case 4 - Residual Benefit'!F42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3274407656843312E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!G42,'Case 4 - Residual Benefit'!G42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.2546113457274068E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!H42,'Case 4 - Residual Benefit'!H42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7158475395214986E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!I42,'Case 4 - Residual Benefit'!I42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5432652416279925E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!J42,'Case 4 - Residual Benefit'!J42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.4424987832313489E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!K42,'Case 4 - Residual Benefit'!K42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5738626159996803E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!L42,'Case 4 - Residual Benefit'!L42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6205781308964606E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!M42,'Case 4 - Residual Benefit'!M42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9365895748707758E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!N42,'Case 4 - Residual Benefit'!N42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1970685876367141E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!O42,'Case 4 - Residual Benefit'!O42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.0124509363024855E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!P42,'Case 4 - Residual Benefit'!P42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1352031095996451E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!Q42,'Case 4 - Residual Benefit'!Q42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0992379711335265E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!R42,'Case 4 - Residual Benefit'!R42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7078184903294209E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!S42,'Case 4 - Residual Benefit'!S42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.1058381645629437E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!T42,'Case 4 - Residual Benefit'!T42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5559358422596854E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!U42,'Case 4 - Residual Benefit'!U42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.8483985626222086E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!V42,'Case 4 - Residual Benefit'!V42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5523956402291418E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!W42,'Case 4 - Residual Benefit'!W42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8184097453548304E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!X42,'Case 4 - Residual Benefit'!X42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.8813323622827274E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!Y42,'Case 4 - Residual Benefit'!Y42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.3457930280316149E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!Z42,'Case 4 - Residual Benefit'!Z42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4750008348686322E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AA42,'Case 4 - Residual Benefit'!AA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8605803996013887E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AB42,'Case 4 - Residual Benefit'!AB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2259820485211472E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AC42,'Case 4 - Residual Benefit'!AC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.551628729154943E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AD42,'Case 4 - Residual Benefit'!AD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8502640446157877E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AE42,'Case 4 - Residual Benefit'!AE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2130464602931298E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AF42,'Case 4 - Residual Benefit'!AF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.6121667274483226E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AG42,'Case 4 - Residual Benefit'!AG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9643349534131462E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AH42,'Case 4 - Residual Benefit'!AH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1148066113416924E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AI42,'Case 4 - Residual Benefit'!AI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.0726544198150429E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AJ42,'Case 4 - Residual Benefit'!AJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.1962392509499962E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AK42,'Case 4 - Residual Benefit'!AK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2044098952098891E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AL42,'Case 4 - Residual Benefit'!AL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4658878049953896E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AM42,'Case 4 - Residual Benefit'!AM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.6151840201687769E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AN42,'Case 4 - Residual Benefit'!AN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.3194501362262362E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AO42,'Case 4 - Residual Benefit'!AO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3422767014062808E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AP42,'Case 4 - Residual Benefit'!AP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.2050769010826246E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AQ42,'Case 4 - Residual Benefit'!AQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.816061173891368E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AR42,'Case 4 - Residual Benefit'!AR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1136013806128856E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AS42,'Case 4 - Residual Benefit'!AS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4454072714569962E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AT42,'Case 4 - Residual Benefit'!AT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.2276965629949793E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AU42,'Case 4 - Residual Benefit'!AU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7967260264927995E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AV42,'Case 4 - Residual Benefit'!AV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2931441132579091E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AW42,'Case 4 - Residual Benefit'!AW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1734201083351588E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AX42,'Case 4 - Residual Benefit'!AX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.4638738107062684E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AY42,'Case 4 - Residual Benefit'!AY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4711466102903523E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!AZ42,'Case 4 - Residual Benefit'!AZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0376537616350728E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BA42,'Case 4 - Residual Benefit'!BA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.2846109596343805E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BB42,'Case 4 - Residual Benefit'!BB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.0724205642614842E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BC42,'Case 4 - Residual Benefit'!BC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0343930178187355E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BD42,'Case 4 - Residual Benefit'!BD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5384343636328663E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BE42,'Case 4 - Residual Benefit'!BE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6367612221992417E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BF42,'Case 4 - Residual Benefit'!BF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6016280556536101E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BG42,'Case 4 - Residual Benefit'!BG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.1781600196146298E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BH42,'Case 4 - Residual Benefit'!BH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9543740176765469E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BI42,'Case 4 - Residual Benefit'!BI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1444992143580491E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BJ42,'Case 4 - Residual Benefit'!BJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6250851849570605E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BK42,'Case 4 - Residual Benefit'!BK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4925569976929075E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BL42,'Case 4 - Residual Benefit'!BL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7373014660133494E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BM42,'Case 4 - Residual Benefit'!BM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.5616357619740554E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BN42,'Case 4 - Residual Benefit'!BN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3377913605630192E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BO42,'Case 4 - Residual Benefit'!BO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4655122020356907E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BP42,'Case 4 - Residual Benefit'!BP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.0959335365841248E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BQ42,'Case 4 - Residual Benefit'!BQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9777570852715226E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BR42,'Case 4 - Residual Benefit'!BR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.8948327638858691E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BS42,'Case 4 - Residual Benefit'!BS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7396918117906476E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BT42,'Case 4 - Residual Benefit'!BT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.8405485602680077E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BU42,'Case 4 - Residual Benefit'!BU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3496218663426408E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BV42,'Case 4 - Residual Benefit'!BV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.7355616969140117E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BW42,'Case 4 - Residual Benefit'!BW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.210373667957483E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BX42,'Case 4 - Residual Benefit'!BX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5884031046328963E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BY42,'Case 4 - Residual Benefit'!BY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6165864180211262E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!BZ42,'Case 4 - Residual Benefit'!BZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.0286918401713602E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CA42,'Case 4 - Residual Benefit'!CA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.0215477812947669E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CB42,'Case 4 - Residual Benefit'!CB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4346715780267224E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CC42,'Case 4 - Residual Benefit'!CC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6293719539365734E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CD42,'Case 4 - Residual Benefit'!CD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.3185670797454364E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CE42,'Case 4 - Residual Benefit'!CE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.9730000328231207E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CF42,'Case 4 - Residual Benefit'!CF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.3729128101659979E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CG42,'Case 4 - Residual Benefit'!CG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.6242284547409282E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CH42,'Case 4 - Residual Benefit'!CH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2471557573146526E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CI42,'Case 4 - Residual Benefit'!CI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.65217415720907E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CJ42,'Case 4 - Residual Benefit'!CJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.9096994782968039E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CK42,'Case 4 - Residual Benefit'!CK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0905979955208685E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CL42,'Case 4 - Residual Benefit'!CL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.074483783988167E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CM42,'Case 4 - Residual Benefit'!CM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1558190159874037E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CN42,'Case 4 - Residual Benefit'!CN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.364909457402803E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CO42,'Case 4 - Residual Benefit'!CO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1213567721194775E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CP42,'Case 4 - Residual Benefit'!CP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1393047222482998E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CQ42,'Case 4 - Residual Benefit'!CQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5204827948730262E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CR42,'Case 4 - Residual Benefit'!CR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0307094403091551E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CS42,'Case 4 - Residual Benefit'!CS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4975339660141628E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CT42,'Case 4 - Residual Benefit'!CT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3763875390656913E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CU42,'Case 4 - Residual Benefit'!CU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.635689078442037E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CV42,'Case 4 - Residual Benefit'!CV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4125900856547634E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CW42,'Case 4 - Residual Benefit'!CW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.3444172732091297E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CX42,'Case 4 - Residual Benefit'!CX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7233579738343131E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CY42,'Case 4 - Residual Benefit'!CY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.0240831062695836E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!CZ42,'Case 4 - Residual Benefit'!CZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3263527977282692E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DA42,'Case 4 - Residual Benefit'!DA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8617694367832016E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DB42,'Case 4 - Residual Benefit'!DB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.0822986284229806E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DC42,'Case 4 - Residual Benefit'!DC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.6592701073988597E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DD42,'Case 4 - Residual Benefit'!DD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7702668442815762E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DE42,'Case 4 - Residual Benefit'!DE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1628029022621066E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DF42,'Case 4 - Residual Benefit'!DF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7327688052846945E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DG42,'Case 4 - Residual Benefit'!DG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2742247727408151E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DH42,'Case 4 - Residual Benefit'!DH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6320377332851793E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DI42,'Case 4 - Residual Benefit'!DI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3020770996812755E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DJ42,'Case 4 - Residual Benefit'!DJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9325609796050448E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DK42,'Case 4 - Residual Benefit'!DK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.0550439679997975E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DL42,'Case 4 - Residual Benefit'!DL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.1201283730095473E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DM42,'Case 4 - Residual Benefit'!DM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.081472944430406E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DN42,'Case 4 - Residual Benefit'!DN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.774662218260209E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DO42,'Case 4 - Residual Benefit'!DO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4631377849223966E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DP42,'Case 4 - Residual Benefit'!DP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0007590301184279E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DQ42,'Case 4 - Residual Benefit'!DQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0122321251655878E-37},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DR42,'Case 4 - Residual Benefit'!DR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.697079306425366E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DS42,'Case 4 - Residual Benefit'!DS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8889506681126359E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DT42,'Case 4 - Residual Benefit'!DT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.641028268380781E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DU42,'Case 4 - Residual Benefit'!DU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.902456566697353E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DV42,'Case 4 - Residual Benefit'!DV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.4993980326443221E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DW42,'Case 4 - Residual Benefit'!DW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.888379023463806E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DX42,'Case 4 - Residual Benefit'!DX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2416104417296329E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DY42,'Case 4 - Residual Benefit'!DY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2505482253508108E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!DZ42,'Case 4 - Residual Benefit'!DZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.1399111175169508E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EA42,'Case 4 - Residual Benefit'!EA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.0066362520397604E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EB42,'Case 4 - Residual Benefit'!EB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2528787402500574E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EC42,'Case 4 - Residual Benefit'!EC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.2478226749893395E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ED42,'Case 4 - Residual Benefit'!ED42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.578049843490494E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EE42,'Case 4 - Residual Benefit'!EE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.0790263433764832E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EF42,'Case 4 - Residual Benefit'!EF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3338957650720074E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EG42,'Case 4 - Residual Benefit'!EG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.3923663880741372E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EH42,'Case 4 - Residual Benefit'!EH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.021958115556949E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EI42,'Case 4 - Residual Benefit'!EI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4477777660199715E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EJ42,'Case 4 - Residual Benefit'!EJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8151125054077449E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EK42,'Case 4 - Residual Benefit'!EK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9997865724534216E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EL42,'Case 4 - Residual Benefit'!EL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6987585587026546E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EM42,'Case 4 - Residual Benefit'!EM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4203910280470342E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EN42,'Case 4 - Residual Benefit'!EN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2064004261777723E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EO42,'Case 4 - Residual Benefit'!EO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4877503798162888E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EP42,'Case 4 - Residual Benefit'!EP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.8894395583134479E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EQ42,'Case 4 - Residual Benefit'!EQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.0040633585581192E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ER42,'Case 4 - Residual Benefit'!ER42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8835865738992644E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ES42,'Case 4 - Residual Benefit'!ES42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.6486700362630713E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ET42,'Case 4 - Residual Benefit'!ET42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.7761096576720605E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EU42,'Case 4 - Residual Benefit'!EU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.6590057015359308E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EV42,'Case 4 - Residual Benefit'!EV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.056011425068456E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EW42,'Case 4 - Residual Benefit'!EW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8133835007232897E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EX42,'Case 4 - Residual Benefit'!EX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.6087519669282357E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EY42,'Case 4 - Residual Benefit'!EY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0525047611731427E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!EZ42,'Case 4 - Residual Benefit'!EZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.7254714827981303E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FA42,'Case 4 - Residual Benefit'!FA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9429618065508278E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FB42,'Case 4 - Residual Benefit'!FB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.272131358371192E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FC42,'Case 4 - Residual Benefit'!FC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.040242696045778E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FD42,'Case 4 - Residual Benefit'!FD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5324378761625495E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FE42,'Case 4 - Residual Benefit'!FE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2115945266007379E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FF42,'Case 4 - Residual Benefit'!FF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3751585860601129E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FG42,'Case 4 - Residual Benefit'!FG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5321911381340565E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FH42,'Case 4 - Residual Benefit'!FH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.2320488724939975E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FI42,'Case 4 - Residual Benefit'!FI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.287272267409179E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FJ42,'Case 4 - Residual Benefit'!FJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.816962739958281E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FK42,'Case 4 - Residual Benefit'!FK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0489726853291351E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FL42,'Case 4 - Residual Benefit'!FL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8626257092645191E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FM42,'Case 4 - Residual Benefit'!FM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4841594368086543E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FN42,'Case 4 - Residual Benefit'!FN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5394287053527895E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FO42,'Case 4 - Residual Benefit'!FO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.3751685386689341E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FP42,'Case 4 - Residual Benefit'!FP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7077986328318986E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FQ42,'Case 4 - Residual Benefit'!FQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2805422802988312E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FR42,'Case 4 - Residual Benefit'!FR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.8770803947807508E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FS42,'Case 4 - Residual Benefit'!FS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2764440739195497E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FT42,'Case 4 - Residual Benefit'!FT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.1402982240858315E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FU42,'Case 4 - Residual Benefit'!FU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6061197544750496E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FV42,'Case 4 - Residual Benefit'!FV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.7697692573864332E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FW42,'Case 4 - Residual Benefit'!FW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3801901026875841E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FX42,'Case 4 - Residual Benefit'!FX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.6664992057104243E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FY42,'Case 4 - Residual Benefit'!FY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3164334075016955E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!FZ42,'Case 4 - Residual Benefit'!FZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.486307114781776E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GA42,'Case 4 - Residual Benefit'!GA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4875964487908169E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GB42,'Case 4 - Residual Benefit'!GB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0479816991124074E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GC42,'Case 4 - Residual Benefit'!GC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.5484411870854402E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GD42,'Case 4 - Residual Benefit'!GD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.9768334738943648E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GE42,'Case 4 - Residual Benefit'!GE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4956365435835984E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GF42,'Case 4 - Residual Benefit'!GF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6092632204201436E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GG42,'Case 4 - Residual Benefit'!GG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2452028955213844E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GH42,'Case 4 - Residual Benefit'!GH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.9367893195668503E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GI42,'Case 4 - Residual Benefit'!GI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0187309482684763E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GJ42,'Case 4 - Residual Benefit'!GJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.163961611814409E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GK42,'Case 4 - Residual Benefit'!GK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4753379357197398E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GL42,'Case 4 - Residual Benefit'!GL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7454341999654211E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GM42,'Case 4 - Residual Benefit'!GM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8321083933299121E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GN42,'Case 4 - Residual Benefit'!GN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9996084564439333E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GO42,'Case 4 - Residual Benefit'!GO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.4006058679761383E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GP42,'Case 4 - Residual Benefit'!GP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3767148427468875E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GQ42,'Case 4 - Residual Benefit'!GQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8534819550836671E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GR42,'Case 4 - Residual Benefit'!GR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0332994568499466E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GS42,'Case 4 - Residual Benefit'!GS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0000720037840413E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GT42,'Case 4 - Residual Benefit'!GT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4065427968042863E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GU42,'Case 4 - Residual Benefit'!GU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8885359227815394E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GV42,'Case 4 - Residual Benefit'!GV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.128005404986123E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GW42,'Case 4 - Residual Benefit'!GW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0718729166319727E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GX42,'Case 4 - Residual Benefit'!GX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3762166329900355E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GY42,'Case 4 - Residual Benefit'!GY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4136736370999786E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!GZ42,'Case 4 - Residual Benefit'!GZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.6321249718283372E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HA42,'Case 4 - Residual Benefit'!HA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2396889153533622E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HB42,'Case 4 - Residual Benefit'!HB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.65834911169831E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HC42,'Case 4 - Residual Benefit'!HC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.7737803023128096E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HD42,'Case 4 - Residual Benefit'!HD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.2083245604354034E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HE42,'Case 4 - Residual Benefit'!HE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2049159306638477E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HF42,'Case 4 - Residual Benefit'!HF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3458501425058797E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HG42,'Case 4 - Residual Benefit'!HG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.8112536727373231E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HH42,'Case 4 - Residual Benefit'!HH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4377549888034022E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HI42,'Case 4 - Residual Benefit'!HI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7531474691170535E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HJ42,'Case 4 - Residual Benefit'!HJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.575901840595471E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HK42,'Case 4 - Residual Benefit'!HK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.0200253300270655E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HL42,'Case 4 - Residual Benefit'!HL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.0844481610036559E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HM42,'Case 4 - Residual Benefit'!HM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4729437661975574E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HN42,'Case 4 - Residual Benefit'!HN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.9579248315854966E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HO42,'Case 4 - Residual Benefit'!HO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.1463232688484933E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HP42,'Case 4 - Residual Benefit'!HP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5103398477735272E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HQ42,'Case 4 - Residual Benefit'!HQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.3294547413314726E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HR42,'Case 4 - Residual Benefit'!HR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.185085854497182E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HS42,'Case 4 - Residual Benefit'!HS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.7986208436815283E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HT42,'Case 4 - Residual Benefit'!HT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9480127913280106E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HU42,'Case 4 - Residual Benefit'!HU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4792003112803081E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HV42,'Case 4 - Residual Benefit'!HV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4964237303003787E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HW42,'Case 4 - Residual Benefit'!HW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.7209967779903515E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HX42,'Case 4 - Residual Benefit'!HX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.7531520442984091E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HY42,'Case 4 - Residual Benefit'!HY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.7051553686168827E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!HZ42,'Case 4 - Residual Benefit'!HZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5866252230939359E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IA42,'Case 4 - Residual Benefit'!IA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.9960416752792846E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IB42,'Case 4 - Residual Benefit'!IB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5982124555262268E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IC42,'Case 4 - Residual Benefit'!IC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3318631351526797E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ID42,'Case 4 - Residual Benefit'!ID42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0743024130897521E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IE42,'Case 4 - Residual Benefit'!IE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.9453444160728934E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IF42,'Case 4 - Residual Benefit'!IF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5341258025379978E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IG42,'Case 4 - Residual Benefit'!IG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.480979167969441E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IH42,'Case 4 - Residual Benefit'!IH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4880833832004463E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!II42,'Case 4 - Residual Benefit'!II42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3187685928122213E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IJ42,'Case 4 - Residual Benefit'!IJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4883217956179354E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IK42,'Case 4 - Residual Benefit'!IK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.551277559310614E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IL42,'Case 4 - Residual Benefit'!IL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6584949282016959E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IM42,'Case 4 - Residual Benefit'!IM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.7818751653972285E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IN42,'Case 4 - Residual Benefit'!IN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1233130051920506E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IO42,'Case 4 - Residual Benefit'!IO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.3059416570004685E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IP42,'Case 4 - Residual Benefit'!IP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.6579712957647783E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IQ42,'Case 4 - Residual Benefit'!IQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.4139766706890174E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IR42,'Case 4 - Residual Benefit'!IR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.128742730486276E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IS42,'Case 4 - Residual Benefit'!IS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4981148248386497E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IT42,'Case 4 - Residual Benefit'!IT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.9183781694007176E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IU42,'Case 4 - Residual Benefit'!IU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.5011004474875719E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IV42,'Case 4 - Residual Benefit'!IV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2053981209374044E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IW42,'Case 4 - Residual Benefit'!IW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4432180038100267E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IX42,'Case 4 - Residual Benefit'!IX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.2377978262979192E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IY42,'Case 4 - Residual Benefit'!IY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0854644067100899E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!IZ42,'Case 4 - Residual Benefit'!IZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3105228209752416E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JA42,'Case 4 - Residual Benefit'!JA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0158259924907267E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JB42,'Case 4 - Residual Benefit'!JB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.919880974578419E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JC42,'Case 4 - Residual Benefit'!JC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.297165795917648E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JD42,'Case 4 - Residual Benefit'!JD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.8642219081475114E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JE42,'Case 4 - Residual Benefit'!JE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.4488561541823365E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JF42,'Case 4 - Residual Benefit'!JF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.6249066831103456E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JG42,'Case 4 - Residual Benefit'!JG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.719906163247858E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JH42,'Case 4 - Residual Benefit'!JH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9697490488753969E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JI42,'Case 4 - Residual Benefit'!JI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5217982895716175E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JJ42,'Case 4 - Residual Benefit'!JJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1067798509296965E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JK42,'Case 4 - Residual Benefit'!JK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.3638947619934231E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JL42,'Case 4 - Residual Benefit'!JL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9028396372501438E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JM42,'Case 4 - Residual Benefit'!JM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6634719412688774E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JN42,'Case 4 - Residual Benefit'!JN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8179557650479743E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JO42,'Case 4 - Residual Benefit'!JO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.1182376454923774E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JP42,'Case 4 - Residual Benefit'!JP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3132959655164335E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JQ42,'Case 4 - Residual Benefit'!JQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.881238928354967E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JR42,'Case 4 - Residual Benefit'!JR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.1580641315958038E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JS42,'Case 4 - Residual Benefit'!JS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.6814808015539579E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JT42,'Case 4 - Residual Benefit'!JT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7359357922177736E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JU42,'Case 4 - Residual Benefit'!JU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1620583701222553E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JV42,'Case 4 - Residual Benefit'!JV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7199625944371973E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JW42,'Case 4 - Residual Benefit'!JW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6218770814627446E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JX42,'Case 4 - Residual Benefit'!JX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9402118499428906E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JY42,'Case 4 - Residual Benefit'!JY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.4464779908467643E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!JZ42,'Case 4 - Residual Benefit'!JZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1998806438104216E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KA42,'Case 4 - Residual Benefit'!KA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2974891168139585E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KB42,'Case 4 - Residual Benefit'!KB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.7287694677004589E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KC42,'Case 4 - Residual Benefit'!KC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.4273896194525878E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KD42,'Case 4 - Residual Benefit'!KD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1083018252576667E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KE42,'Case 4 - Residual Benefit'!KE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4538350387213942E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KF42,'Case 4 - Residual Benefit'!KF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4658766498992814E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KG42,'Case 4 - Residual Benefit'!KG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.492730622874359E-37},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KH42,'Case 4 - Residual Benefit'!KH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.8394370519137342E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KI42,'Case 4 - Residual Benefit'!KI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.8610119064504988E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KJ42,'Case 4 - Residual Benefit'!KJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.7734301255425553E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KK42,'Case 4 - Residual Benefit'!KK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.27698230986465E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KL42,'Case 4 - Residual Benefit'!KL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.0429068749052274E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KM42,'Case 4 - Residual Benefit'!KM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0744818501519671E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KN42,'Case 4 - Residual Benefit'!KN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.3421421027275171E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KO42,'Case 4 - Residual Benefit'!KO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1367436696523654E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KP42,'Case 4 - Residual Benefit'!KP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.0947145191847389E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KQ42,'Case 4 - Residual Benefit'!KQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0022855333700807E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KR42,'Case 4 - Residual Benefit'!KR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8433251439998298E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KS42,'Case 4 - Residual Benefit'!KS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0386168145006987E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KT42,'Case 4 - Residual Benefit'!KT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4198702251765379E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KU42,'Case 4 - Residual Benefit'!KU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2418368407216658E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KV42,'Case 4 - Residual Benefit'!KV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.6923399530615268E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KW42,'Case 4 - Residual Benefit'!KW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2777146528849693E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KX42,'Case 4 - Residual Benefit'!KX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.80942851520925E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KY42,'Case 4 - Residual Benefit'!KY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.3024661130634373E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!KZ42,'Case 4 - Residual Benefit'!KZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2760396079884178E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LA42,'Case 4 - Residual Benefit'!LA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.5814640742999455E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LB42,'Case 4 - Residual Benefit'!LB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.0358681131101514E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LC42,'Case 4 - Residual Benefit'!LC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0381306203431455E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LD42,'Case 4 - Residual Benefit'!LD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5247695898171944E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LE42,'Case 4 - Residual Benefit'!LE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3864135048675267E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LF42,'Case 4 - Residual Benefit'!LF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5934589670906125E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LG42,'Case 4 - Residual Benefit'!LG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2730545579816328E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LH42,'Case 4 - Residual Benefit'!LH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5008743556651992E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LI42,'Case 4 - Residual Benefit'!LI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2253583098157331E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LJ42,'Case 4 - Residual Benefit'!LJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9093491667426891E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LK42,'Case 4 - Residual Benefit'!LK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3487255481947488E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LL42,'Case 4 - Residual Benefit'!LL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7521275036605242E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LM42,'Case 4 - Residual Benefit'!LM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4303619680745669E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LN42,'Case 4 - Residual Benefit'!LN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1204745135160533E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LO42,'Case 4 - Residual Benefit'!LO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5052230375988897E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LP42,'Case 4 - Residual Benefit'!LP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4662079846582882E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LQ42,'Case 4 - Residual Benefit'!LQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.1089048034753932E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LR42,'Case 4 - Residual Benefit'!LR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.5218808279117938E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LS42,'Case 4 - Residual Benefit'!LS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.7904173498360912E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LT42,'Case 4 - Residual Benefit'!LT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0504917413794838E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LU42,'Case 4 - Residual Benefit'!LU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2064352488418914E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LV42,'Case 4 - Residual Benefit'!LV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.614311813227926E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LW42,'Case 4 - Residual Benefit'!LW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7941170435863854E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LX42,'Case 4 - Residual Benefit'!LX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.1461883399900412E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LY42,'Case 4 - Residual Benefit'!LY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.9931655197732277E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!LZ42,'Case 4 - Residual Benefit'!LZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.7627034479807599E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MA42,'Case 4 - Residual Benefit'!MA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7739615442502286E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MB42,'Case 4 - Residual Benefit'!MB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0872477071680365E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MC42,'Case 4 - Residual Benefit'!MC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9431868228555542E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MD42,'Case 4 - Residual Benefit'!MD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8694658142365678E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ME42,'Case 4 - Residual Benefit'!ME42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6784324209719083E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MF42,'Case 4 - Residual Benefit'!MF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.97814035606561E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MG42,'Case 4 - Residual Benefit'!MG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1031005817196636E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MH42,'Case 4 - Residual Benefit'!MH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.2811321143686824E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MI42,'Case 4 - Residual Benefit'!MI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3347173689462516E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MJ42,'Case 4 - Residual Benefit'!MJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.8036021503710173E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MK42,'Case 4 - Residual Benefit'!MK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0629533994093614E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ML42,'Case 4 - Residual Benefit'!ML42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5827393191176457E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MM42,'Case 4 - Residual Benefit'!MM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.3429180521011504E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MN42,'Case 4 - Residual Benefit'!MN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8934126769849306E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MO42,'Case 4 - Residual Benefit'!MO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.256605822615807E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MP42,'Case 4 - Residual Benefit'!MP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7016906293603852E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MQ42,'Case 4 - Residual Benefit'!MQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5239356820369994E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MR42,'Case 4 - Residual Benefit'!MR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.8172784335609411E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MS42,'Case 4 - Residual Benefit'!MS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.4567429492548245E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MT42,'Case 4 - Residual Benefit'!MT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.0225116691247823E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MU42,'Case 4 - Residual Benefit'!MU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5194145389862812E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MV42,'Case 4 - Residual Benefit'!MV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.2476656417833843E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MW42,'Case 4 - Residual Benefit'!MW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.2293182278091862E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MX42,'Case 4 - Residual Benefit'!MX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3317227612658034E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MY42,'Case 4 - Residual Benefit'!MY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5544094829851642E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!MZ42,'Case 4 - Residual Benefit'!MZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2403798045442919E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NA42,'Case 4 - Residual Benefit'!NA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.066391275732438E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NB42,'Case 4 - Residual Benefit'!NB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9087102092643565E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NC42,'Case 4 - Residual Benefit'!NC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8759556262836764E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ND42,'Case 4 - Residual Benefit'!ND42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.3984605396335697E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NE42,'Case 4 - Residual Benefit'!NE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9055853860672232E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NF42,'Case 4 - Residual Benefit'!NF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.2533857586990045E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NG42,'Case 4 - Residual Benefit'!NG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3429822858609094E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NH42,'Case 4 - Residual Benefit'!NH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.144523475788817E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NI42,'Case 4 - Residual Benefit'!NI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2500233795273941E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NJ42,'Case 4 - Residual Benefit'!NJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8551040402319073E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NK42,'Case 4 - Residual Benefit'!NK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9344952262056912E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NL42,'Case 4 - Residual Benefit'!NL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2755804578826893E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NM42,'Case 4 - Residual Benefit'!NM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0516056315130956E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NN42,'Case 4 - Residual Benefit'!NN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.2659920080519614E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NO42,'Case 4 - Residual Benefit'!NO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.0476753176530689E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NP42,'Case 4 - Residual Benefit'!NP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3077856454518444E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NQ42,'Case 4 - Residual Benefit'!NQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.0909200886171371E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NR42,'Case 4 - Residual Benefit'!NR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2691810299799164E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NS42,'Case 4 - Residual Benefit'!NS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8134462588201221E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NT42,'Case 4 - Residual Benefit'!NT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8829158949706443E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NU42,'Case 4 - Residual Benefit'!NU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.843828002288501E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NV42,'Case 4 - Residual Benefit'!NV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.367824505751497E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NW42,'Case 4 - Residual Benefit'!NW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.3150621661281562E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NX42,'Case 4 - Residual Benefit'!NX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5313117077801765E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NY42,'Case 4 - Residual Benefit'!NY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0233769396907322E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!NZ42,'Case 4 - Residual Benefit'!NZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.882527005682122E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OA42,'Case 4 - Residual Benefit'!OA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2749810519008873E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OB42,'Case 4 - Residual Benefit'!OB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8833042196606509E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OC42,'Case 4 - Residual Benefit'!OC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.1563423870756925E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OD42,'Case 4 - Residual Benefit'!OD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.5072491203040852E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OE42,'Case 4 - Residual Benefit'!OE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4183158281816159E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OF42,'Case 4 - Residual Benefit'!OF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.898499016917962E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OG42,'Case 4 - Residual Benefit'!OG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0916856914452711E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OH42,'Case 4 - Residual Benefit'!OH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.7014876867526603E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OI42,'Case 4 - Residual Benefit'!OI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4013408336166293E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OJ42,'Case 4 - Residual Benefit'!OJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2123223146297576E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OK42,'Case 4 - Residual Benefit'!OK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2304607552674956E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OL42,'Case 4 - Residual Benefit'!OL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2206063634019481E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OM42,'Case 4 - Residual Benefit'!OM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.5257390463397484E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!ON42,'Case 4 - Residual Benefit'!ON42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.8093296944479217E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OO42,'Case 4 - Residual Benefit'!OO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.2199574999646012E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OP42,'Case 4 - Residual Benefit'!OP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4445300665357782E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OQ42,'Case 4 - Residual Benefit'!OQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3689060951830649E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OR42,'Case 4 - Residual Benefit'!OR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.9740227663260688E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OS42,'Case 4 - Residual Benefit'!OS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2805601850841882E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OT42,'Case 4 - Residual Benefit'!OT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.4354820069436446E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OU42,'Case 4 - Residual Benefit'!OU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9976668117028369E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OV42,'Case 4 - Residual Benefit'!OV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4049653105738919E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OW42,'Case 4 - Residual Benefit'!OW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.2827309419925236E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OX42,'Case 4 - Residual Benefit'!OX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.7756525793254057E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OY42,'Case 4 - Residual Benefit'!OY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.9832999612341522E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!OZ42,'Case 4 - Residual Benefit'!OZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.6846149745847201E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PA42,'Case 4 - Residual Benefit'!PA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0633322946184804E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PB42,'Case 4 - Residual Benefit'!PB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.9956399980134617E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PC42,'Case 4 - Residual Benefit'!PC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.2968639537073956E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PD42,'Case 4 - Residual Benefit'!PD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.7261279141072234E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PE42,'Case 4 - Residual Benefit'!PE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.8190374563132635E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PF42,'Case 4 - Residual Benefit'!PF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.544584765553373E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PG42,'Case 4 - Residual Benefit'!PG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7000518659603699E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PH42,'Case 4 - Residual Benefit'!PH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.185515323974747E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PI42,'Case 4 - Residual Benefit'!PI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.2900651257080843E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PJ42,'Case 4 - Residual Benefit'!PJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.8756005465490017E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PK42,'Case 4 - Residual Benefit'!PK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.3418360204764643E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PL42,'Case 4 - Residual Benefit'!PL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.8121904934496205E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PM42,'Case 4 - Residual Benefit'!PM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2538868442741044E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PN42,'Case 4 - Residual Benefit'!PN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6762323573366481E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PO42,'Case 4 - Residual Benefit'!PO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.8473219737134575E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PP42,'Case 4 - Residual Benefit'!PP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.942614898676976E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PQ42,'Case 4 - Residual Benefit'!PQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3212996174452548E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PR42,'Case 4 - Residual Benefit'!PR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.3004486937200929E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PS42,'Case 4 - Residual Benefit'!PS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.6876226698529736E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PT42,'Case 4 - Residual Benefit'!PT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3423062551014956E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PU42,'Case 4 - Residual Benefit'!PU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8927105300748655E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PV42,'Case 4 - Residual Benefit'!PV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.1928971886171507E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PW42,'Case 4 - Residual Benefit'!PW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4714111322795575E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PX42,'Case 4 - Residual Benefit'!PX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.3164263309200575E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PY42,'Case 4 - Residual Benefit'!PY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2693860300100529E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!PZ42,'Case 4 - Residual Benefit'!PZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.531206437207228E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QA42,'Case 4 - Residual Benefit'!QA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3776679127848634E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QB42,'Case 4 - Residual Benefit'!QB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.4449721767711141E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QC42,'Case 4 - Residual Benefit'!QC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3459025152095058E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QD42,'Case 4 - Residual Benefit'!QD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.9168656031067519E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QE42,'Case 4 - Residual Benefit'!QE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7651516245184857E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QF42,'Case 4 - Residual Benefit'!QF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4267367874042919E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QG42,'Case 4 - Residual Benefit'!QG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.658677821277383E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QH42,'Case 4 - Residual Benefit'!QH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.6167707834131426E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QI42,'Case 4 - Residual Benefit'!QI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8450749678690675E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QJ42,'Case 4 - Residual Benefit'!QJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.3735576624462692E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QK42,'Case 4 - Residual Benefit'!QK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.2968720663565329E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QL42,'Case 4 - Residual Benefit'!QL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5716512175992495E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QM42,'Case 4 - Residual Benefit'!QM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.1097511362732618E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QN42,'Case 4 - Residual Benefit'!QN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.6953425909741655E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QO42,'Case 4 - Residual Benefit'!QO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.245223996058857E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QP42,'Case 4 - Residual Benefit'!QP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.8779146291082659E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QQ42,'Case 4 - Residual Benefit'!QQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.9541540949390821E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QR42,'Case 4 - Residual Benefit'!QR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.678334948549874E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QS42,'Case 4 - Residual Benefit'!QS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.0207709450552398E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QT42,'Case 4 - Residual Benefit'!QT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7997446962089606E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QU42,'Case 4 - Residual Benefit'!QU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.2758069239968409E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QV42,'Case 4 - Residual Benefit'!QV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.2007222158881483E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QW42,'Case 4 - Residual Benefit'!QW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.3722531373365797E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QX42,'Case 4 - Residual Benefit'!QX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1101276627527343E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QY42,'Case 4 - Residual Benefit'!QY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.0268194322512155E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!QZ42,'Case 4 - Residual Benefit'!QZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.4347212637837423E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RA42,'Case 4 - Residual Benefit'!RA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5060167958624177E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RB42,'Case 4 - Residual Benefit'!RB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4536352906022162E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RC42,'Case 4 - Residual Benefit'!RC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.158005651656696E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RD42,'Case 4 - Residual Benefit'!RD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.1908708513185684E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RE42,'Case 4 - Residual Benefit'!RE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.9969303439878727E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RF42,'Case 4 - Residual Benefit'!RF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.1327807432029014E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RG42,'Case 4 - Residual Benefit'!RG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1551488513404457E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RH42,'Case 4 - Residual Benefit'!RH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.5950280575224381E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RI42,'Case 4 - Residual Benefit'!RI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1839986318680229E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RJ42,'Case 4 - Residual Benefit'!RJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.9032564133873735E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RK42,'Case 4 - Residual Benefit'!RK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4592959568194581E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RL42,'Case 4 - Residual Benefit'!RL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.9446549285315119E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RM42,'Case 4 - Residual Benefit'!RM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.7117878294194222E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RN42,'Case 4 - Residual Benefit'!RN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3263439459628509E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RO42,'Case 4 - Residual Benefit'!RO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.320144522080679E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RP42,'Case 4 - Residual Benefit'!RP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1682405776431801E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RQ42,'Case 4 - Residual Benefit'!RQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.5317867998522604E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RR42,'Case 4 - Residual Benefit'!RR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0003525683681197E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RS42,'Case 4 - Residual Benefit'!RS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.80572613865999E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RT42,'Case 4 - Residual Benefit'!RT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.2841480615703721E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RU42,'Case 4 - Residual Benefit'!RU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2356971930104951E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RV42,'Case 4 - Residual Benefit'!RV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2661293900688052E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RW42,'Case 4 - Residual Benefit'!RW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.6771672599285512E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RX42,'Case 4 - Residual Benefit'!RX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.5286591509457052E-36},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RY42,'Case 4 - Residual Benefit'!RY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.501048075708879E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!RZ42,'Case 4 - Residual Benefit'!RZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7645643787830968E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SA42,'Case 4 - Residual Benefit'!SA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0067000752378725E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SB42,'Case 4 - Residual Benefit'!SB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4288222528169458E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SC42,'Case 4 - Residual Benefit'!SC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.348195831443024E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SD42,'Case 4 - Residual Benefit'!SD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8241242463385325E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SE42,'Case 4 - Residual Benefit'!SE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0092155652904909E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SF42,'Case 4 - Residual Benefit'!SF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2237582742289153E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 4 - AP'!SG42,'Case 4 - Residual Benefit'!SG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9712110470079708E-34}]
[null,null,null,null,null,null,{"$f":"MAX(G111:G142)","v":318}]

{"sheet":"Case 5 - Summary","index":24,"n_rows":49,"n_cols":15,"rows_kept":7,"cut":true,"hidden":false,"merged":[[1,2,1,4],[1,5,1,7],[1,9,1,11],[1,12,1,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Summary"]
[null,null,"Income",null,null,"Residual Benefit",null,null,"Annuity Income","Age Pension",null,null,"Drawdown"]
["Year","Age","Lower Bound","Mean","Upper Bound","Lower Bound","Mean","Upper Bound",null,"Lower Bound","Mean","Upper Bound","Lower Bound","Mean","Upper Bound"]
[0,{"$f":"A4+Inputs!$C$4","v":65},{"$f":"PERCENTILE('Case 5 - Income'!$B3:$SG3,0.05)","v":31636.799999999999},{"$f":"AVERAGE('Case 5 - Income'!$B3:$SG3)","v":31636.800000000279},{"$f":"PERCENTILE('Case 5 - Income'!$B3:$SG3,0.95)","v":31636.799999999999},{"$f":"PERCENTILE('Case 5 - Residual Benefit'!$B3:$SG3,0.05)","v":250000},{"$f":"AVERAGE('Case 5 - Residual Benefit'!$B3:$SG3)","v":250000},{"$f":"PERCENTILE('Case 5 - Residual Benefit'!$B3:$SG3,0.95)","v":250000},{"$f":"'Case 5 - LA'!C3","v":14150},{"$f":"PERCENTILE('Case 5 - AP'!$B3:$SG3,0.05)","v":4986.7999999999993},{"$f":"AVERAGE('Case 5 - AP'!$B3:$SG3)","v":4986.7999999999984},{"$f":"PERCENTILE('Case 5 - AP'!$B3:$SG3,0.95)","v":4986.7999999999993},{"$f":"PERCENTILE('Case 5 - Drawdown'!$C3:$SH3,0.05)","v":12500},{"$f":"AVERAGE('Case 5 - Drawdown'!$C3:$SH3)","v":12500},{"$f":"PERCENTILE('Case 5 - Drawdown'!$C3:$SH3,0.95)","v":12500}]
[16,{"$f":"A20+Inputs!$C$4","v":81},{"$f":"PERCENTILE('Case 5 - Income'!$B19:$SG19,0.05)","v":44402.778096468654},{"$f":"AVERAGE('Case 5 - Income'!$B19:$SG19)","v":48325.01770671663},{"$f":"PERCENTILE('Case 5 - Income'!$B19:$SG19,0.95)","v":52498.848661745731},{"$f":"PERCENTILE('Case 5 - Residual Benefit'!$B19:$SG19,0.05)","v":91842.544235266541},{"$f":"AVERAGE('Case 5 - Residual Benefit'!$B19:$SG19)","v":158465.13526009882},{"$f":"PERCENTILE('Case 5 - Residual Benefit'!$B19:$SG19,0.95)","v":237279.86895161952},{"$f":"'Case 5 - LA'!C19","v":14150},{"$f":"PERCENTILE('Case 5 - AP'!$B19:$SG19,0.05)","v":22018.004594187161},{"$f":"AVERAGE('Case 5 - AP'!$B19:$SG19)","v":23082.458238509756},{"$f":"PERCENTILE('Case 5 - AP'!$B19:$SG19,0.95)","v":23823.8},{"$f":"PERCENTILE('Case 5 - Drawdown'!$C19:$SH19,0.05)","v":6428.9780964686588},{"$f":"AVERAGE('Case 5 - Drawdown'!$C19:$SH19)","v":11092.559468206917},{"$f":"PERCENTILE('Case 5 - Drawdown'!$C19:$SH19,0.95)","v":16609.59082661337}]
[31,{"$f":"A35+Inputs!$C$4","v":96},{"$f":"PERCENTILE('Case 5 - Income'!$B34:$SG34,0.05)","v":41449.545170271325},{"$f":"AVERAGE('Case 5 - Income'!$B34:$SG34)","v":45525.976324162788},{"$f":"PERCENTILE('Case 5 - Income'!$B34:$SG34,0.95)","v":51627.213623182979},{"$f":"PERCENTILE('Case 5 - Residual Benefit'!$B34:$SG34,0.05)","v":24826.751216223784},{"$f":"AVERAGE('Case 5 - Residual Benefit'!$B34:$SG34)","v":54023.57910074704},{"$f":"PERCENTILE('Case 5 - Residual Benefit'!$B34:$SG34,0.95)","v":97524.383022735594},{"$f":"'Case 5 - LA'!C34","v":14150},{"$f":"PERCENTILE('Case 5 - AP'!$B34:$SG34,0.05)","v":23823.8},{"$f":"AVERAGE('Case 5 - AP'!$B34:$SG34)","v":23812.675250058317},{"$f":"PERCENTILE('Case 5 - AP'!$B34:$SG34,0.95)","v":23823.8},{"$f":"PERCENTILE('Case 5 - Drawdown'!$C34:$SH34,0.05)","v":3475.7451702713302},{"$f":"AVERAGE('Case 5 - Drawdown'!$C34:$SH34)","v":7563.3010741045864},{"$f":"PERCENTILE('Case 5 - Drawdown'!$C34:$SH34,0.95)","v":13653.413623182983}]
[45,{"$f":"A49+Inputs!$C$4","v":110},{"$f":"PERCENTILE('Case 5 - Income'!$B48:$SG48,0.05)","v":38487.276917903408},{"$f":"AVERAGE('Case 5 - Income'!$B48:$SG48)","v":39298.594342800418},{"$f":"PERCENTILE('Case 5 - Income'!$B48:$SG48,0.95)","v":40678.031990597046},{"$f":"PERCENTILE('Case 5 - Residual Benefit'!$B48:$SG48,0.05)","v":3667.6922707386207},{"$f":"AVERAGE('Case 5 - Residual Benefit'!$B48:$SG48)","v":9462.8167342887464},{"$f":"PERCENTILE('Case 5 - Residual Benefit'!$B48:$SG48,0.95)","v":19315.942789978912},{"$f":"'Case 5 - LA'!C48","v":14150},{"$f":"PERCENTILE('Case 5 - AP'!$B48:$SG48,0.05)","v":23823.8},{"$f":"AVERAGE('Case 5 - AP'!$B48:$SG48)","v":23823.800000000127},{"$f":"PERCENTILE('Case 5 - AP'!$B48:$SG48,0.95)","v":23823.8},{"$f":"PERCENTILE('Case 5 - Drawdown'!$C48:$SH48,0.05)","v":513.47691790340696},{"$f":"AVERAGE('Case 5 - Drawdown'!$C48:$SH48)","v":1324.7943428004255},{"$f":"PERCENTILE('Case 5 - Drawdown'!$C48:$SH48,0.95)","v":2704.2319905970476}]

{"sheet":"Case 5 - Residual Benefit","index":25,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Residual Account"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000},{"$f":"Inputs!$C$3 * (1-Inputs!$C$21)","v":250000}]
[12,{"$f":"(B14-'Case 5 - Drawdown'!C14)*EXP('Portfolio Return'!B14)","v":174545.53820085493},{"$f":"(C14-'Case 5 - Drawdown'!D14)*EXP('Portfolio Return'!C14)","v":169029.04109509895},{"$f":"(D14-'Case 5 - Drawdown'!E14)*EXP('Portfolio Return'!D14)","v":170420.98911248363},{"$f":"(E14-'Case 5 - Drawdown'!F14)*EXP('Portfolio Return'!E14)","v":133437.42042947837},{"$f":"(F14-'Case 5 - Drawdown'!G14)*EXP('Portfolio Return'!F14)","v":236465.50638303108},{"$f":"(G14-'Case 5 - Drawdown'!H14)*EXP('Portfolio Return'!G14)","v":239884.89147887292},{"$f":"(H14-'Case 5 - Drawdown'!I14)*EXP('Portfolio Return'!H14)","v":211609.9061189144},{"$f":"(I14-'Case 5 - Drawdown'!J14)*EXP('Portfolio Return'!I14)","v":136012.10058751242},{"$f":"(J14-'Case 5 - Drawdown'!K14)*EXP('Portfolio Return'!J14)","v":79042.951763533449},{"$f":"(K14-'Case 5 - Drawdown'!L14)*EXP('Portfolio Return'!K14)","v":217303.60379327193},{"$f":"(L14-'Case 5 - Drawdown'!M14)*EXP('Portfolio Return'!L14)","v":135491.20962341092},{"$f":"(M14-'Case 5 - Drawdown'!N14)*EXP('Portfolio Return'!M14)","v":201362.12050655737},{"$f":"(N14-'Case 5 - Drawdown'!O14)*EXP('Portfolio Return'!N14)","v":147950.71644486504},{"$f":"(O14-'Case 5 - Drawdown'!P14)*EXP('Portfolio Return'!O14)","v":161500.73980109015},{"$f":"(P14-'Case 5 - Drawdown'!Q14)*EXP('Portfolio Return'!P14)","v":120569.92199065193},{"$f":"(Q14-'Case 5 - Drawdown'!R14)*EXP('Portfolio Return'!Q14)","v":242649.35461270073},{"$f":"(R14-'Case 5 - Drawdown'!S14)*EXP('Portfolio Return'!R14)","v":250948.45436713923},{"$f":"(S14-'Case 5 - Drawdown'!T14)*EXP('Portfolio Return'!S14)","v":164834.48605079899},{"$f":"(T14-'Case 5 - Drawdown'!U14)*EXP('Portfolio Return'!T14)","v":181573.96229852931},{"$f":"(U14-'Case 5 - Drawdown'!V14)*EXP('Portfolio Return'!U14)","v":189391.07168347592},{"$f":"(V14-'Case 5 - Drawdown'!W14)*EXP('Portfolio Return'!V14)","v":180200.66747651712},{"$f":"(W14-'Case 5 - Drawdown'!X14)*EXP('Portfolio Return'!W14)","v":128604.09845942432},{"$f":"(X14-'Case 5 - Drawdown'!Y14)*EXP('Portfolio Return'!X14)","v":284280.02908312035},{"$f":"(Y14-'Case 5 - Drawdown'!Z14)*EXP('Portfolio Return'!Y14)","v":137521.86231751885},{"$f":"(Z14-'Case 5 - Drawdown'!AA14)*EXP('Portfolio Return'!Z14)","v":178148.62770471821},{"$f":"(AA14-'Case 5 - Drawdown'!AB14)*EXP('Portfolio Return'!AA14)","v":176775.45387999713},{"$f":"(AB14-'Case 5 - Drawdown'!AC14)*EXP('Portfolio Return'!AB14)","v":191363.78794030505},{"$f":"(AC14-'Case 5 - Drawdown'!AD14)*EXP('Portfolio Return'!AC14)","v":126141.73427567362},{"$f":"(AD14-'Case 5 - Drawdown'!AE14)*EXP('Portfolio Return'!AD14)","v":150271.66703002775},{"$f":"(AE14-'Case 5 - Drawdown'!AF14)*EXP('Portfolio Return'!AE14)","v":161733.78218475165},{"$f":"(AF14-'Case 5 - Drawdown'!AG14)*EXP('Portfolio Return'!AF14)","v":160105.09999702129},{"$f":"(AG14-'Case 5 - Drawdown'!AH14)*EXP('Portfolio Return'!AG14)","v":137185.29637660962},{"$f":"(AH14-'Case 5 - Drawdown'!AI14)*EXP('Portfolio Return'!AH14)","v":148155.86690214061},{"$f":"(AI14-'Case 5 - Drawdown'!AJ14)*EXP('Portfolio Return'!AI14)","v":172134.54822707872},{"$f":"(AJ14-'Case 5 - Drawdown'!AK14)*EXP('Portfolio Return'!AJ14)","v":141666.60026456416},{"$f":"(AK14-'Case 5 - Drawdown'!AL14)*EXP('Portfolio Return'!AK14)","v":132619.70954620646},{"$f":"(AL14-'Case 5 - Drawdown'!AM14)*EXP('Portfolio Return'!AL14)","v":184313.68000509866},{"$f":"(AM14-'Case 5 - Drawdown'!AN14)*EXP('Portfolio Return'!AM14)","v":245817.8338888025},{"$f":"(AN14-'Case 5 - Drawdown'!AO14)*EXP('Portfolio Return'!AN14)","v":182786.26357439504},{"$f":"(AO14-'Case 5 - Drawdown'!AP14)*EXP('Portfolio Return'!AO14)","v":147464.29480158605},{"$f":"(AP14-'Case 5 - Drawdown'!AQ14)*EXP('Portfolio Return'!AP14)","v":237882.25421699847},{"$f":"(AQ14-'Case 5 - Drawdown'!AR14)*EXP('Portfolio Return'!AQ14)","v":237038.83624179126},{"$f":"(AR14-'Case 5 - Drawdown'!AS14)*EXP('Portfolio Return'!AR14)","v":195088.28234719016},{"$f":"(AS14-'Case 5 - Drawdown'!AT14)*EXP('Portfolio Return'!AS14)","v":186531.67272864075},{"$f":"(AT14-'Case 5 - Drawdown'!AU14)*EXP('Portfolio Return'!AT14)","v":226363.79846155137},{"$f":"(AU14-'Case 5 - Drawdown'!AV14)*EXP('Portfolio Return'!AU14)","v":130567.7934409502},{"$f":"(AV14-'Case 5 - Drawdown'!AW14)*EXP('Portfolio Return'!AV14)","v":151737.44100870218},{"$f":"(AW14-'Case 5 - Drawdown'!AX14)*EXP('Portfolio Return'!AW14)","v":121257.04311740919},{"$f":"(AX14-'Case 5 - Drawdown'!AY14)*EXP('Portfolio Return'!AX14)","v":222378.83819114737},{"$f":"(AY14-'Case 5 - Drawdown'!AZ14)*EXP('Portfolio Return'!AY14)","v":138810.19286466922},{"$f":"(AZ14-'Case 5 - Drawdown'!BA14)*EXP('Portfolio Return'!AZ14)","v":222002.0514564664},{"$f":"(BA14-'Case 5 - Drawdown'!BB14)*EXP('Portfolio Return'!BA14)","v":147549.68953997173},{"$f":"(BB14-'Case 5 - Drawdown'!BC14)*EXP('Portfolio Return'!BB14)","v":99612.105478969548},{"$f":"(BC14-'Case 5 - Drawdown'!BD14)*EXP('Portfolio Return'!BC14)","v":196007.57954990165},{"$f":"(BD14-'Case 5 - Drawdown'!BE14)*EXP('Portfolio Return'!BD14)","v":206328.68163286682},{"$f":"(BE14-'Case 5 - Drawdown'!BF14)*EXP('Portfolio Return'!BE14)","v":122938.73128604807},{"$f":"(BF14-'Case 5 - Drawdown'!BG14)*EXP('Portfolio Return'!BF14)","v":216304.48730740376},{"$f":"(BG14-'Case 5 - Drawdown'!BH14)*EXP('Portfolio Return'!BG14)","v":153832.13297540983},{"$f":"(BH14-'Case 5 - Drawdown'!BI14)*EXP('Portfolio Return'!BH14)","v":113222.24728134609},{"$f":"(BI14-'Case 5 - Drawdown'!BJ14)*EXP('Portfolio Return'!BI14)","v":157510.41174087123},{"$f":"(BJ14-'Case 5 - Drawdown'!BK14)*EXP('Portfolio Return'!BJ14)","v":125087.53162973064},{"$f":"(BK14-'Case 5 - Drawdown'!BL14)*EXP('Portfolio Return'!BK14)","v":237944.796808438},{"$f":"(BL14-'Case 5 - Drawdown'!BM14)*EXP('Portfolio Return'!BL14)","v":129431.4645185831},{"$f":"(BM14-'Case 5 - Drawdown'!BN14)*EXP('Portfolio Return'!BM14)","v":88531.977607752051},{"$f":"(BN14-'Case 5 - Drawdown'!BO14)*EXP('Portfolio Return'!BN14)","v":210325.84467596526},{"$f":"(BO14-'Case 5 - Drawdown'!BP14)*EXP('Portfolio Return'!BO14)","v":129320.35364514335},{"$f":"(BP14-'Case 5 - Drawdown'!BQ14)*EXP('Portfolio Return'!BP14)","v":233190.29494750447},{"$f":"(BQ14-'Case 5 - Drawdown'!BR14)*EXP('Portfolio Return'!BQ14)","v":207856.03091977144},{"$f":"(BR14-'Case 5 - Drawdown'!BS14)*EXP('Portfolio Return'!BR14)","v":245817.96251932054},{"$f":"(BS14-'Case 5 - Drawdown'!BT14)*EXP('Portfolio Return'!BS14)","v":158312.06651250538},{"$f":"(BT14-'Case 5 - Drawdown'!BU14)*EXP('Portfolio Return'!BT14)","v":169427.05972766184},{"$f":"(BU14-'Case 5 - Drawdown'!BV14)*EXP('Portfolio Return'!BU14)","v":134675.97661572549},{"$f":"(BV14-'Case 5 - Drawdown'!BW14)*EXP('Portfolio Return'!BV14)","v":140565.16899972758},{"$f":"(BW14-'Case 5 - Drawdown'!BX14)*EXP('Portfolio Return'!BW14)","v":129014.89546104721},{"$f":"(BX14-'Case 5 - Drawdown'!BY14)*EXP('Portfolio Return'!BX14)","v":164860.50814299812},{"$f":"(BY14-'Case 5 - Drawdown'!BZ14)*EXP('Portfolio Return'!BY14)","v":225551.61336255429},{"$f":"(BZ14-'Case 5 - Drawdown'!CA14)*EXP('Portfolio Return'!BZ14)","v":178754.82271792472},{"$f":"(CA14-'Case 5 - Drawdown'!CB14)*EXP('Portfolio Return'!CA14)","v":185864.09485572804},{"$f":"(CB14-'Case 5 - Drawdown'!CC14)*EXP('Portfolio Return'!CB14)","v":239719.91873902571},{"$f":"(CC14-'Case 5 - Drawdown'!CD14)*EXP('Portfolio Return'!CC14)","v":181625.91959957386},{"$f":"(CD14-'Case 5 - Drawdown'!CE14)*EXP('Portfolio Return'!CD14)","v":346670.00875055528},{"$f":"(CE14-'Case 5 - Drawdown'!CF14)*EXP('Portfolio Return'!CE14)","v":151352.67408328957},{"$f":"(CF14-'Case 5 - Drawdown'!CG14)*EXP('Portfolio Return'!CF14)","v":233349.40885963553},{"$f":"(CG14-'Case 5 - Drawdown'!CH14)*EXP('Portfolio Return'!CG14)","v":221616.77307163808},{"$f":"(CH14-'Case 5 - Drawdown'!CI14)*EXP('Portfolio Return'!CH14)","v":212289.53363061926},{"$f":"(CI14-'Case 5 - Drawdown'!CJ14)*EXP('Portfolio Return'!CI14)","v":207147.44130211417},{"$f":"(CJ14-'Case 5 - Drawdown'!CK14)*EXP('Portfolio Return'!CJ14)","v":255813.75064606481},{"$f":"(CK14-'Case 5 - Drawdown'!CL14)*EXP('Portfolio Return'!CK14)","v":203707.59420673497},{"$f":"(CL14-'Case 5 - Drawdown'!CM14)*EXP('Portfolio Return'!CL14)","v":245894.5720191834},{"$f":"(CM14-'Case 5 - Drawdown'!CN14)*EXP('Portfolio Return'!CM14)","v":119636.7642945093},{"$f":"(CN14-'Case 5 - Drawdown'!CO14)*EXP('Portfolio Return'!CN14)","v":189945.91060344866},{"$f":"(CO14-'Case 5 - Drawdown'!CP14)*EXP('Portfolio Return'!CO14)","v":224213.44215610827},{"$f":"(CP14-'Case 5 - Drawdown'!CQ14)*EXP('Portfolio Return'!CP14)","v":305653.78325852449},{"$f":"(CQ14-'Case 5 - Drawdown'!CR14)*EXP('Portfolio Return'!CQ14)","v":116452.37018599699},{"$f":"(CR14-'Case 5 - Drawdown'!CS14)*EXP('Portfolio Return'!CR14)","v":219802.78228679023},{"$f":"(CS14-'Case 5 - Drawdown'!CT14)*EXP('Portfolio Return'!CS14)","v":183204.60947518732},{"$f":"(CT14-'Case 5 - Drawdown'!CU14)*EXP('Portfolio Return'!CT14)","v":231100.74285823476},{"$f":"(CU14-'Case 5 - Drawdown'!CV14)*EXP('Portfolio Return'!CU14)","v":152012.29888349},{"$f":"(CV14-'Case 5 - Drawdown'!CW14)*EXP('Portfolio Return'!CV14)","v":283310.67893459491},{"$f":"(CW14-'Case 5 - Drawdown'!CX14)*EXP('Portfolio Return'!CW14)","v":281529.46707003959},{"$f":"(CX14-'Case 5 - Drawdown'!CY14)*EXP('Portfolio Return'!CX14)","v":154494.11533749988},{"$f":"(CY14-'Case 5 - Drawdown'!CZ14)*EXP('Portfolio Return'!CY14)","v":293573.0145004419},{"$f":"(CZ14-'Case 5 - Drawdown'!DA14)*EXP('Portfolio Return'!CZ14)","v":112627.90503129977},{"$f":"(DA14-'Case 5 - Drawdown'!DB14)*EXP('Portfolio Return'!DA14)","v":205847.15519910195},{"$f":"(DB14-'Case 5 - Drawdown'!DC14)*EXP('Portfolio Return'!DB14)","v":216666.36649928332},{"$f":"(DC14-'Case 5 - Drawdown'!DD14)*EXP('Portfolio Return'!DC14)","v":192343.88629373073},{"$f":"(DD14-'Case 5 - Drawdown'!DE14)*EXP('Portfolio Return'!DD14)","v":144975.49847714201},{"$f":"(DE14-'Case 5 - Drawdown'!DF14)*EXP('Portfolio Return'!DE14)","v":160833.82766780147},{"$f":"(DF14-'Case 5 - Drawdown'!DG14)*EXP('Portfolio Return'!DF14)","v":116952.40288451049},{"$f":"(DG14-'Case 5 - Drawdown'!DH14)*EXP('Portfolio Return'!DG14)","v":141330.0948960167},{"$f":"(DH14-'Case 5 - Drawdown'!DI14)*EXP('Portfolio Return'!DH14)","v":181487.79147626209},{"$f":"(DI14-'Case 5 - Drawdown'!DJ14)*EXP('Portfolio Return'!DI14)","v":240524.95369989809},{"$f":"(DJ14-'Case 5 - Drawdown'!DK14)*EXP('Portfolio Return'!DJ14)","v":175264.05830084169},{"$f":"(DK14-'Case 5 - Drawdown'!DL14)*EXP('Portfolio Return'!DK14)","v":170106.43101770186},{"$f":"(DL14-'Case 5 - Drawdown'!DM14)*EXP('Portfolio Return'!DL14)","v":176162.0955790251},{"$f":"(DM14-'Case 5 - Drawdown'!DN14)*EXP('Portfolio Return'!DM14)","v":204264.47593977003},{"$f":"(DN14-'Case 5 - Drawdown'!DO14)*EXP('Portfolio Return'!DN14)","v":263695.76430166559},{"$f":"(DO14-'Case 5 - Drawdown'!DP14)*EXP('Portfolio Return'!DO14)","v":195335.31856321692},{"$f":"(DP14-'Case 5 - Drawdown'!DQ14)*EXP('Portfolio Return'!DP14)","v":171168.08794993142},{"$f":"(DQ14-'Case 5 - Drawdown'!DR14)*EXP('Portfolio Return'!DQ14)","v":483497.90568188031},{"$f":"(DR14-'Case 5 - Drawdown'!DS14)*EXP('Portfolio Return'!DR14)","v":178487.24225397705},{"$f":"(DS14-'Case 5 - Drawdown'!DT14)*EXP('Portfolio Return'!DS14)","v":285853.85326848424},{"$f":"(DT14-'Case 5 - Drawdown'!DU14)*EXP('Portfolio Return'!DT14)","v":194595.31208884093},{"$f":"(DU14-'Case 5 - Drawdown'!DV14)*EXP('Portfolio Return'!DU14)","v":155389.57891693519},{"$f":"(DV14-'Case 5 - Drawdown'!DW14)*EXP('Portfolio Return'!DV14)","v":190084.70404981961},{"$f":"(DW14-'Case 5 - Drawdown'!DX14)*EXP('Portfolio Return'!DW14)","v":202992.97815299657},{"$f":"(DX14-'Case 5 - Drawdown'!DY14)*EXP('Portfolio Return'!DX14)","v":246105.16224638367},{"$f":"(DY14-'Case 5 - Drawdown'!DZ14)*EXP('Portfolio Return'!DY14)","v":150815.22532716976},{"$f":"(DZ14-'Case 5 - Drawdown'!EA14)*EXP('Portfolio Return'!DZ14)","v":210007.86453503862},{"$f":"(EA14-'Case 5 - Drawdown'!EB14)*EXP('Portfolio Return'!EA14)","v":183200.3345433104},{"$f":"(EB14-'Case 5 - Drawdown'!EC14)*EXP('Portfolio Return'!EB14)","v":143180.93783701101},{"$f":"(EC14-'Case 5 - Drawdown'!ED14)*EXP('Portfolio Return'!EC14)","v":156162.08331045081},{"$f":"(ED14-'Case 5 - Drawdown'!EE14)*EXP('Portfolio Return'!ED14)","v":169590.93032595195},{"$f":"(EE14-'Case 5 - Drawdown'!EF14)*EXP('Portfolio Return'!EE14)","v":197660.29306341833},{"$f":"(EF14-'Case 5 - Drawdown'!EG14)*EXP('Portfolio Return'!EF14)","v":171699.4395515667},{"$f":"(EG14-'Case 5 - Drawdown'!EH14)*EXP('Portfolio Return'!EG14)","v":224029.68811035311},{"$f":"(EH14-'Case 5 - Drawdown'!EI14)*EXP('Portfolio Return'!EH14)","v":176400.76618902644},{"$f":"(EI14-'Case 5 - Drawdown'!EJ14)*EXP('Portfolio Return'!EI14)","v":114625.39733030841},{"$f":"(EJ14-'Case 5 - Drawdown'!EK14)*EXP('Portfolio Return'!EJ14)","v":194145.6542189834},{"$f":"(EK14-'Case 5 - Drawdown'!EL14)*EXP('Portfolio Return'!EK14)","v":176570.73243213852},{"$f":"(EL14-'Case 5 - Drawdown'!EM14)*EXP('Portfolio Return'!EL14)","v":120623.23742499207},{"$f":"(EM14-'Case 5 - Drawdown'!EN14)*EXP('Portfolio Return'!EM14)","v":235001.45064200257},{"$f":"(EN14-'Case 5 - Drawdown'!EO14)*EXP('Portfolio Return'!EN14)","v":289902.85722963547},{"$f":"(EO14-'Case 5 - Drawdown'!EP14)*EXP('Portfolio Return'!EO14)","v":307613.08959397557},{"$f":"(EP14-'Case 5 - Drawdown'!EQ14)*EXP('Portfolio Return'!EP14)","v":143365.08239144611},{"$f":"(EQ14-'Case 5 - Drawdown'!ER14)*EXP('Portfolio Return'!EQ14)","v":142225.53841363676},{"$f":"(ER14-'Case 5 - Drawdown'!ES14)*EXP('Portfolio Return'!ER14)","v":196791.29218916109},{"$f":"(ES14-'Case 5 - Drawdown'!ET14)*EXP('Portfolio Return'!ES14)","v":183030.00383015108},{"$f":"(ET14-'Case 5 - Drawdown'!EU14)*EXP('Portfolio Return'!ET14)","v":174266.50487970668},{"$f":"(EU14-'Case 5 - Drawdown'!EV14)*EXP('Portfolio Return'!EU14)","v":189293.00085710661},{"$f":"(EV14-'Case 5 - Drawdown'!EW14)*EXP('Portfolio Return'!EV14)","v":226550.63176566525},{"$f":"(EW14-'Case 5 - Drawdown'!EX14)*EXP('Portfolio Return'!EW14)","v":159481.88629132262},{"$f":"(EX14-'Case 5 - Drawdown'!EY14)*EXP('Portfolio Return'!EX14)","v":207126.91032134305},{"$f":"(EY14-'Case 5 - Drawdown'!EZ14)*EXP('Portfolio Return'!EY14)","v":137271.05785782076},{"$f":"(EZ14-'Case 5 - Drawdown'!FA14)*EXP('Portfolio Return'!EZ14)","v":129416.24787741085},{"$f":"(FA14-'Case 5 - Drawdown'!FB14)*EXP('Portfolio Return'!FA14)","v":293268.10196166969},{"$f":"(FB14-'Case 5 - Drawdown'!FC14)*EXP('Portfolio Return'!FB14)","v":237670.56320373519},{"$f":"(FC14-'Case 5 - Drawdown'!FD14)*EXP('Portfolio Return'!FC14)","v":163676.05061182773},{"$f":"(FD14-'Case 5 - Drawdown'!FE14)*EXP('Portfolio Return'!FD14)","v":226209.37706642717},{"$f":"(FE14-'Case 5 - Drawdown'!FF14)*EXP('Portfolio Return'!FE14)","v":189444.50275779571},{"$f":"(FF14-'Case 5 - Drawdown'!FG14)*EXP('Portfolio Return'!FF14)","v":171117.72993032896},{"$f":"(FG14-'Case 5 - Drawdown'!FH14)*EXP('Portfolio Return'!FG14)","v":132430.60960398216},{"$f":"(FH14-'Case 5 - Drawdown'!FI14)*EXP('Portfolio Return'!FH14)","v":130709.62595633551},{"$f":"(FI14-'Case 5 - Drawdown'!FJ14)*EXP('Portfolio Return'!FI14)","v":225665.22087448774},{"$f":"(FJ14-'Case 5 - Drawdown'!FK14)*EXP('Portfolio Return'!FJ14)","v":191100.43047507605},{"$f":"(FK14-'Case 5 - Drawdown'!FL14)*EXP('Portfolio Return'!FK14)","v":244603.34379600509},{"$f":"(FL14-'Case 5 - Drawdown'!FM14)*EXP('Portfolio Return'!FL14)","v":203322.71780147843},{"$f":"(FM14-'Case 5 - Drawdown'!FN14)*EXP('Portfolio Return'!FM14)","v":231940.01656096577},{"$f":"(FN14-'Case 5 - Drawdown'!FO14)*EXP('Portfolio Return'!FN14)","v":139337.6203121818},{"$f":"(FO14-'Case 5 - Drawdown'!FP14)*EXP('Portfolio Return'!FO14)","v":159916.89643897302},{"$f":"(FP14-'Case 5 - Drawdown'!FQ14)*EXP('Portfolio Return'!FP14)","v":187111.02902228059},{"$f":"(FQ14-'Case 5 - Drawdown'!FR14)*EXP('Portfolio Return'!FQ14)","v":254600.35832503051},{"$f":"(FR14-'Case 5 - Drawdown'!FS14)*EXP('Portfolio Return'!FR14)","v":126720.97389394521},{"$f":"(FS14-'Case 5 - Drawdown'!FT14)*EXP('Portfolio Return'!FS14)","v":176404.53664493517},{"$f":"(FT14-'Case 5 - Drawdown'!FU14)*EXP('Portfolio Return'!FT14)","v":188097.68276738588},{"$f":"(FU14-'Case 5 - Drawdown'!FV14)*EXP('Portfolio Return'!FU14)","v":166200.50388515132},{"$f":"(FV14-'Case 5 - Drawdown'!FW14)*EXP('Portfolio Return'!FV14)","v":95137.651778466359},{"$f":"(FW14-'Case 5 - Drawdown'!FX14)*EXP('Portfolio Return'!FW14)","v":228886.73682539121},{"$f":"(FX14-'Case 5 - Drawdown'!FY14)*EXP('Portfolio Return'!FX14)","v":264487.61738468549},{"$f":"(FY14-'Case 5 - Drawdown'!FZ14)*EXP('Portfolio Return'!FY14)","v":218099.56431135509},{"$f":"(FZ14-'Case 5 - Drawdown'!GA14)*EXP('Portfolio Return'!FZ14)","v":137666.59633857929},{"$f":"(GA14-'Case 5 - Drawdown'!GB14)*EXP('Portfolio Return'!GA14)","v":163221.08571253082},{"$f":"(GB14-'Case 5 - Drawdown'!GC14)*EXP('Portfolio Return'!GB14)","v":243137.81197614945},{"$f":"(GC14-'Case 5 - Drawdown'!GD14)*EXP('Portfolio Return'!GC14)","v":113400.17019720953},{"$f":"(GD14-'Case 5 - Drawdown'!GE14)*EXP('Portfolio Return'!GD14)","v":230484.01365023732},{"$f":"(GE14-'Case 5 - Drawdown'!GF14)*EXP('Portfolio Return'!GE14)","v":162018.01157108744},{"$f":"(GF14-'Case 5 - Drawdown'!GG14)*EXP('Portfolio Return'!GF14)","v":152619.43046100464},{"$f":"(GG14-'Case 5 - Drawdown'!GH14)*EXP('Portfolio Return'!GG14)","v":190466.75022263141},{"$f":"(GH14-'Case 5 - Drawdown'!GI14)*EXP('Portfolio Return'!GH14)","v":146904.18875869352},{"$f":"(GI14-'Case 5 - Drawdown'!GJ14)*EXP('Portfolio Return'!GI14)","v":167356.85731541185},{"$f":"(GJ14-'Case 5 - Drawdown'!GK14)*EXP('Portfolio Return'!GJ14)","v":140530.99632405711},{"$f":"(GK14-'Case 5 - Drawdown'!GL14)*EXP('Portfolio Return'!GK14)","v":206865.79881894405},{"$f":"(GL14-'Case 5 - Drawdown'!GM14)*EXP('Portfolio Return'!GL14)","v":212625.31014101638},{"$f":"(GM14-'Case 5 - Drawdown'!GN14)*EXP('Portfolio Return'!GM14)","v":212468.56530241529},{"$f":"(GN14-'Case 5 - Drawdown'!GO14)*EXP('Portfolio Return'!GN14)","v":235941.05788905881},{"$f":"(GO14-'Case 5 - Drawdown'!GP14)*EXP('Portfolio Return'!GO14)","v":233388.777120087},{"$f":"(GP14-'Case 5 - Drawdown'!GQ14)*EXP('Portfolio Return'!GP14)","v":232392.82644784113},{"$f":"(GQ14-'Case 5 - Drawdown'!GR14)*EXP('Portfolio Return'!GQ14)","v":158127.82227880738},{"$f":"(GR14-'Case 5 - Drawdown'!GS14)*EXP('Portfolio Return'!GR14)","v":172741.30330419505},{"$f":"(GS14-'Case 5 - Drawdown'!GT14)*EXP('Portfolio Return'!GS14)","v":234985.64525917405},{"$f":"(GT14-'Case 5 - Drawdown'!GU14)*EXP('Portfolio Return'!GT14)","v":113807.68442762109},{"$f":"(GU14-'Case 5 - Drawdown'!GV14)*EXP('Portfolio Return'!GU14)","v":195576.17644619429},{"$f":"(GV14-'Case 5 - Drawdown'!GW14)*EXP('Portfolio Return'!GV14)","v":185322.93713102484},{"$f":"(GW14-'Case 5 - Drawdown'!GX14)*EXP('Portfolio Return'!GW14)","v":145917.09522869036},{"$f":"(GX14-'Case 5 - Drawdown'!GY14)*EXP('Portfolio Return'!GX14)","v":310187.9006392287},{"$f":"(GY14-'Case 5 - Drawdown'!GZ14)*EXP('Portfolio Return'!GY14)","v":174142.57635231607},{"$f":"(GZ14-'Case 5 - Drawdown'!HA14)*EXP('Portfolio Return'!GZ14)","v":325875.11555635312},{"$f":"(HA14-'Case 5 - Drawdown'!HB14)*EXP('Portfolio Return'!HA14)","v":206818.73865658825},{"$f":"(HB14-'Case 5 - Drawdown'!HC14)*EXP('Portfolio Return'!HB14)","v":189230.54866580461},{"$f":"(HC14-'Case 5 - Drawdown'!HD14)*EXP('Portfolio Return'!HC14)","v":204269.48737880395},{"$f":"(HD14-'Case 5 - Drawdown'!HE14)*EXP('Portfolio Return'!HD14)","v":198093.22889696484},{"$f":"(HE14-'Case 5 - Drawdown'!HF14)*EXP('Portfolio Return'!HE14)","v":245866.82498462411},{"$f":"(HF14-'Case 5 - Drawdown'!HG14)*EXP('Portfolio Return'!HF14)","v":174839.56815703274},{"$f":"(HG14-'Case 5 - Drawdown'!HH14)*EXP('Portfolio Return'!HG14)","v":124492.78423667909},{"$f":"(HH14-'Case 5 - Drawdown'!HI14)*EXP('Portfolio Return'!HH14)","v":132170.27055901455},{"$f":"(HI14-'Case 5 - Drawdown'!HJ14)*EXP('Portfolio Return'!HI14)","v":172096.86918643274},{"$f":"(HJ14-'Case 5 - Drawdown'!HK14)*EXP('Portfolio Return'!HJ14)","v":244294.65896222921},{"$f":"(HK14-'Case 5 - Drawdown'!HL14)*EXP('Portfolio Return'!HK14)","v":343166.6431327344},{"$f":"(HL14-'Case 5 - Drawdown'!HM14)*EXP('Portfolio Return'!HL14)","v":238881.07914623723},{"$f":"(HM14-'Case 5 - Drawdown'!HN14)*EXP('Portfolio Return'!HM14)","v":179579.71019366052},{"$f":"(HN14-'Case 5 - Drawdown'!HO14)*EXP('Portfolio Return'!HN14)","v":123663.28961882328},{"$f":"(HO14-'Case 5 - Drawdown'!HP14)*EXP('Portfolio Return'!HO14)","v":153631.37982514588},{"$f":"(HP14-'Case 5 - Drawdown'!HQ14)*EXP('Portfolio Return'!HP14)","v":197466.65367947845},{"$f":"(HQ14-'Case 5 - Drawdown'!HR14)*EXP('Portfolio Return'!HQ14)","v":136721.1827180527},{"$f":"(HR14-'Case 5 - Drawdown'!HS14)*EXP('Portfolio Return'!HR14)","v":336872.25404590846},{"$f":"(HS14-'Case 5 - Drawdown'!HT14)*EXP('Portfolio Return'!HS14)","v":143044.82078877583},{"$f":"(HT14-'Case 5 - Drawdown'!HU14)*EXP('Portfolio Return'!HT14)","v":247015.76856847279},{"$f":"(HU14-'Case 5 - Drawdown'!HV14)*EXP('Portfolio Return'!HU14)","v":135391.66191410975},{"$f":"(HV14-'Case 5 - Drawdown'!HW14)*EXP('Portfolio Return'!HV14)","v":204357.548802732},{"$f":"(HW14-'Case 5 - Drawdown'!HX14)*EXP('Portfolio Return'!HW14)","v":188955.50527768602},{"$f":"(HX14-'Case 5 - Drawdown'!HY14)*EXP('Portfolio Return'!HX14)","v":222078.9554490294},{"$f":"(HY14-'Case 5 - Drawdown'!HZ14)*EXP('Portfolio Return'!HY14)","v":209440.51972296496},{"$f":"(HZ14-'Case 5 - Drawdown'!IA14)*EXP('Portfolio Return'!HZ14)","v":211221.70568313787},{"$f":"(IA14-'Case 5 - Drawdown'!IB14)*EXP('Portfolio Return'!IA14)","v":237317.75848435715},{"$f":"(IB14-'Case 5 - Drawdown'!IC14)*EXP('Portfolio Return'!IB14)","v":170604.96980995178},{"$f":"(IC14-'Case 5 - Drawdown'!ID14)*EXP('Portfolio Return'!IC14)","v":274281.17383223231},{"$f":"(ID14-'Case 5 - Drawdown'!IE14)*EXP('Portfolio Return'!ID14)","v":133694.36306688769},{"$f":"(IE14-'Case 5 - Drawdown'!IF14)*EXP('Portfolio Return'!IE14)","v":186229.98931720023},{"$f":"(IF14-'Case 5 - Drawdown'!IG14)*EXP('Portfolio Return'!IF14)","v":131399.55968130275},{"$f":"(IG14-'Case 5 - Drawdown'!IH14)*EXP('Portfolio Return'!IG14)","v":180157.81664285981},{"$f":"(IH14-'Case 5 - Drawdown'!II14)*EXP('Portfolio Return'!IH14)","v":197474.14750357775},{"$f":"(II14-'Case 5 - Drawdown'!IJ14)*EXP('Portfolio Return'!II14)","v":145917.71721103872},{"$f":"(IJ14-'Case 5 - Drawdown'!IK14)*EXP('Portfolio Return'!IJ14)","v":239373.1988362566},{"$f":"(IK14-'Case 5 - Drawdown'!IL14)*EXP('Portfolio Return'!IK14)","v":119916.5731815077},{"$f":"(IL14-'Case 5 - Drawdown'!IM14)*EXP('Portfolio Return'!IL14)","v":111775.31838708134},{"$f":"(IM14-'Case 5 - Drawdown'!IN14)*EXP('Portfolio Return'!IM14)","v":174493.95131552851},{"$f":"(IN14-'Case 5 - Drawdown'!IO14)*EXP('Portfolio Return'!IN14)","v":179352.75059181295},{"$f":"(IO14-'Case 5 - Drawdown'!IP14)*EXP('Portfolio Return'!IO14)","v":187348.78760973667},{"$f":"(IP14-'Case 5 - Drawdown'!IQ14)*EXP('Portfolio Return'!IP14)","v":184190.54984245033},{"$f":"(IQ14-'Case 5 - Drawdown'!IR14)*EXP('Portfolio Return'!IQ14)","v":165360.05384585221},{"$f":"(IR14-'Case 5 - Drawdown'!IS14)*EXP('Portfolio Return'!IR14)","v":165700.09685498354},{"$f":"(IS14-'Case 5 - Drawdown'!IT14)*EXP('Portfolio Return'!IS14)","v":147115.90110585798},{"$f":"(IT14-'Case 5 - Drawdown'!IU14)*EXP('Portfolio Return'!IT14)","v":173600.47358896927},{"$f":"(IU14-'Case 5 - Drawdown'!IV14)*EXP('Portfolio Return'!IU14)","v":253176.07975670739},{"$f":"(IV14-'Case 5 - Drawdown'!IW14)*EXP('Portfolio Return'!IV14)","v":182764.95406142576},{"$f":"(IW14-'Case 5 - Drawdown'!IX14)*EXP('Portfolio Return'!IW14)","v":262726.01701547112},{"$f":"(IX14-'Case 5 - Drawdown'!IY14)*EXP('Portfolio Return'!IX14)","v":189222.21517910933},{"$f":"(IY14-'Case 5 - Drawdown'!IZ14)*EXP('Portfolio Return'!IY14)","v":138224.00339156203},{"$f":"(IZ14-'Case 5 - Drawdown'!JA14)*EXP('Portfolio Return'!IZ14)","v":120392.40925559752},{"$f":"(JA14-'Case 5 - Drawdown'!JB14)*EXP('Portfolio Return'!JA14)","v":138294.22025365935},{"$f":"(JB14-'Case 5 - Drawdown'!JC14)*EXP('Portfolio Return'!JB14)","v":138553.89536862494},{"$f":"(JC14-'Case 5 - Drawdown'!JD14)*EXP('Portfolio Return'!JC14)","v":207172.9560641365},{"$f":"(JD14-'Case 5 - Drawdown'!JE14)*EXP('Portfolio Return'!JD14)","v":171670.17089160468},{"$f":"(JE14-'Case 5 - Drawdown'!JF14)*EXP('Portfolio Return'!JE14)","v":121794.14489669299},{"$f":"(JF14-'Case 5 - Drawdown'!JG14)*EXP('Portfolio Return'!JF14)","v":164045.98320860034},{"$f":"(JG14-'Case 5 - Drawdown'!JH14)*EXP('Portfolio Return'!JG14)","v":178720.16217332045},{"$f":"(JH14-'Case 5 - Drawdown'!JI14)*EXP('Portfolio Return'!JH14)","v":204290.15207774594},{"$f":"(JI14-'Case 5 - Drawdown'!JJ14)*EXP('Portfolio Return'!JI14)","v":184329.69909309785},{"$f":"(JJ14-'Case 5 - Drawdown'!JK14)*EXP('Portfolio Return'!JJ14)","v":266824.76911336568},{"$f":"(JK14-'Case 5 - Drawdown'!JL14)*EXP('Portfolio Return'!JK14)","v":152342.43629234619},{"$f":"(JL14-'Case 5 - Drawdown'!JM14)*EXP('Portfolio Return'!JL14)","v":135707.64417679262},{"$f":"(JM14-'Case 5 - Drawdown'!JN14)*EXP('Portfolio Return'!JM14)","v":155472.09620344779},{"$f":"(JN14-'Case 5 - Drawdown'!JO14)*EXP('Portfolio Return'!JN14)","v":190096.10598203409},{"$f":"(JO14-'Case 5 - Drawdown'!JP14)*EXP('Portfolio Return'!JO14)","v":177066.80248778019},{"$f":"(JP14-'Case 5 - Drawdown'!JQ14)*EXP('Portfolio Return'!JP14)","v":220953.28322257529},{"$f":"(JQ14-'Case 5 - Drawdown'!JR14)*EXP('Portfolio Return'!JQ14)","v":118144.94965504685},{"$f":"(JR14-'Case 5 - Drawdown'!JS14)*EXP('Portfolio Return'!JR14)","v":288712.14036961884},{"$f":"(JS14-'Case 5 - Drawdown'!JT14)*EXP('Portfolio Return'!JS14)","v":238999.29595349339},{"$f":"(JT14-'Case 5 - Drawdown'!JU14)*EXP('Portfolio Return'!JT14)","v":152376.82797052167},{"$f":"(JU14-'Case 5 - Drawdown'!JV14)*EXP('Portfolio Return'!JU14)","v":128307.36063184909},{"$f":"(JV14-'Case 5 - Drawdown'!JW14)*EXP('Portfolio Return'!JV14)","v":169484.95010476923},{"$f":"(JW14-'Case 5 - Drawdown'!JX14)*EXP('Portfolio Return'!JW14)","v":147489.44360608351},{"$f":"(JX14-'Case 5 - Drawdown'!JY14)*EXP('Portfolio Return'!JX14)","v":97394.306144418471},{"$f":"(JY14-'Case 5 - Drawdown'!JZ14)*EXP('Portfolio Return'!JY14)","v":166811.05511920928},{"$f":"(JZ14-'Case 5 - Drawdown'!KA14)*EXP('Portfolio Return'!JZ14)","v":202836.27271708107},{"$f":"(KA14-'Case 5 - Drawdown'!KB14)*EXP('Portfolio Return'!KA14)","v":169443.55481760565},{"$f":"(KB14-'Case 5 - Drawdown'!KC14)*EXP('Portfolio Return'!KB14)","v":175454.67134757596},{"$f":"(KC14-'Case 5 - Drawdown'!KD14)*EXP('Portfolio Return'!KC14)","v":228430.57583855948},{"$f":"(KD14-'Case 5 - Drawdown'!KE14)*EXP('Portfolio Return'!KD14)","v":241858.33066829387},{"$f":"(KE14-'Case 5 - Drawdown'!KF14)*EXP('Portfolio Return'!KE14)","v":116738.21661806681},{"$f":"(KF14-'Case 5 - Drawdown'!KG14)*EXP('Portfolio Return'!KF14)","v":176987.77653896454},{"$f":"(KG14-'Case 5 - Drawdown'!KH14)*EXP('Portfolio Return'!KG14)","v":238111.8440237969},{"$f":"(KH14-'Case 5 - Drawdown'!KI14)*EXP('Portfolio Return'!KH14)","v":204070.91708756096},{"$f":"(KI14-'Case 5 - Drawdown'!KJ14)*EXP('Portfolio Return'!KI14)","v":173177.1622676097},{"$f":"(KJ14-'Case 5 - Drawdown'!KK14)*EXP('Portfolio Return'!KJ14)","v":162953.09901981856},{"$f":"(KK14-'Case 5 - Drawdown'!KL14)*EXP('Portfolio Return'!KK14)","v":139109.50629242792},{"$f":"(KL14-'Case 5 - Drawdown'!KM14)*EXP('Portfolio Return'!KL14)","v":218044.05422569049},{"$f":"(KM14-'Case 5 - Drawdown'!KN14)*EXP('Portfolio Return'!KM14)","v":188944.20776085017},{"$f":"(KN14-'Case 5 - Drawdown'!KO14)*EXP('Portfolio Return'!KN14)","v":89949.37803804141},{"$f":"(KO14-'Case 5 - Drawdown'!KP14)*EXP('Portfolio Return'!KO14)","v":175489.84133534605},{"$f":"(KP14-'Case 5 - Drawdown'!KQ14)*EXP('Portfolio Return'!KP14)","v":331752.68506715877},{"$f":"(KQ14-'Case 5 - Drawdown'!KR14)*EXP('Portfolio Return'!KQ14)","v":147736.00651595395},{"$f":"(KR14-'Case 5 - Drawdown'!KS14)*EXP('Portfolio Return'!KR14)","v":108587.35293925788},{"$f":"(KS14-'Case 5 - Drawdown'!KT14)*EXP('Portfolio Return'!KS14)","v":209013.48893264309},{"$f":"(KT14-'Case 5 - Drawdown'!KU14)*EXP('Portfolio Return'!KT14)","v":190964.67217951265},{"$f":"(KU14-'Case 5 - Drawdown'!KV14)*EXP('Portfolio Return'!KU14)","v":136971.68547194591},{"$f":"(KV14-'Case 5 - Drawdown'!KW14)*EXP('Portfolio Return'!KV14)","v":159032.48953480829},{"$f":"(KW14-'Case 5 - Drawdown'!KX14)*EXP('Portfolio Return'!KW14)","v":131815.7566090516},{"$f":"(KX14-'Case 5 - Drawdown'!KY14)*EXP('Portfolio Return'!KX14)","v":272748.36601572298},{"$f":"(KY14-'Case 5 - Drawdown'!KZ14)*EXP('Portfolio Return'!KY14)","v":215909.57510104738},{"$f":"(KZ14-'Case 5 - Drawdown'!LA14)*EXP('Portfolio Return'!KZ14)","v":258608.12576717787},{"$f":"(LA14-'Case 5 - Drawdown'!LB14)*EXP('Portfolio Return'!LA14)","v":203339.89119474086},{"$f":"(LB14-'Case 5 - Drawdown'!LC14)*EXP('Portfolio Return'!LB14)","v":120958.29813270023},{"$f":"(LC14-'Case 5 - Drawdown'!LD14)*EXP('Portfolio Return'!LC14)","v":231702.68517305338},{"$f":"(LD14-'Case 5 - Drawdown'!LE14)*EXP('Portfolio Return'!LD14)","v":151694.16348757874},{"$f":"(LE14-'Case 5 - Drawdown'!LF14)*EXP('Portfolio Return'!LE14)","v":192443.58398044208},{"$f":"(LF14-'Case 5 - Drawdown'!LG14)*EXP('Portfolio Return'!LF14)","v":177248.05276181357},{"$f":"(LG14-'Case 5 - Drawdown'!LH14)*EXP('Portfolio Return'!LG14)","v":155421.17591168851},{"$f":"(LH14-'Case 5 - Drawdown'!LI14)*EXP('Portfolio Return'!LH14)","v":137478.61376944851},{"$f":"(LI14-'Case 5 - Drawdown'!LJ14)*EXP('Portfolio Return'!LI14)","v":240883.15923949372},{"$f":"(LJ14-'Case 5 - Drawdown'!LK14)*EXP('Portfolio Return'!LJ14)","v":170941.36041621226},{"$f":"(LK14-'Case 5 - Drawdown'!LL14)*EXP('Portfolio Return'!LK14)","v":132106.18624044876},{"$f":"(LL14-'Case 5 - Drawdown'!LM14)*EXP('Portfolio Return'!LL14)","v":207309.51914325918},{"$f":"(LM14-'Case 5 - Drawdown'!LN14)*EXP('Portfolio Return'!LM14)","v":221705.6667945809},{"$f":"(LN14-'Case 5 - Drawdown'!LO14)*EXP('Portfolio Return'!LN14)","v":162061.94378367235},{"$f":"(LO14-'Case 5 - Drawdown'!LP14)*EXP('Portfolio Return'!LO14)","v":135982.83460071613},{"$f":"(LP14-'Case 5 - Drawdown'!LQ14)*EXP('Portfolio Return'!LP14)","v":149671.7609135313},{"$f":"(LQ14-'Case 5 - Drawdown'!LR14)*EXP('Portfolio Return'!LQ14)","v":175961.59422939792},{"$f":"(LR14-'Case 5 - Drawdown'!LS14)*EXP('Portfolio Return'!LR14)","v":208095.3820306866},{"$f":"(LS14-'Case 5 - Drawdown'!LT14)*EXP('Portfolio Return'!LS14)","v":206538.60701209915},{"$f":"(LT14-'Case 5 - Drawdown'!LU14)*EXP('Portfolio Return'!LT14)","v":224789.80624717652},{"$f":"(LU14-'Case 5 - Drawdown'!LV14)*EXP('Portfolio Return'!LU14)","v":155977.00223531431},{"$f":"(LV14-'Case 5 - Drawdown'!LW14)*EXP('Portfolio Return'!LV14)","v":175793.17384973442},{"$f":"(LW14-'Case 5 - Drawdown'!LX14)*EXP('Portfolio Return'!LW14)","v":229828.93484314976},{"$f":"(LX14-'Case 5 - Drawdown'!LY14)*EXP('Portfolio Return'!LX14)","v":233268.67738526806},{"$f":"(LY14-'Case 5 - Drawdown'!LZ14)*EXP('Portfolio Return'!LY14)","v":197649.24600392298},{"$f":"(LZ14-'Case 5 - Drawdown'!MA14)*EXP('Portfolio Return'!LZ14)","v":136234.19400940611},{"$f":"(MA14-'Case 5 - Drawdown'!MB14)*EXP('Portfolio Return'!MA14)","v":169843.29091382524},{"$f":"(MB14-'Case 5 - Drawdown'!MC14)*EXP('Portfolio Return'!MB14)","v":158789.51872902203},{"$f":"(MC14-'Case 5 - Drawdown'!MD14)*EXP('Portfolio Return'!MC14)","v":190267.65306810386},{"$f":"(MD14-'Case 5 - Drawdown'!ME14)*EXP('Portfolio Return'!MD14)","v":170273.95226895568},{"$f":"(ME14-'Case 5 - Drawdown'!MF14)*EXP('Portfolio Return'!ME14)","v":265851.46708342404},{"$f":"(MF14-'Case 5 - Drawdown'!MG14)*EXP('Portfolio Return'!MF14)","v":223024.69420503994},{"$f":"(MG14-'Case 5 - Drawdown'!MH14)*EXP('Portfolio Return'!MG14)","v":127518.2337701722},{"$f":"(MH14-'Case 5 - Drawdown'!MI14)*EXP('Portfolio Return'!MH14)","v":169750.2116446053},{"$f":"(MI14-'Case 5 - Drawdown'!MJ14)*EXP('Portfolio Return'!MI14)","v":197977.71197948829},{"$f":"(MJ14-'Case 5 - Drawdown'!MK14)*EXP('Portfolio Return'!MJ14)","v":130104.05972474429},{"$f":"(MK14-'Case 5 - Drawdown'!ML14)*EXP('Portfolio Return'!MK14)","v":175808.76676481363},{"$f":"(ML14-'Case 5 - Drawdown'!MM14)*EXP('Portfolio Return'!ML14)","v":138340.18311845217},{"$f":"(MM14-'Case 5 - Drawdown'!MN14)*EXP('Portfolio Return'!MM14)","v":152588.16438826852},{"$f":"(MN14-'Case 5 - Drawdown'!MO14)*EXP('Portfolio Return'!MN14)","v":233994.55689350821},{"$f":"(MO14-'Case 5 - Drawdown'!MP14)*EXP('Portfolio Return'!MO14)","v":152137.02898211303},{"$f":"(MP14-'Case 5 - Drawdown'!MQ14)*EXP('Portfolio Return'!MP14)","v":243711.14527259592},{"$f":"(MQ14-'Case 5 - Drawdown'!MR14)*EXP('Portfolio Return'!MQ14)","v":177160.00897632394},{"$f":"(MR14-'Case 5 - Drawdown'!MS14)*EXP('Portfolio Return'!MR14)","v":222945.87991491004},{"$f":"(MS14-'Case 5 - Drawdown'!MT14)*EXP('Portfolio Return'!MS14)","v":159160.94750823849},{"$f":"(MT14-'Case 5 - Drawdown'!MU14)*EXP('Portfolio Return'!MT14)","v":173632.92932617446},{"$f":"(MU14-'Case 5 - Drawdown'!MV14)*EXP('Portfolio Return'!MU14)","v":189069.21715210329},{"$f":"(MV14-'Case 5 - Drawdown'!MW14)*EXP('Portfolio Return'!MV14)","v":147580.63147705345},{"$f":"(MW14-'Case 5 - Drawdown'!MX14)*EXP('Portfolio Return'!MW14)","v":176145.85634444951},{"$f":"(MX14-'Case 5 - Drawdown'!MY14)*EXP('Portfolio Return'!MX14)","v":209561.1439296522},{"$f":"(MY14-'Case 5 - Drawdown'!MZ14)*EXP('Portfolio Return'!MY14)","v":202624.75962897137},{"$f":"(MZ14-'Case 5 - Drawdown'!NA14)*EXP('Portfolio Return'!MZ14)","v":141719.581848412},{"$f":"(NA14-'Case 5 - Drawdown'!NB14)*EXP('Portfolio Return'!NA14)","v":205867.85103946656},{"$f":"(NB14-'Case 5 - Drawdown'!NC14)*EXP('Portfolio Return'!NB14)","v":208104.63997204482},{"$f":"(NC14-'Case 5 - Drawdown'!ND14)*EXP('Portfolio Return'!NC14)","v":182684.21342772344},{"$f":"(ND14-'Case 5 - Drawdown'!NE14)*EXP('Portfolio Return'!ND14)","v":287214.93473381503},{"$f":"(NE14-'Case 5 - Drawdown'!NF14)*EXP('Portfolio Return'!NE14)","v":222454.98015778387},{"$f":"(NF14-'Case 5 - Drawdown'!NG14)*EXP('Portfolio Return'!NF14)","v":207100.71965993318},{"$f":"(NG14-'Case 5 - Drawdown'!NH14)*EXP('Portfolio Return'!NG14)","v":185841.82242265399},{"$f":"(NH14-'Case 5 - Drawdown'!NI14)*EXP('Portfolio Return'!NH14)","v":167474.44148217555},{"$f":"(NI14-'Case 5 - Drawdown'!NJ14)*EXP('Portfolio Return'!NI14)","v":183523.27496394925},{"$f":"(NJ14-'Case 5 - Drawdown'!NK14)*EXP('Portfolio Return'!NJ14)","v":196067.79112810886},{"$f":"(NK14-'Case 5 - Drawdown'!NL14)*EXP('Portfolio Return'!NK14)","v":179894.74255507239},{"$f":"(NL14-'Case 5 - Drawdown'!NM14)*EXP('Portfolio Return'!NL14)","v":145142.9411684841},{"$f":"(NM14-'Case 5 - Drawdown'!NN14)*EXP('Portfolio Return'!NM14)","v":173884.4618512023},{"$f":"(NN14-'Case 5 - Drawdown'!NO14)*EXP('Portfolio Return'!NN14)","v":138776.82660007084},{"$f":"(NO14-'Case 5 - Drawdown'!NP14)*EXP('Portfolio Return'!NO14)","v":164795.26415501095},{"$f":"(NP14-'Case 5 - Drawdown'!NQ14)*EXP('Portfolio Return'!NP14)","v":313527.45897296688},{"$f":"(NQ14-'Case 5 - Drawdown'!NR14)*EXP('Portfolio Return'!NQ14)","v":205091.09951663506},{"$f":"(NR14-'Case 5 - Drawdown'!NS14)*EXP('Portfolio Return'!NR14)","v":149953.99439751045},{"$f":"(NS14-'Case 5 - Drawdown'!NT14)*EXP('Portfolio Return'!NS14)","v":238070.32049343645},{"$f":"(NT14-'Case 5 - Drawdown'!NU14)*EXP('Portfolio Return'!NT14)","v":184764.53255832748},{"$f":"(NU14-'Case 5 - Drawdown'!NV14)*EXP('Portfolio Return'!NU14)","v":251131.01459670955},{"$f":"(NV14-'Case 5 - Drawdown'!NW14)*EXP('Portfolio Return'!NV14)","v":151022.18911712087},{"$f":"(NW14-'Case 5 - Drawdown'!NX14)*EXP('Portfolio Return'!NW14)","v":128821.708438464},{"$f":"(NX14-'Case 5 - Drawdown'!NY14)*EXP('Portfolio Return'!NX14)","v":120436.41062435933},{"$f":"(NY14-'Case 5 - Drawdown'!NZ14)*EXP('Portfolio Return'!NY14)","v":198156.84344331804},{"$f":"(NZ14-'Case 5 - Drawdown'!OA14)*EXP('Portfolio Return'!NZ14)","v":134577.57067926327},{"$f":"(OA14-'Case 5 - Drawdown'!OB14)*EXP('Portfolio Return'!OA14)","v":203896.69986612024},{"$f":"(OB14-'Case 5 - Drawdown'!OC14)*EXP('Portfolio Return'!OB14)","v":114469.87150274767},{"$f":"(OC14-'Case 5 - Drawdown'!OD14)*EXP('Portfolio Return'!OC14)","v":178900.50681794935},{"$f":"(OD14-'Case 5 - Drawdown'!OE14)*EXP('Portfolio Return'!OD14)","v":143008.92818799085},{"$f":"(OE14-'Case 5 - Drawdown'!OF14)*EXP('Portfolio Return'!OE14)","v":208254.13493199099},{"$f":"(OF14-'Case 5 - Drawdown'!OG14)*EXP('Portfolio Return'!OF14)","v":188938.48460730404},{"$f":"(OG14-'Case 5 - Drawdown'!OH14)*EXP('Portfolio Return'!OG14)","v":144644.27030920863},{"$f":"(OH14-'Case 5 - Drawdown'!OI14)*EXP('Portfolio Return'!OH14)","v":158167.27518705255},{"$f":"(OI14-'Case 5 - Drawdown'!OJ14)*EXP('Portfolio Return'!OI14)","v":138217.11340021819},{"$f":"(OJ14-'Case 5 - Drawdown'!OK14)*EXP('Portfolio Return'!OJ14)","v":210312.59115088353},{"$f":"(OK14-'Case 5 - Drawdown'!OL14)*EXP('Portfolio Return'!OK14)","v":151139.06843463302},{"$f":"(OL14-'Case 5 - Drawdown'!OM14)*EXP('Portfolio Return'!OL14)","v":99610.472533903696},{"$f":"(OM14-'Case 5 - Drawdown'!ON14)*EXP('Portfolio Return'!OM14)","v":159534.20680104246},{"$f":"(ON14-'Case 5 - Drawdown'!OO14)*EXP('Portfolio Return'!ON14)","v":202112.91040303619},{"$f":"(OO14-'Case 5 - Drawdown'!OP14)*EXP('Portfolio Return'!OO14)","v":136080.90404180667},{"$f":"(OP14-'Case 5 - Drawdown'!OQ14)*EXP('Portfolio Return'!OP14)","v":211425.03739113896},{"$f":"(OQ14-'Case 5 - Drawdown'!OR14)*EXP('Portfolio Return'!OQ14)","v":130166.30395836163},{"$f":"(OR14-'Case 5 - Drawdown'!OS14)*EXP('Portfolio Return'!OR14)","v":227769.72854844821},{"$f":"(OS14-'Case 5 - Drawdown'!OT14)*EXP('Portfolio Return'!OS14)","v":196230.70640039557},{"$f":"(OT14-'Case 5 - Drawdown'!OU14)*EXP('Portfolio Return'!OT14)","v":189000.25758548485},{"$f":"(OU14-'Case 5 - Drawdown'!OV14)*EXP('Portfolio Return'!OU14)","v":166144.18329346977},{"$f":"(OV14-'Case 5 - Drawdown'!OW14)*EXP('Portfolio Return'!OV14)","v":171354.69927573227},{"$f":"(OW14-'Case 5 - Drawdown'!OX14)*EXP('Portfolio Return'!OW14)","v":161692.93728886897},{"$f":"(OX14-'Case 5 - Drawdown'!OY14)*EXP('Portfolio Return'!OX14)","v":175558.83846653538},{"$f":"(OY14-'Case 5 - Drawdown'!OZ14)*EXP('Portfolio Return'!OY14)","v":272945.08996633103},{"$f":"(OZ14-'Case 5 - Drawdown'!PA14)*EXP('Portfolio Return'!OZ14)","v":187620.18829137911},{"$f":"(PA14-'Case 5 - Drawdown'!PB14)*EXP('Portfolio Return'!PA14)","v":144225.23580890405},{"$f":"(PB14-'Case 5 - Drawdown'!PC14)*EXP('Portfolio Return'!PB14)","v":113622.25086488095},{"$f":"(PC14-'Case 5 - Drawdown'!PD14)*EXP('Portfolio Return'!PC14)","v":157060.55751740816},{"$f":"(PD14-'Case 5 - Drawdown'!PE14)*EXP('Portfolio Return'!PD14)","v":239245.13992663214},{"$f":"(PE14-'Case 5 - Drawdown'!PF14)*EXP('Portfolio Return'!PE14)","v":226336.27626767661},{"$f":"(PF14-'Case 5 - Drawdown'!PG14)*EXP('Portfolio Return'!PF14)","v":225840.30163759631},{"$f":"(PG14-'Case 5 - Drawdown'!PH14)*EXP('Portfolio Return'!PG14)","v":151307.78773869402},{"$f":"(PH14-'Case 5 - Drawdown'!PI14)*EXP('Portfolio Return'!PH14)","v":110942.50111241285},{"$f":"(PI14-'Case 5 - Drawdown'!PJ14)*EXP('Portfolio Return'!PI14)","v":192681.56953358825},{"$f":"(PJ14-'Case 5 - Drawdown'!PK14)*EXP('Portfolio Return'!PJ14)","v":319676.2769114438},{"$f":"(PK14-'Case 5 - Drawdown'!PL14)*EXP('Portfolio Return'!PK14)","v":179581.986040866},{"$f":"(PL14-'Case 5 - Drawdown'!PM14)*EXP('Portfolio Return'!PL14)","v":192166.64616242962},{"$f":"(PM14-'Case 5 - Drawdown'!PN14)*EXP('Portfolio Return'!PM14)","v":169452.42831662434},{"$f":"(PN14-'Case 5 - Drawdown'!PO14)*EXP('Portfolio Return'!PN14)","v":219956.16176324544},{"$f":"(PO14-'Case 5 - Drawdown'!PP14)*EXP('Portfolio Return'!PO14)","v":221628.83722546484},{"$f":"(PP14-'Case 5 - Drawdown'!PQ14)*EXP('Portfolio Return'!PP14)","v":165438.85184565224},{"$f":"(PQ14-'Case 5 - Drawdown'!PR14)*EXP('Portfolio Return'!PQ14)","v":193777.09786950194},{"$f":"(PR14-'Case 5 - Drawdown'!PS14)*EXP('Portfolio Return'!PR14)","v":173197.46116577828},{"$f":"(PS14-'Case 5 - Drawdown'!PT14)*EXP('Portfolio Return'!PS14)","v":224640.70549148697},{"$f":"(PT14-'Case 5 - Drawdown'!PU14)*EXP('Portfolio Return'!PT14)","v":205593.56813728542},{"$f":"(PU14-'Case 5 - Drawdown'!PV14)*EXP('Portfolio Return'!PU14)","v":149267.98270311611},{"$f":"(PV14-'Case 5 - Drawdown'!PW14)*EXP('Portfolio Return'!PV14)","v":226721.13209099154},{"$f":"(PW14-'Case 5 - Drawdown'!PX14)*EXP('Portfolio Return'!PW14)","v":129173.45215537457},{"$f":"(PX14-'Case 5 - Drawdown'!PY14)*EXP('Portfolio Return'!PX14)","v":121245.18022861937},{"$f":"(PY14-'Case 5 - Drawdown'!PZ14)*EXP('Portfolio Return'!PY14)","v":201833.78588270323},{"$f":"(PZ14-'Case 5 - Drawdown'!QA14)*EXP('Portfolio Return'!PZ14)","v":245062.62379946857},{"$f":"(QA14-'Case 5 - Drawdown'!QB14)*EXP('Portfolio Return'!QA14)","v":143075.21901797393},{"$f":"(QB14-'Case 5 - Drawdown'!QC14)*EXP('Portfolio Return'!QB14)","v":172268.64329860962},{"$f":"(QC14-'Case 5 - Drawdown'!QD14)*EXP('Portfolio Return'!QC14)","v":110894.62584469978},{"$f":"(QD14-'Case 5 - Drawdown'!QE14)*EXP('Portfolio Return'!QD14)","v":203070.66474953844},{"$f":"(QE14-'Case 5 - Drawdown'!QF14)*EXP('Portfolio Return'!QE14)","v":163288.7305849893},{"$f":"(QF14-'Case 5 - Drawdown'!QG14)*EXP('Portfolio Return'!QF14)","v":187790.05977797721},{"$f":"(QG14-'Case 5 - Drawdown'!QH14)*EXP('Portfolio Return'!QG14)","v":153619.21532737892},{"$f":"(QH14-'Case 5 - Drawdown'!QI14)*EXP('Portfolio Return'!QH14)","v":161688.01166763849},{"$f":"(QI14-'Case 5 - Drawdown'!QJ14)*EXP('Portfolio Return'!QI14)","v":188304.82500539417},{"$f":"(QJ14-'Case 5 - Drawdown'!QK14)*EXP('Portfolio Return'!QJ14)","v":97001.032268157986},{"$f":"(QK14-'Case 5 - Drawdown'!QL14)*EXP('Portfolio Return'!QK14)","v":224630.80182096415},{"$f":"(QL14-'Case 5 - Drawdown'!QM14)*EXP('Portfolio Return'!QL14)","v":152200.51100944122},{"$f":"(QM14-'Case 5 - Drawdown'!QN14)*EXP('Portfolio Return'!QM14)","v":128269.12158060171},{"$f":"(QN14-'Case 5 - Drawdown'!QO14)*EXP('Portfolio Return'!QN14)","v":164706.75537393126},{"$f":"(QO14-'Case 5 - Drawdown'!QP14)*EXP('Portfolio Return'!QO14)","v":126825.66551904551},{"$f":"(QP14-'Case 5 - Drawdown'!QQ14)*EXP('Portfolio Return'!QP14)","v":176327.32738604266},{"$f":"(QQ14-'Case 5 - Drawdown'!QR14)*EXP('Portfolio Return'!QQ14)","v":132514.49918570573},{"$f":"(QR14-'Case 5 - Drawdown'!QS14)*EXP('Portfolio Return'!QR14)","v":199087.94184106731},{"$f":"(QS14-'Case 5 - Drawdown'!QT14)*EXP('Portfolio Return'!QS14)","v":392794.47425999964},{"$f":"(QT14-'Case 5 - Drawdown'!QU14)*EXP('Portfolio Return'!QT14)","v":175788.19140556481},{"$f":"(QU14-'Case 5 - Drawdown'!QV14)*EXP('Portfolio Return'!QU14)","v":237652.60780062605},{"$f":"(QV14-'Case 5 - Drawdown'!QW14)*EXP('Portfolio Return'!QV14)","v":202972.14437431892},{"$f":"(QW14-'Case 5 - Drawdown'!QX14)*EXP('Portfolio Return'!QW14)","v":123376.11384248057},{"$f":"(QX14-'Case 5 - Drawdown'!QY14)*EXP('Portfolio Return'!QX14)","v":149408.74857170851},{"$f":"(QY14-'Case 5 - Drawdown'!QZ14)*EXP('Portfolio Return'!QY14)","v":131147.35054942983},{"$f":"(QZ14-'Case 5 - Drawdown'!RA14)*EXP('Portfolio Return'!QZ14)","v":159083.82411848966},{"$f":"(RA14-'Case 5 - Drawdown'!RB14)*EXP('Portfolio Return'!RA14)","v":145667.37287558796},{"$f":"(RB14-'Case 5 - Drawdown'!RC14)*EXP('Portfolio Return'!RB14)","v":255513.62373981444},{"$f":"(RC14-'Case 5 - Drawdown'!RD14)*EXP('Portfolio Return'!RC14)","v":319102.35515032627},{"$f":"(RD14-'Case 5 - Drawdown'!RE14)*EXP('Portfolio Return'!RD14)","v":189849.8407170086},{"$f":"(RE14-'Case 5 - Drawdown'!RF14)*EXP('Portfolio Return'!RE14)","v":156662.2716831445},{"$f":"(RF14-'Case 5 - Drawdown'!RG14)*EXP('Portfolio Return'!RF14)","v":205933.84418284334},{"$f":"(RG14-'Case 5 - Drawdown'!RH14)*EXP('Portfolio Return'!RG14)","v":143349.65154602382},{"$f":"(RH14-'Case 5 - Drawdown'!RI14)*EXP('Portfolio Return'!RH14)","v":98320.018329220766},{"$f":"(RI14-'Case 5 - Drawdown'!RJ14)*EXP('Portfolio Return'!RI14)","v":207641.60126428548},{"$f":"(RJ14-'Case 5 - Drawdown'!RK14)*EXP('Portfolio Return'!RJ14)","v":199859.75337395465},{"$f":"(RK14-'Case 5 - Drawdown'!RL14)*EXP('Portfolio Return'!RK14)","v":196121.5708048355},{"$f":"(RL14-'Case 5 - Drawdown'!RM14)*EXP('Portfolio Return'!RL14)","v":120459.39862772156},{"$f":"(RM14-'Case 5 - Drawdown'!RN14)*EXP('Portfolio Return'!RM14)","v":145619.22837783204},{"$f":"(RN14-'Case 5 - Drawdown'!RO14)*EXP('Portfolio Return'!RN14)","v":153798.73837510395},{"$f":"(RO14-'Case 5 - Drawdown'!RP14)*EXP('Portfolio Return'!RO14)","v":251046.98789066842},{"$f":"(RP14-'Case 5 - Drawdown'!RQ14)*EXP('Portfolio Return'!RP14)","v":138383.15984818534},{"$f":"(RQ14-'Case 5 - Drawdown'!RR14)*EXP('Portfolio Return'!RQ14)","v":186506.11720665937},{"$f":"(RR14-'Case 5 - Drawdown'!RS14)*EXP('Portfolio Return'!RR14)","v":157751.86620721902},{"$f":"(RS14-'Case 5 - Drawdown'!RT14)*EXP('Portfolio Return'!RS14)","v":136306.37200203724},{"$f":"(RT14-'Case 5 - Drawdown'!RU14)*EXP('Portfolio Return'!RT14)","v":148628.72779952429},{"$f":"(RU14-'Case 5 - Drawdown'!RV14)*EXP('Portfolio Return'!RU14)","v":188549.21206321137},{"$f":"(RV14-'Case 5 - Drawdown'!RW14)*EXP('Portfolio Return'!RV14)","v":160483.24137278827},{"$f":"(RW14-'Case 5 - Drawdown'!RX14)*EXP('Portfolio Return'!RW14)","v":213444.94792602339},{"$f":"(RX14-'Case 5 - Drawdown'!RY14)*EXP('Portfolio Return'!RX14)","v":198899.94664001247},{"$f":"(RY14-'Case 5 - Drawdown'!RZ14)*EXP('Portfolio Return'!RY14)","v":202247.79080129132},{"$f":"(RZ14-'Case 5 - Drawdown'!SA14)*EXP('Portfolio Return'!RZ14)","v":200646.46663970072},{"$f":"(SA14-'Case 5 - Drawdown'!SB14)*EXP('Portfolio Return'!SA14)","v":160863.86199396985},{"$f":"(SB14-'Case 5 - Drawdown'!SC14)*EXP('Portfolio Return'!SB14)","v":99014.966626047433},{"$f":"(SC14-'Case 5 - Drawdown'!SD14)*EXP('Portfolio Return'!SC14)","v":224897.42112624214},{"$f":"(SD14-'Case 5 - Drawdown'!SE14)*EXP('Portfolio Return'!SD14)","v":153311.55528430862},{"$f":"(SE14-'Case 5 - Drawdown'!SF14)*EXP('Portfolio Return'!SE14)","v":151582.75788055107},{"$f":"(SF14-'Case 5 - Drawdown'!SG14)*EXP('Portfolio Return'!SF14)","v":113538.35290942391},{"$f":"(SG14-'Case 5 - Drawdown'!SH14)*EXP('Portfolio Return'!SG14)","v":190498.91763906751}]
[16,{"$f":"(B18-'Case 5 - Drawdown'!C18)*EXP('Portfolio Return'!B18)","v":138873.42526503545},{"$f":"(C18-'Case 5 - Drawdown'!D18)*EXP('Portfolio Return'!C18)","v":125312.8893933299},{"$f":"(D18-'Case 5 - Drawdown'!E18)*EXP('Portfolio Return'!D18)","v":148439.31301602517},{"$f":"(E18-'Case 5 - Drawdown'!F18)*EXP('Portfolio Return'!E18)","v":153090.16771426765},{"$f":"(F18-'Case 5 - Drawdown'!G18)*EXP('Portfolio Return'!F18)","v":188072.98877527783},{"$f":"(G18-'Case 5 - Drawdown'!H18)*EXP('Portfolio Return'!G18)","v":170733.0928442069},{"$f":"(H18-'Case 5 - Drawdown'!I18)*EXP('Portfolio Return'!H18)","v":227365.97048509293},{"$f":"(I18-'Case 5 - Drawdown'!J18)*EXP('Portfolio Return'!I18)","v":123741.21648948087},{"$f":"(J18-'Case 5 - Drawdown'!K18)*EXP('Portfolio Return'!J18)","v":79475.791875103983},{"$f":"(K18-'Case 5 - Drawdown'!L18)*EXP('Portfolio Return'!K18)","v":137144.18686531438},{"$f":"(L18-'Case 5 - Drawdown'!M18)*EXP('Portfolio Return'!L18)","v":130007.14408771144},{"$f":"(M18-'Case 5 - Drawdown'!N18)*EXP('Portfolio Return'!M18)","v":123625.38443883334},{"$f":"(N18-'Case 5 - Drawdown'!O18)*EXP('Portfolio Return'!N18)","v":157630.81177534483},{"$f":"(O18-'Case 5 - Drawdown'!P18)*EXP('Portfolio Return'!O18)","v":131415.89575331978},{"$f":"(P18-'Case 5 - Drawdown'!Q18)*EXP('Portfolio Return'!P18)","v":100865.04106411307},{"$f":"(Q18-'Case 5 - Drawdown'!R18)*EXP('Portfolio Return'!Q18)","v":224119.75496275374},{"$f":"(R18-'Case 5 - Drawdown'!S18)*EXP('Portfolio Return'!R18)","v":187744.18025495813},{"$f":"(S18-'Case 5 - Drawdown'!T18)*EXP('Portfolio Return'!S18)","v":124193.98011674982},{"$f":"(T18-'Case 5 - Drawdown'!U18)*EXP('Portfolio Return'!T18)","v":147908.35022399007},{"$f":"(U18-'Case 5 - Drawdown'!V18)*EXP('Portfolio Return'!U18)","v":157850.66940791858},{"$f":"(V18-'Case 5 - Drawdown'!W18)*EXP('Portfolio Return'!V18)","v":203735.4874254833},{"$f":"(W18-'Case 5 - Drawdown'!X18)*EXP('Portfolio Return'!W18)","v":116315.29384604772},{"$f":"(X18-'Case 5 - Drawdown'!Y18)*EXP('Portfolio Return'!X18)","v":240244.19109202828},{"$f":"(Y18-'Case 5 - Drawdown'!Z18)*EXP('Portfolio Return'!Y18)","v":109424.532758794},{"$f":"(Z18-'Case 5 - Drawdown'!AA18)*EXP('Portfolio Return'!Z18)","v":158024.90422630016},{"$f":"(AA18-'Case 5 - Drawdown'!AB18)*EXP('Portfolio Return'!AA18)","v":147895.81452421116},{"$f":"(AB18-'Case 5 - Drawdown'!AC18)*EXP('Portfolio Return'!AB18)","v":205015.35281530445},{"$f":"(AC18-'Case 5 - Drawdown'!AD18)*EXP('Portfolio Return'!AC18)","v":87941.658828861793},{"$f":"(AD18-'Case 5 - Drawdown'!AE18)*EXP('Portfolio Return'!AD18)","v":113490.25441199374},{"$f":"(AE18-'Case 5 - Drawdown'!AF18)*EXP('Portfolio Return'!AE18)","v":127750.01510793714},{"$f":"(AF18-'Case 5 - Drawdown'!AG18)*EXP('Portfolio Return'!AF18)","v":151286.67998762446},{"$f":"(AG18-'Case 5 - Drawdown'!AH18)*EXP('Portfolio Return'!AG18)","v":113526.13707005119},{"$f":"(AH18-'Case 5 - Drawdown'!AI18)*EXP('Portfolio Return'!AH18)","v":121022.65378941296},{"$f":"(AI18-'Case 5 - Drawdown'!AJ18)*EXP('Portfolio Return'!AI18)","v":143587.20877025576},{"$f":"(AJ18-'Case 5 - Drawdown'!AK18)*EXP('Portfolio Return'!AJ18)","v":122270.57548566084},{"$f":"(AK18-'Case 5 - Drawdown'!AL18)*EXP('Portfolio Return'!AK18)","v":107056.32525260525},{"$f":"(AL18-'Case 5 - Drawdown'!AM18)*EXP('Portfolio Return'!AL18)","v":142665.37631044514},{"$f":"(AM18-'Case 5 - Drawdown'!AN18)*EXP('Portfolio Return'!AM18)","v":202925.69163937779},{"$f":"(AN18-'Case 5 - Drawdown'!AO18)*EXP('Portfolio Return'!AN18)","v":189178.28706176247},{"$f":"(AO18-'Case 5 - Drawdown'!AP18)*EXP('Portfolio Return'!AO18)","v":108528.06296353872},{"$f":"(AP18-'Case 5 - Drawdown'!AQ18)*EXP('Portfolio Return'!AP18)","v":184849.36145857326},{"$f":"(AQ18-'Case 5 - Drawdown'!AR18)*EXP('Portfolio Return'!AQ18)","v":182679.87473568108},{"$f":"(AR18-'Case 5 - Drawdown'!AS18)*EXP('Portfolio Return'!AR18)","v":179668.28523334712},{"$f":"(AS18-'Case 5 - Drawdown'!AT18)*EXP('Portfolio Return'!AS18)","v":156314.77066659369},{"$f":"(AT18-'Case 5 - Drawdown'!AU18)*EXP('Portfolio Return'!AT18)","v":238428.92494256387},{"$f":"(AU18-'Case 5 - Drawdown'!AV18)*EXP('Portfolio Return'!AU18)","v":138101.81589210476},{"$f":"(AV18-'Case 5 - Drawdown'!AW18)*EXP('Portfolio Return'!AV18)","v":115187.73947112219},{"$f":"(AW18-'Case 5 - Drawdown'!AX18)*EXP('Portfolio Return'!AW18)","v":89644.021524334064},{"$f":"(AX18-'Case 5 - Drawdown'!AY18)*EXP('Portfolio Return'!AX18)","v":186722.68157922721},{"$f":"(AY18-'Case 5 - Drawdown'!AZ18)*EXP('Portfolio Return'!AY18)","v":101772.78452856914},{"$f":"(AZ18-'Case 5 - Drawdown'!BA18)*EXP('Portfolio Return'!AZ18)","v":227674.80399629727},{"$f":"(BA18-'Case 5 - Drawdown'!BB18)*EXP('Portfolio Return'!BA18)","v":161856.96710002262},{"$f":"(BB18-'Case 5 - Drawdown'!BC18)*EXP('Portfolio Return'!BB18)","v":109356.55398586777},{"$f":"(BC18-'Case 5 - Drawdown'!BD18)*EXP('Portfolio Return'!BC18)","v":175190.47721642011},{"$f":"(BD18-'Case 5 - Drawdown'!BE18)*EXP('Portfolio Return'!BD18)","v":203997.73747965737},{"$f":"(BE18-'Case 5 - Drawdown'!BF18)*EXP('Portfolio Return'!BE18)","v":108597.88633053361},{"$f":"(BF18-'Case 5 - Drawdown'!BG18)*EXP('Portfolio Return'!BF18)","v":204972.76247803302},{"$f":"(BG18-'Case 5 - Drawdown'!BH18)*EXP('Portfolio Return'!BG18)","v":135173.29842440807},{"$f":"(BH18-'Case 5 - Drawdown'!BI18)*EXP('Portfolio Return'!BH18)","v":91073.543520989901},{"$f":"(BI18-'Case 5 - Drawdown'!BJ18)*EXP('Portfolio Return'!BI18)","v":124285.47922171369},{"$f":"(BJ18-'Case 5 - Drawdown'!BK18)*EXP('Portfolio Return'!BJ18)","v":105372.13952081029},{"$f":"(BK18-'Case 5 - Drawdown'!BL18)*EXP('Portfolio Return'!BK18)","v":224754.29081163256},{"$f":"(BL18-'Case 5 - Drawdown'!BM18)*EXP('Portfolio Return'!BL18)","v":121282.16612050832},{"$f":"(BM18-'Case 5 - Drawdown'!BN18)*EXP('Portfolio Return'!BM18)","v":79696.29154886365},{"$f":"(BN18-'Case 5 - Drawdown'!BO18)*EXP('Portfolio Return'!BN18)","v":212149.20206265929},{"$f":"(BO18-'Case 5 - Drawdown'!BP18)*EXP('Portfolio Return'!BO18)","v":136132.90364963282},{"$f":"(BP18-'Case 5 - Drawdown'!BQ18)*EXP('Portfolio Return'!BP18)","v":207741.13067978056},{"$f":"(BQ18-'Case 5 - Drawdown'!BR18)*EXP('Portfolio Return'!BQ18)","v":152756.18763271571},{"$f":"(BR18-'Case 5 - Drawdown'!BS18)*EXP('Portfolio Return'!BR18)","v":214234.53235614204},{"$f":"(BS18-'Case 5 - Drawdown'!BT18)*EXP('Portfolio Return'!BS18)","v":92463.67529933434},{"$f":"(BT18-'Case 5 - Drawdown'!BU18)*EXP('Portfolio Return'!BT18)","v":169527.85465950333},{"$f":"(BU18-'Case 5 - Drawdown'!BV18)*EXP('Portfolio Return'!BU18)","v":115514.32393788311},{"$f":"(BV18-'Case 5 - Drawdown'!BW18)*EXP('Portfolio Return'!BV18)","v":108748.22822415008},{"$f":"(BW18-'Case 5 - Drawdown'!BX18)*EXP('Portfolio Return'!BW18)","v":126885.22378553303},{"$f":"(BX18-'Case 5 - Drawdown'!BY18)*EXP('Portfolio Return'!BX18)","v":150053.94138219138},{"$f":"(BY18-'Case 5 - Drawdown'!BZ18)*EXP('Portfolio Return'!BY18)","v":246217.33687392841},{"$f":"(BZ18-'Case 5 - Drawdown'!CA18)*EXP('Portfolio Return'!BZ18)","v":176731.56267594034},{"$f":"(CA18-'Case 5 - Drawdown'!CB18)*EXP('Portfolio Return'!CA18)","v":162613.32788362194},{"$f":"(CB18-'Case 5 - Drawdown'!CC18)*EXP('Portfolio Return'!CB18)","v":156757.835398917},{"$f":"(CC18-'Case 5 - Drawdown'!CD18)*EXP('Portfolio Return'!CC18)","v":166159.02022668358},{"$f":"(CD18-'Case 5 - Drawdown'!CE18)*EXP('Portfolio Return'!CD18)","v":329869.39117158577},{"$f":"(CE18-'Case 5 - Drawdown'!CF18)*EXP('Portfolio Return'!CE18)","v":132188.68516932119},{"$f":"(CF18-'Case 5 - Drawdown'!CG18)*EXP('Portfolio Return'!CF18)","v":190571.87772715889},{"$f":"(CG18-'Case 5 - Drawdown'!CH18)*EXP('Portfolio Return'!CG18)","v":193957.07911886889},{"$f":"(CH18-'Case 5 - Drawdown'!CI18)*EXP('Portfolio Return'!CH18)","v":179125.06839565537},{"$f":"(CI18-'Case 5 - Drawdown'!CJ18)*EXP('Portfolio Return'!CI18)","v":198986.63444255985},{"$f":"(CJ18-'Case 5 - Drawdown'!CK18)*EXP('Portfolio Return'!CJ18)","v":172315.89991278219},{"$f":"(CK18-'Case 5 - Drawdown'!CL18)*EXP('Portfolio Return'!CK18)","v":182778.26480795859},{"$f":"(CL18-'Case 5 - Drawdown'!CM18)*EXP('Portfolio Return'!CL18)","v":197612.20362584534},{"$f":"(CM18-'Case 5 - Drawdown'!CN18)*EXP('Portfolio Return'!CM18)","v":115908.46101722344},{"$f":"(CN18-'Case 5 - Drawdown'!CO18)*EXP('Portfolio Return'!CN18)","v":139148.94361084772},{"$f":"(CO18-'Case 5 - Drawdown'!CP18)*EXP('Portfolio Return'!CO18)","v":200615.46551427024},{"$f":"(CP18-'Case 5 - Drawdown'!CQ18)*EXP('Portfolio Return'!CP18)","v":231018.63407763161},{"$f":"(CQ18-'Case 5 - Drawdown'!CR18)*EXP('Portfolio Return'!CQ18)","v":87730.652705463421},{"$f":"(CR18-'Case 5 - Drawdown'!CS18)*EXP('Portfolio Return'!CR18)","v":160417.69477714386},{"$f":"(CS18-'Case 5 - Drawdown'!CT18)*EXP('Portfolio Return'!CS18)","v":129042.32976605551},{"$f":"(CT18-'Case 5 - Drawdown'!CU18)*EXP('Portfolio Return'!CT18)","v":158561.11419291692},{"$f":"(CU18-'Case 5 - Drawdown'!CV18)*EXP('Portfolio Return'!CU18)","v":129767.99298774535},{"$f":"(CV18-'Case 5 - Drawdown'!CW18)*EXP('Portfolio Return'!CV18)","v":208083.22948564211},{"$f":"(CW18-'Case 5 - Drawdown'!CX18)*EXP('Portfolio Return'!CW18)","v":210494.87122980042},{"$f":"(CX18-'Case 5 - Drawdown'!CY18)*EXP('Portfolio Return'!CX18)","v":159192.94352623547},{"$f":"(CY18-'Case 5 - Drawdown'!CZ18)*EXP('Portfolio Return'!CY18)","v":242895.57297329762},{"$f":"(CZ18-'Case 5 - Drawdown'!DA18)*EXP('Portfolio Return'!CZ18)","v":105731.47511652381},{"$f":"(DA18-'Case 5 - Drawdown'!DB18)*EXP('Portfolio Return'!DA18)","v":211456.15300517046},{"$f":"(DB18-'Case 5 - Drawdown'!DC18)*EXP('Portfolio Return'!DB18)","v":227492.76711739958},{"$f":"(DC18-'Case 5 - Drawdown'!DD18)*EXP('Portfolio Return'!DC18)","v":167677.72904692919},{"$f":"(DD18-'Case 5 - Drawdown'!DE18)*EXP('Portfolio Return'!DD18)","v":106470.19934904398},{"$f":"(DE18-'Case 5 - Drawdown'!DF18)*EXP('Portfolio Return'!DE18)","v":143419.29776233085},{"$f":"(DF18-'Case 5 - Drawdown'!DG18)*EXP('Portfolio Return'!DF18)","v":118783.23382553563},{"$f":"(DG18-'Case 5 - Drawdown'!DH18)*EXP('Portfolio Return'!DG18)","v":113036.01440058743},{"$f":"(DH18-'Case 5 - Drawdown'!DI18)*EXP('Portfolio Return'!DH18)","v":141237.34815616309},{"$f":"(DI18-'Case 5 - Drawdown'!DJ18)*EXP('Portfolio Return'!DI18)","v":235259.47019008207},{"$f":"(DJ18-'Case 5 - Drawdown'!DK18)*EXP('Portfolio Return'!DJ18)","v":168889.01811034363},{"$f":"(DK18-'Case 5 - Drawdown'!DL18)*EXP('Portfolio Return'!DK18)","v":171190.23508655268},{"$f":"(DL18-'Case 5 - Drawdown'!DM18)*EXP('Portfolio Return'!DL18)","v":175535.87860326067},{"$f":"(DM18-'Case 5 - Drawdown'!DN18)*EXP('Portfolio Return'!DM18)","v":151030.10730304985},{"$f":"(DN18-'Case 5 - Drawdown'!DO18)*EXP('Portfolio Return'!DN18)","v":264075.42830277013},{"$f":"(DO18-'Case 5 - Drawdown'!DP18)*EXP('Portfolio Return'!DO18)","v":167778.75136641323},{"$f":"(DP18-'Case 5 - Drawdown'!DQ18)*EXP('Portfolio Return'!DP18)","v":122495.43214560012},{"$f":"(DQ18-'Case 5 - Drawdown'!DR18)*EXP('Portfolio Return'!DQ18)","v":452031.90216696402},{"$f":"(DR18-'Case 5 - Drawdown'!DS18)*EXP('Portfolio Return'!DR18)","v":127677.79014969396},{"$f":"(DS18-'Case 5 - Drawdown'!DT18)*EXP('Portfolio Return'!DS18)","v":248936.90229120784},{"$f":"(DT18-'Case 5 - Drawdown'!DU18)*EXP('Portfolio Return'!DT18)","v":152120.8192577865},{"$f":"(DU18-'Case 5 - Drawdown'!DV18)*EXP('Portfolio Return'!DU18)","v":137436.22320512286},{"$f":"(DV18-'Case 5 - Drawdown'!DW18)*EXP('Portfolio Return'!DV18)","v":164266.83455635459},{"$f":"(DW18-'Case 5 - Drawdown'!DX18)*EXP('Portfolio Return'!DW18)","v":202834.80858444195},{"$f":"(DX18-'Case 5 - Drawdown'!DY18)*EXP('Portfolio Return'!DX18)","v":145711.79362753977},{"$f":"(DY18-'Case 5 - Drawdown'!DZ18)*EXP('Portfolio Return'!DY18)","v":114372.40142093216},{"$f":"(DZ18-'Case 5 - Drawdown'!EA18)*EXP('Portfolio Return'!DZ18)","v":147421.10543205577},{"$f":"(EA18-'Case 5 - Drawdown'!EB18)*EXP('Portfolio Return'!EA18)","v":135738.50860998203},{"$f":"(EB18-'Case 5 - Drawdown'!EC18)*EXP('Portfolio Return'!EB18)","v":124861.50456288918},{"$f":"(EC18-'Case 5 - Drawdown'!ED18)*EXP('Portfolio Return'!EC18)","v":162272.45864914038},{"$f":"(ED18-'Case 5 - Drawdown'!EE18)*EXP('Portfolio Return'!ED18)","v":131877.61573712502},{"$f":"(EE18-'Case 5 - Drawdown'!EF18)*EXP('Portfolio Return'!EE18)","v":194163.0629013649},{"$f":"(EF18-'Case 5 - Drawdown'!EG18)*EXP('Portfolio Return'!EF18)","v":173387.41566642554},{"$f":"(EG18-'Case 5 - Drawdown'!EH18)*EXP('Portfolio Return'!EG18)","v":179424.2456701296},{"$f":"(EH18-'Case 5 - Drawdown'!EI18)*EXP('Portfolio Return'!EH18)","v":126809.42892984544},{"$f":"(EI18-'Case 5 - Drawdown'!EJ18)*EXP('Portfolio Return'!EI18)","v":115659.25475006014},{"$f":"(EJ18-'Case 5 - Drawdown'!EK18)*EXP('Portfolio Return'!EJ18)","v":175753.66935876571},{"$f":"(EK18-'Case 5 - Drawdown'!EL18)*EXP('Portfolio Return'!EK18)","v":179481.67387358617},{"$f":"(EL18-'Case 5 - Drawdown'!EM18)*EXP('Portfolio Return'!EL18)","v":95102.400289574682},{"$f":"(EM18-'Case 5 - Drawdown'!EN18)*EXP('Portfolio Return'!EM18)","v":168746.69919771649},{"$f":"(EN18-'Case 5 - Drawdown'!EO18)*EXP('Portfolio Return'!EN18)","v":229895.56564509193},{"$f":"(EO18-'Case 5 - Drawdown'!EP18)*EXP('Portfolio Return'!EO18)","v":247636.08748542634},{"$f":"(EP18-'Case 5 - Drawdown'!EQ18)*EXP('Portfolio Return'!EP18)","v":130688.00236662249},{"$f":"(EQ18-'Case 5 - Drawdown'!ER18)*EXP('Portfolio Return'!EQ18)","v":143973.12741680327},{"$f":"(ER18-'Case 5 - Drawdown'!ES18)*EXP('Portfolio Return'!ER18)","v":129055.32397063049},{"$f":"(ES18-'Case 5 - Drawdown'!ET18)*EXP('Portfolio Return'!ES18)","v":128866.57190410566},{"$f":"(ET18-'Case 5 - Drawdown'!EU18)*EXP('Portfolio Return'!ET18)","v":189774.64065780758},{"$f":"(EU18-'Case 5 - Drawdown'!EV18)*EXP('Portfolio Return'!EU18)","v":186522.02460543512},{"$f":"(EV18-'Case 5 - Drawdown'!EW18)*EXP('Portfolio Return'!EV18)","v":227581.65155621283},{"$f":"(EW18-'Case 5 - Drawdown'!EX18)*EXP('Portfolio Return'!EW18)","v":118259.50152725539},{"$f":"(EX18-'Case 5 - Drawdown'!EY18)*EXP('Portfolio Return'!EX18)","v":180357.02122641934},{"$f":"(EY18-'Case 5 - Drawdown'!EZ18)*EXP('Portfolio Return'!EY18)","v":77402.535270826193},{"$f":"(EZ18-'Case 5 - Drawdown'!FA18)*EXP('Portfolio Return'!EZ18)","v":121604.37139861376},{"$f":"(FA18-'Case 5 - Drawdown'!FB18)*EXP('Portfolio Return'!FA18)","v":223888.92241751534},{"$f":"(FB18-'Case 5 - Drawdown'!FC18)*EXP('Portfolio Return'!FB18)","v":191803.1352289551},{"$f":"(FC18-'Case 5 - Drawdown'!FD18)*EXP('Portfolio Return'!FC18)","v":150639.2693123887},{"$f":"(FD18-'Case 5 - Drawdown'!FE18)*EXP('Portfolio Return'!FD18)","v":198225.06237192772},{"$f":"(FE18-'Case 5 - Drawdown'!FF18)*EXP('Portfolio Return'!FE18)","v":152756.01713231194},{"$f":"(FF18-'Case 5 - Drawdown'!FG18)*EXP('Portfolio Return'!FF18)","v":148539.23563547258},{"$f":"(FG18-'Case 5 - Drawdown'!FH18)*EXP('Portfolio Return'!FG18)","v":64238.312770366851},{"$f":"(FH18-'Case 5 - Drawdown'!FI18)*EXP('Portfolio Return'!FH18)","v":113545.14366004971},{"$f":"(FI18-'Case 5 - Drawdown'!FJ18)*EXP('Portfolio Return'!FI18)","v":186490.72126651293},{"$f":"(FJ18-'Case 5 - Drawdown'!FK18)*EXP('Portfolio Return'!FJ18)","v":200865.00191604794},{"$f":"(FK18-'Case 5 - Drawdown'!FL18)*EXP('Portfolio Return'!FK18)","v":207282.21612902518},{"$f":"(FL18-'Case 5 - Drawdown'!FM18)*EXP('Portfolio Return'!FL18)","v":144157.1654022646},{"$f":"(FM18-'Case 5 - Drawdown'!FN18)*EXP('Portfolio Return'!FM18)","v":237666.80878816335},{"$f":"(FN18-'Case 5 - Drawdown'!FO18)*EXP('Portfolio Return'!FN18)","v":121833.71279248162},{"$f":"(FO18-'Case 5 - Drawdown'!FP18)*EXP('Portfolio Return'!FO18)","v":116354.38852881963},{"$f":"(FP18-'Case 5 - Drawdown'!FQ18)*EXP('Portfolio Return'!FP18)","v":126059.56527141338},{"$f":"(FQ18-'Case 5 - Drawdown'!FR18)*EXP('Portfolio Return'!FQ18)","v":285984.81640906277},{"$f":"(FR18-'Case 5 - Drawdown'!FS18)*EXP('Portfolio Return'!FR18)","v":111552.09833190606},{"$f":"(FS18-'Case 5 - Drawdown'!FT18)*EXP('Portfolio Return'!FS18)","v":163161.31786866626},{"$f":"(FT18-'Case 5 - Drawdown'!FU18)*EXP('Portfolio Return'!FT18)","v":199998.88870889656},{"$f":"(FU18-'Case 5 - Drawdown'!FV18)*EXP('Portfolio Return'!FU18)","v":167856.38982742224},{"$f":"(FV18-'Case 5 - Drawdown'!FW18)*EXP('Portfolio Return'!FV18)","v":111562.33891275397},{"$f":"(FW18-'Case 5 - Drawdown'!FX18)*EXP('Portfolio Return'!FW18)","v":137872.656604324},{"$f":"(FX18-'Case 5 - Drawdown'!FY18)*EXP('Portfolio Return'!FX18)","v":189943.79087727325},{"$f":"(FY18-'Case 5 - Drawdown'!FZ18)*EXP('Portfolio Return'!FY18)","v":188497.57349925447},{"$f":"(FZ18-'Case 5 - Drawdown'!GA18)*EXP('Portfolio Return'!FZ18)","v":132543.89529490945},{"$f":"(GA18-'Case 5 - Drawdown'!GB18)*EXP('Portfolio Return'!GA18)","v":115588.62462612995},{"$f":"(GB18-'Case 5 - Drawdown'!GC18)*EXP('Portfolio Return'!GB18)","v":285211.82963522978},{"$f":"(GC18-'Case 5 - Drawdown'!GD18)*EXP('Portfolio Return'!GC18)","v":92254.65382655304},{"$f":"(GD18-'Case 5 - Drawdown'!GE18)*EXP('Portfolio Return'!GD18)","v":204829.05765384369},{"$f":"(GE18-'Case 5 - Drawdown'!GF18)*EXP('Portfolio Return'!GE18)","v":150753.15230394489},{"$f":"(GF18-'Case 5 - Drawdown'!GG18)*EXP('Portfolio Return'!GF18)","v":149190.54881716525},{"$f":"(GG18-'Case 5 - Drawdown'!GH18)*EXP('Portfolio Return'!GG18)","v":179078.84862929003},{"$f":"(GH18-'Case 5 - Drawdown'!GI18)*EXP('Portfolio Return'!GH18)","v":137274.37528961414},{"$f":"(GI18-'Case 5 - Drawdown'!GJ18)*EXP('Portfolio Return'!GI18)","v":123812.6948922005},{"$f":"(GJ18-'Case 5 - Drawdown'!GK18)*EXP('Portfolio Return'!GJ18)","v":143486.46287992285},{"$f":"(GK18-'Case 5 - Drawdown'!GL18)*EXP('Portfolio Return'!GK18)","v":206898.56442476736},{"$f":"(GL18-'Case 5 - Drawdown'!GM18)*EXP('Portfolio Return'!GL18)","v":184644.97381997248},{"$f":"(GM18-'Case 5 - Drawdown'!GN18)*EXP('Portfolio Return'!GM18)","v":202741.70827146975},{"$f":"(GN18-'Case 5 - Drawdown'!GO18)*EXP('Portfolio Return'!GN18)","v":180721.3699328237},{"$f":"(GO18-'Case 5 - Drawdown'!GP18)*EXP('Portfolio Return'!GO18)","v":204659.08999693426},{"$f":"(GP18-'Case 5 - Drawdown'!GQ18)*EXP('Portfolio Return'!GP18)","v":234091.02438734888},{"$f":"(GQ18-'Case 5 - Drawdown'!GR18)*EXP('Portfolio Return'!GQ18)","v":119672.46893412111},{"$f":"(GR18-'Case 5 - Drawdown'!GS18)*EXP('Portfolio Return'!GR18)","v":142089.61887079844},{"$f":"(GS18-'Case 5 - Drawdown'!GT18)*EXP('Portfolio Return'!GS18)","v":172418.91571295582},{"$f":"(GT18-'Case 5 - Drawdown'!GU18)*EXP('Portfolio Return'!GT18)","v":87154.534962380771},{"$f":"(GU18-'Case 5 - Drawdown'!GV18)*EXP('Portfolio Return'!GU18)","v":161469.02001212857},{"$f":"(GV18-'Case 5 - Drawdown'!GW18)*EXP('Portfolio Return'!GV18)","v":144338.20307658878},{"$f":"(GW18-'Case 5 - Drawdown'!GX18)*EXP('Portfolio Return'!GW18)","v":137439.26204751278},{"$f":"(GX18-'Case 5 - Drawdown'!GY18)*EXP('Portfolio Return'!GX18)","v":209815.78053589107},{"$f":"(GY18-'Case 5 - Drawdown'!GZ18)*EXP('Portfolio Return'!GY18)","v":153659.46641409796},{"$f":"(GZ18-'Case 5 - Drawdown'!HA18)*EXP('Portfolio Return'!GZ18)","v":290974.07306942431},{"$f":"(HA18-'Case 5 - Drawdown'!HB18)*EXP('Portfolio Return'!HA18)","v":185533.57087325858},{"$f":"(HB18-'Case 5 - Drawdown'!HC18)*EXP('Portfolio Return'!HB18)","v":140663.2044700688},{"$f":"(HC18-'Case 5 - Drawdown'!HD18)*EXP('Portfolio Return'!HC18)","v":145013.26103285261},{"$f":"(HD18-'Case 5 - Drawdown'!HE18)*EXP('Portfolio Return'!HD18)","v":177556.80871182299},{"$f":"(HE18-'Case 5 - Drawdown'!HF18)*EXP('Portfolio Return'!HE18)","v":236099.90947376803},{"$f":"(HF18-'Case 5 - Drawdown'!HG18)*EXP('Portfolio Return'!HF18)","v":155441.63913353728},{"$f":"(HG18-'Case 5 - Drawdown'!HH18)*EXP('Portfolio Return'!HG18)","v":109180.53792198077},{"$f":"(HH18-'Case 5 - Drawdown'!HI18)*EXP('Portfolio Return'!HH18)","v":128656.37257270663},{"$f":"(HI18-'Case 5 - Drawdown'!HJ18)*EXP('Portfolio Return'!HI18)","v":114114.97686157345},{"$f":"(HJ18-'Case 5 - Drawdown'!HK18)*EXP('Portfolio Return'!HJ18)","v":195400.54140707207},{"$f":"(HK18-'Case 5 - Drawdown'!HL18)*EXP('Portfolio Return'!HK18)","v":406538.0259186909},{"$f":"(HL18-'Case 5 - Drawdown'!HM18)*EXP('Portfolio Return'!HL18)","v":249526.83619429937},{"$f":"(HM18-'Case 5 - Drawdown'!HN18)*EXP('Portfolio Return'!HM18)","v":175252.14045681033},{"$f":"(HN18-'Case 5 - Drawdown'!HO18)*EXP('Portfolio Return'!HN18)","v":91848.563109819501},{"$f":"(HO18-'Case 5 - Drawdown'!HP18)*EXP('Portfolio Return'!HO18)","v":133616.41916957713},{"$f":"(HP18-'Case 5 - Drawdown'!HQ18)*EXP('Portfolio Return'!HP18)","v":192800.7966797376},{"$f":"(HQ18-'Case 5 - Drawdown'!HR18)*EXP('Portfolio Return'!HQ18)","v":144399.44092759455},{"$f":"(HR18-'Case 5 - Drawdown'!HS18)*EXP('Portfolio Return'!HR18)","v":244551.35989410247},{"$f":"(HS18-'Case 5 - Drawdown'!HT18)*EXP('Portfolio Return'!HS18)","v":122823.50053786041},{"$f":"(HT18-'Case 5 - Drawdown'!HU18)*EXP('Portfolio Return'!HT18)","v":174469.25114798971},{"$f":"(HU18-'Case 5 - Drawdown'!HV18)*EXP('Portfolio Return'!HU18)","v":95503.319863529425},{"$f":"(HV18-'Case 5 - Drawdown'!HW18)*EXP('Portfolio Return'!HV18)","v":178893.46038434637},{"$f":"(HW18-'Case 5 - Drawdown'!HX18)*EXP('Portfolio Return'!HW18)","v":159538.43645346086},{"$f":"(HX18-'Case 5 - Drawdown'!HY18)*EXP('Portfolio Return'!HX18)","v":218437.98744270566},{"$f":"(HY18-'Case 5 - Drawdown'!HZ18)*EXP('Portfolio Return'!HY18)","v":154747.06526781325},{"$f":"(HZ18-'Case 5 - Drawdown'!IA18)*EXP('Portfolio Return'!HZ18)","v":281504.16712083929},{"$f":"(IA18-'Case 5 - Drawdown'!IB18)*EXP('Portfolio Return'!IA18)","v":206053.00655919913},{"$f":"(IB18-'Case 5 - Drawdown'!IC18)*EXP('Portfolio Return'!IB18)","v":157027.96965624686},{"$f":"(IC18-'Case 5 - Drawdown'!ID18)*EXP('Portfolio Return'!IC18)","v":208752.59860837704},{"$f":"(ID18-'Case 5 - Drawdown'!IE18)*EXP('Portfolio Return'!ID18)","v":172361.18845494703},{"$f":"(IE18-'Case 5 - Drawdown'!IF18)*EXP('Portfolio Return'!IE18)","v":148099.21435125294},{"$f":"(IF18-'Case 5 - Drawdown'!IG18)*EXP('Portfolio Return'!IF18)","v":123233.1096489315},{"$f":"(IG18-'Case 5 - Drawdown'!IH18)*EXP('Portfolio Return'!IG18)","v":154389.88509679728},{"$f":"(IH18-'Case 5 - Drawdown'!II18)*EXP('Portfolio Return'!IH18)","v":184736.77495858932},{"$f":"(II18-'Case 5 - Drawdown'!IJ18)*EXP('Portfolio Return'!II18)","v":116657.61253123067},{"$f":"(IJ18-'Case 5 - Drawdown'!IK18)*EXP('Portfolio Return'!IJ18)","v":202311.24504090249},{"$f":"(IK18-'Case 5 - Drawdown'!IL18)*EXP('Portfolio Return'!IK18)","v":97397.64270885622},{"$f":"(IL18-'Case 5 - Drawdown'!IM18)*EXP('Portfolio Return'!IL18)","v":107247.83839152839},{"$f":"(IM18-'Case 5 - Drawdown'!IN18)*EXP('Portfolio Return'!IM18)","v":145186.4701070973},{"$f":"(IN18-'Case 5 - Drawdown'!IO18)*EXP('Portfolio Return'!IN18)","v":169645.37326805943},{"$f":"(IO18-'Case 5 - Drawdown'!IP18)*EXP('Portfolio Return'!IO18)","v":147587.96169722677},{"$f":"(IP18-'Case 5 - Drawdown'!IQ18)*EXP('Portfolio Return'!IP18)","v":149096.23676512556},{"$f":"(IQ18-'Case 5 - Drawdown'!IR18)*EXP('Portfolio Return'!IQ18)","v":126791.85492135746},{"$f":"(IR18-'Case 5 - Drawdown'!IS18)*EXP('Portfolio Return'!IR18)","v":142119.51981087055},{"$f":"(IS18-'Case 5 - Drawdown'!IT18)*EXP('Portfolio Return'!IS18)","v":167461.03117484838},{"$f":"(IT18-'Case 5 - Drawdown'!IU18)*EXP('Portfolio Return'!IT18)","v":169302.97846897587},{"$f":"(IU18-'Case 5 - Drawdown'!IV18)*EXP('Portfolio Return'!IU18)","v":217056.74778011467},{"$f":"(IV18-'Case 5 - Drawdown'!IW18)*EXP('Portfolio Return'!IV18)","v":135033.49155008662},{"$f":"(IW18-'Case 5 - Drawdown'!IX18)*EXP('Portfolio Return'!IW18)","v":217144.08559352945},{"$f":"(IX18-'Case 5 - Drawdown'!IY18)*EXP('Portfolio Return'!IX18)","v":194146.85367718773},{"$f":"(IY18-'Case 5 - Drawdown'!IZ18)*EXP('Portfolio Return'!IY18)","v":98686.68012173746},{"$f":"(IZ18-'Case 5 - Drawdown'!JA18)*EXP('Portfolio Return'!IZ18)","v":105463.68915939903},{"$f":"(JA18-'Case 5 - Drawdown'!JB18)*EXP('Portfolio Return'!JA18)","v":110456.16824458318},{"$f":"(JB18-'Case 5 - Drawdown'!JC18)*EXP('Portfolio Return'!JB18)","v":123769.01367744624},{"$f":"(JC18-'Case 5 - Drawdown'!JD18)*EXP('Portfolio Return'!JC18)","v":177060.76625693068},{"$f":"(JD18-'Case 5 - Drawdown'!JE18)*EXP('Portfolio Return'!JD18)","v":175169.30752469323},{"$f":"(JE18-'Case 5 - Drawdown'!JF18)*EXP('Portfolio Return'!JE18)","v":91728.185618760428},{"$f":"(JF18-'Case 5 - Drawdown'!JG18)*EXP('Portfolio Return'!JF18)","v":119082.04164663237},{"$f":"(JG18-'Case 5 - Drawdown'!JH18)*EXP('Portfolio Return'!JG18)","v":168179.35240085216},{"$f":"(JH18-'Case 5 - Drawdown'!JI18)*EXP('Portfolio Return'!JH18)","v":162506.85103527142},{"$f":"(JI18-'Case 5 - Drawdown'!JJ18)*EXP('Portfolio Return'!JI18)","v":149084.74364755544},{"$f":"(JJ18-'Case 5 - Drawdown'!JK18)*EXP('Portfolio Return'!JJ18)","v":207837.96136559194},{"$f":"(JK18-'Case 5 - Drawdown'!JL18)*EXP('Portfolio Return'!JK18)","v":156213.5621366571},{"$f":"(JL18-'Case 5 - Drawdown'!JM18)*EXP('Portfolio Return'!JL18)","v":110310.82747783279},{"$f":"(JM18-'Case 5 - Drawdown'!JN18)*EXP('Portfolio Return'!JM18)","v":146988.60618243311},{"$f":"(JN18-'Case 5 - Drawdown'!JO18)*EXP('Portfolio Return'!JN18)","v":155668.68731054961},{"$f":"(JO18-'Case 5 - Drawdown'!JP18)*EXP('Portfolio Return'!JO18)","v":184657.91784201944},{"$f":"(JP18-'Case 5 - Drawdown'!JQ18)*EXP('Portfolio Return'!JP18)","v":185213.03999926863},{"$f":"(JQ18-'Case 5 - Drawdown'!JR18)*EXP('Portfolio Return'!JQ18)","v":115526.49640009215},{"$f":"(JR18-'Case 5 - Drawdown'!JS18)*EXP('Portfolio Return'!JR18)","v":222178.37375668692},{"$f":"(JS18-'Case 5 - Drawdown'!JT18)*EXP('Portfolio Return'!JS18)","v":187333.99965545387},{"$f":"(JT18-'Case 5 - Drawdown'!JU18)*EXP('Portfolio Return'!JT18)","v":128065.501366141},{"$f":"(JU18-'Case 5 - Drawdown'!JV18)*EXP('Portfolio Return'!JU18)","v":100376.49813796612},{"$f":"(JV18-'Case 5 - Drawdown'!JW18)*EXP('Portfolio Return'!JV18)","v":105566.54845545904},{"$f":"(JW18-'Case 5 - Drawdown'!JX18)*EXP('Portfolio Return'!JW18)","v":136873.07772065318},{"$f":"(JX18-'Case 5 - Drawdown'!JY18)*EXP('Portfolio Return'!JX18)","v":100354.85426961161},{"$f":"(JY18-'Case 5 - Drawdown'!JZ18)*EXP('Portfolio Return'!JY18)","v":164268.06265082731},{"$f":"(JZ18-'Case 5 - Drawdown'!KA18)*EXP('Portfolio Return'!JZ18)","v":184621.42514659086},{"$f":"(KA18-'Case 5 - Drawdown'!KB18)*EXP('Portfolio Return'!KA18)","v":143289.28774563997},{"$f":"(KB18-'Case 5 - Drawdown'!KC18)*EXP('Portfolio Return'!KB18)","v":135519.61294744792},{"$f":"(KC18-'Case 5 - Drawdown'!KD18)*EXP('Portfolio Return'!KC18)","v":219449.97378865987},{"$f":"(KD18-'Case 5 - Drawdown'!KE18)*EXP('Portfolio Return'!KD18)","v":195228.85479233845},{"$f":"(KE18-'Case 5 - Drawdown'!KF18)*EXP('Portfolio Return'!KE18)","v":99335.246116429145},{"$f":"(KF18-'Case 5 - Drawdown'!KG18)*EXP('Portfolio Return'!KF18)","v":147837.43194087024},{"$f":"(KG18-'Case 5 - Drawdown'!KH18)*EXP('Portfolio Return'!KG18)","v":192296.55441429841},{"$f":"(KH18-'Case 5 - Drawdown'!KI18)*EXP('Portfolio Return'!KH18)","v":163483.25676522218},{"$f":"(KI18-'Case 5 - Drawdown'!KJ18)*EXP('Portfolio Return'!KI18)","v":150631.3565839009},{"$f":"(KJ18-'Case 5 - Drawdown'!KK18)*EXP('Portfolio Return'!KJ18)","v":120311.1818545601},{"$f":"(KK18-'Case 5 - Drawdown'!KL18)*EXP('Portfolio Return'!KK18)","v":119225.74088077059},{"$f":"(KL18-'Case 5 - Drawdown'!KM18)*EXP('Portfolio Return'!KL18)","v":217236.42496501096},{"$f":"(KM18-'Case 5 - Drawdown'!KN18)*EXP('Portfolio Return'!KM18)","v":152868.89516393861},{"$f":"(KN18-'Case 5 - Drawdown'!KO18)*EXP('Portfolio Return'!KN18)","v":70742.818042713421},{"$f":"(KO18-'Case 5 - Drawdown'!KP18)*EXP('Portfolio Return'!KO18)","v":158502.77574184461},{"$f":"(KP18-'Case 5 - Drawdown'!KQ18)*EXP('Portfolio Return'!KP18)","v":273308.46222540067},{"$f":"(KQ18-'Case 5 - Drawdown'!KR18)*EXP('Portfolio Return'!KQ18)","v":137545.98441153858},{"$f":"(KR18-'Case 5 - Drawdown'!KS18)*EXP('Portfolio Return'!KR18)","v":77517.971347106577},{"$f":"(KS18-'Case 5 - Drawdown'!KT18)*EXP('Portfolio Return'!KS18)","v":146513.87419853525},{"$f":"(KT18-'Case 5 - Drawdown'!KU18)*EXP('Portfolio Return'!KT18)","v":143008.39644744151},{"$f":"(KU18-'Case 5 - Drawdown'!KV18)*EXP('Portfolio Return'!KU18)","v":105590.34681791659},{"$f":"(KV18-'Case 5 - Drawdown'!KW18)*EXP('Portfolio Return'!KV18)","v":127742.26931404673},{"$f":"(KW18-'Case 5 - Drawdown'!KX18)*EXP('Portfolio Return'!KW18)","v":98973.12456178556},{"$f":"(KX18-'Case 5 - Drawdown'!KY18)*EXP('Portfolio Return'!KX18)","v":209853.88359634331},{"$f":"(KY18-'Case 5 - Drawdown'!KZ18)*EXP('Portfolio Return'!KY18)","v":163177.08363249619},{"$f":"(KZ18-'Case 5 - Drawdown'!LA18)*EXP('Portfolio Return'!KZ18)","v":219954.09473438797},{"$f":"(LA18-'Case 5 - Drawdown'!LB18)*EXP('Portfolio Return'!LA18)","v":157047.57734299352},{"$f":"(LB18-'Case 5 - Drawdown'!LC18)*EXP('Portfolio Return'!LB18)","v":79816.793806930145},{"$f":"(LC18-'Case 5 - Drawdown'!LD18)*EXP('Portfolio Return'!LC18)","v":165902.64883352284},{"$f":"(LD18-'Case 5 - Drawdown'!LE18)*EXP('Portfolio Return'!LD18)","v":190124.40834413361},{"$f":"(LE18-'Case 5 - Drawdown'!LF18)*EXP('Portfolio Return'!LE18)","v":132325.44616439621},{"$f":"(LF18-'Case 5 - Drawdown'!LG18)*EXP('Portfolio Return'!LF18)","v":145786.12386060259},{"$f":"(LG18-'Case 5 - Drawdown'!LH18)*EXP('Portfolio Return'!LG18)","v":134663.53483211479},{"$f":"(LH18-'Case 5 - Drawdown'!LI18)*EXP('Portfolio Return'!LH18)","v":102968.90382243335},{"$f":"(LI18-'Case 5 - Drawdown'!LJ18)*EXP('Portfolio Return'!LI18)","v":174674.54663176043},{"$f":"(LJ18-'Case 5 - Drawdown'!LK18)*EXP('Portfolio Return'!LJ18)","v":140417.28473628912},{"$f":"(LK18-'Case 5 - Drawdown'!LL18)*EXP('Portfolio Return'!LK18)","v":91473.300421873457},{"$f":"(LL18-'Case 5 - Drawdown'!LM18)*EXP('Portfolio Return'!LL18)","v":147488.34164768978},{"$f":"(LM18-'Case 5 - Drawdown'!LN18)*EXP('Portfolio Return'!LM18)","v":197345.83576943353},{"$f":"(LN18-'Case 5 - Drawdown'!LO18)*EXP('Portfolio Return'!LN18)","v":103062.37323639492},{"$f":"(LO18-'Case 5 - Drawdown'!LP18)*EXP('Portfolio Return'!LO18)","v":89736.858401607591},{"$f":"(LP18-'Case 5 - Drawdown'!LQ18)*EXP('Portfolio Return'!LP18)","v":108235.45369958501},{"$f":"(LQ18-'Case 5 - Drawdown'!LR18)*EXP('Portfolio Return'!LQ18)","v":153250.94940584892},{"$f":"(LR18-'Case 5 - Drawdown'!LS18)*EXP('Portfolio Return'!LR18)","v":213863.83201635629},{"$f":"(LS18-'Case 5 - Drawdown'!LT18)*EXP('Portfolio Return'!LS18)","v":175364.37271722252},{"$f":"(LT18-'Case 5 - Drawdown'!LU18)*EXP('Portfolio Return'!LT18)","v":207504.76566724994},{"$f":"(LU18-'Case 5 - Drawdown'!LV18)*EXP('Portfolio Return'!LU18)","v":128646.0023386118},{"$f":"(LV18-'Case 5 - Drawdown'!LW18)*EXP('Portfolio Return'!LV18)","v":126815.80300012292},{"$f":"(LW18-'Case 5 - Drawdown'!LX18)*EXP('Portfolio Return'!LW18)","v":165911.85722923672},{"$f":"(LX18-'Case 5 - Drawdown'!LY18)*EXP('Portfolio Return'!LX18)","v":229491.54988437644},{"$f":"(LY18-'Case 5 - Drawdown'!LZ18)*EXP('Portfolio Return'!LY18)","v":226766.79822831313},{"$f":"(LZ18-'Case 5 - Drawdown'!MA18)*EXP('Portfolio Return'!LZ18)","v":108485.06888492078},{"$f":"(MA18-'Case 5 - Drawdown'!MB18)*EXP('Portfolio Return'!MA18)","v":163919.7321423594},{"$f":"(MB18-'Case 5 - Drawdown'!MC18)*EXP('Portfolio Return'!MB18)","v":153308.61737311934},{"$f":"(MC18-'Case 5 - Drawdown'!MD18)*EXP('Portfolio Return'!MC18)","v":153910.65771159952},{"$f":"(MD18-'Case 5 - Drawdown'!ME18)*EXP('Portfolio Return'!MD18)","v":135457.33854279525},{"$f":"(ME18-'Case 5 - Drawdown'!MF18)*EXP('Portfolio Return'!ME18)","v":297111.56063096691},{"$f":"(MF18-'Case 5 - Drawdown'!MG18)*EXP('Portfolio Return'!MF18)","v":280176.26022029988},{"$f":"(MG18-'Case 5 - Drawdown'!MH18)*EXP('Portfolio Return'!MG18)","v":79869.394065237429},{"$f":"(MH18-'Case 5 - Drawdown'!MI18)*EXP('Portfolio Return'!MH18)","v":141521.37356213285},{"$f":"(MI18-'Case 5 - Drawdown'!MJ18)*EXP('Portfolio Return'!MI18)","v":164365.03198469721},{"$f":"(MJ18-'Case 5 - Drawdown'!MK18)*EXP('Portfolio Return'!MJ18)","v":111279.91086846573},{"$f":"(MK18-'Case 5 - Drawdown'!ML18)*EXP('Portfolio Return'!MK18)","v":143641.27460134562},{"$f":"(ML18-'Case 5 - Drawdown'!MM18)*EXP('Portfolio Return'!ML18)","v":105571.9425626797},{"$f":"(MM18-'Case 5 - Drawdown'!MN18)*EXP('Portfolio Return'!MM18)","v":102603.62017684671},{"$f":"(MN18-'Case 5 - Drawdown'!MO18)*EXP('Portfolio Return'!MN18)","v":185295.68134555814},{"$f":"(MO18-'Case 5 - Drawdown'!MP18)*EXP('Portfolio Return'!MO18)","v":122948.02122339733},{"$f":"(MP18-'Case 5 - Drawdown'!MQ18)*EXP('Portfolio Return'!MP18)","v":196975.96146791725},{"$f":"(MQ18-'Case 5 - Drawdown'!MR18)*EXP('Portfolio Return'!MQ18)","v":146938.64270291399},{"$f":"(MR18-'Case 5 - Drawdown'!MS18)*EXP('Portfolio Return'!MR18)","v":239582.92466300362},{"$f":"(MS18-'Case 5 - Drawdown'!MT18)*EXP('Portfolio Return'!MS18)","v":149734.51728188663},{"$f":"(MT18-'Case 5 - Drawdown'!MU18)*EXP('Portfolio Return'!MT18)","v":148865.77932375506},{"$f":"(MU18-'Case 5 - Drawdown'!MV18)*EXP('Portfolio Return'!MU18)","v":156021.17757385017},{"$f":"(MV18-'Case 5 - Drawdown'!MW18)*EXP('Portfolio Return'!MV18)","v":125397.74151618755},{"$f":"(MW18-'Case 5 - Drawdown'!MX18)*EXP('Portfolio Return'!MW18)","v":139286.95148623173},{"$f":"(MX18-'Case 5 - Drawdown'!MY18)*EXP('Portfolio Return'!MX18)","v":196945.03087070063},{"$f":"(MY18-'Case 5 - Drawdown'!MZ18)*EXP('Portfolio Return'!MY18)","v":127694.18805861882},{"$f":"(MZ18-'Case 5 - Drawdown'!NA18)*EXP('Portfolio Return'!MZ18)","v":140622.72294153034},{"$f":"(NA18-'Case 5 - Drawdown'!NB18)*EXP('Portfolio Return'!NA18)","v":157944.95248286446},{"$f":"(NB18-'Case 5 - Drawdown'!NC18)*EXP('Portfolio Return'!NB18)","v":201389.12170945384},{"$f":"(NC18-'Case 5 - Drawdown'!ND18)*EXP('Portfolio Return'!NC18)","v":163926.29203869175},{"$f":"(ND18-'Case 5 - Drawdown'!NE18)*EXP('Portfolio Return'!ND18)","v":263472.58530970931},{"$f":"(NE18-'Case 5 - Drawdown'!NF18)*EXP('Portfolio Return'!NE18)","v":205424.67194163715},{"$f":"(NF18-'Case 5 - Drawdown'!NG18)*EXP('Portfolio Return'!NF18)","v":168481.58212660236},{"$f":"(NG18-'Case 5 - Drawdown'!NH18)*EXP('Portfolio Return'!NG18)","v":159282.56742099978},{"$f":"(NH18-'Case 5 - Drawdown'!NI18)*EXP('Portfolio Return'!NH18)","v":121777.20696777668},{"$f":"(NI18-'Case 5 - Drawdown'!NJ18)*EXP('Portfolio Return'!NI18)","v":145127.67783244324},{"$f":"(NJ18-'Case 5 - Drawdown'!NK18)*EXP('Portfolio Return'!NJ18)","v":150635.17426562004},{"$f":"(NK18-'Case 5 - Drawdown'!NL18)*EXP('Portfolio Return'!NK18)","v":167671.48560190713},{"$f":"(NL18-'Case 5 - Drawdown'!NM18)*EXP('Portfolio Return'!NL18)","v":140517.66408836853},{"$f":"(NM18-'Case 5 - Drawdown'!NN18)*EXP('Portfolio Return'!NM18)","v":230622.15417283619},{"$f":"(NN18-'Case 5 - Drawdown'!NO18)*EXP('Portfolio Return'!NN18)","v":102544.59027538417},{"$f":"(NO18-'Case 5 - Drawdown'!NP18)*EXP('Portfolio Return'!NO18)","v":112905.76784955284},{"$f":"(NP18-'Case 5 - Drawdown'!NQ18)*EXP('Portfolio Return'!NP18)","v":227425.20266457406},{"$f":"(NQ18-'Case 5 - Drawdown'!NR18)*EXP('Portfolio Return'!NQ18)","v":184271.61478910944},{"$f":"(NR18-'Case 5 - Drawdown'!NS18)*EXP('Portfolio Return'!NR18)","v":129553.17488453159},{"$f":"(NS18-'Case 5 - Drawdown'!NT18)*EXP('Portfolio Return'!NS18)","v":207100.42412623641},{"$f":"(NT18-'Case 5 - Drawdown'!NU18)*EXP('Portfolio Return'!NT18)","v":183712.72192738854},{"$f":"(NU18-'Case 5 - Drawdown'!NV18)*EXP('Portfolio Return'!NU18)","v":177073.62579876455},{"$f":"(NV18-'Case 5 - Drawdown'!NW18)*EXP('Portfolio Return'!NV18)","v":127384.51182699914},{"$f":"(NW18-'Case 5 - Drawdown'!NX18)*EXP('Portfolio Return'!NW18)","v":121166.18189896639},{"$f":"(NX18-'Case 5 - Drawdown'!NY18)*EXP('Portfolio Return'!NX18)","v":105363.28000472237},{"$f":"(NY18-'Case 5 - Drawdown'!NZ18)*EXP('Portfolio Return'!NY18)","v":203529.42065437642},{"$f":"(NZ18-'Case 5 - Drawdown'!OA18)*EXP('Portfolio Return'!NZ18)","v":90674.86739768504},{"$f":"(OA18-'Case 5 - Drawdown'!OB18)*EXP('Portfolio Return'!OA18)","v":197984.99617252115},{"$f":"(OB18-'Case 5 - Drawdown'!OC18)*EXP('Portfolio Return'!OB18)","v":108895.71113809512},{"$f":"(OC18-'Case 5 - Drawdown'!OD18)*EXP('Portfolio Return'!OC18)","v":139950.04525130877},{"$f":"(OD18-'Case 5 - Drawdown'!OE18)*EXP('Portfolio Return'!OD18)","v":133151.41257065296},{"$f":"(OE18-'Case 5 - Drawdown'!OF18)*EXP('Portfolio Return'!OE18)","v":173801.13335041239},{"$f":"(OF18-'Case 5 - Drawdown'!OG18)*EXP('Portfolio Return'!OF18)","v":177123.54231059054},{"$f":"(OG18-'Case 5 - Drawdown'!OH18)*EXP('Portfolio Return'!OG18)","v":139780.04724161208},{"$f":"(OH18-'Case 5 - Drawdown'!OI18)*EXP('Portfolio Return'!OH18)","v":103846.13539779211},{"$f":"(OI18-'Case 5 - Drawdown'!OJ18)*EXP('Portfolio Return'!OI18)","v":155170.96949619323},{"$f":"(OJ18-'Case 5 - Drawdown'!OK18)*EXP('Portfolio Return'!OJ18)","v":195630.69062963975},{"$f":"(OK18-'Case 5 - Drawdown'!OL18)*EXP('Portfolio Return'!OK18)","v":125069.14045277494},{"$f":"(OL18-'Case 5 - Drawdown'!OM18)*EXP('Portfolio Return'!OL18)","v":75471.936944145855},{"$f":"(OM18-'Case 5 - Drawdown'!ON18)*EXP('Portfolio Return'!OM18)","v":106702.95042089153},{"$f":"(ON18-'Case 5 - Drawdown'!OO18)*EXP('Portfolio Return'!ON18)","v":156043.28788098527},{"$f":"(OO18-'Case 5 - Drawdown'!OP18)*EXP('Portfolio Return'!OO18)","v":90722.405648431391},{"$f":"(OP18-'Case 5 - Drawdown'!OQ18)*EXP('Portfolio Return'!OP18)","v":120797.45708181812},{"$f":"(OQ18-'Case 5 - Drawdown'!OR18)*EXP('Portfolio Return'!OQ18)","v":115191.00289887172},{"$f":"(OR18-'Case 5 - Drawdown'!OS18)*EXP('Portfolio Return'!OR18)","v":186559.86256576292},{"$f":"(OS18-'Case 5 - Drawdown'!OT18)*EXP('Portfolio Return'!OS18)","v":139114.0245392315},{"$f":"(OT18-'Case 5 - Drawdown'!OU18)*EXP('Portfolio Return'!OT18)","v":166922.72156092949},{"$f":"(OU18-'Case 5 - Drawdown'!OV18)*EXP('Portfolio Return'!OU18)","v":172712.29849496315},{"$f":"(OV18-'Case 5 - Drawdown'!OW18)*EXP('Portfolio Return'!OV18)","v":149585.87296916763},{"$f":"(OW18-'Case 5 - Drawdown'!OX18)*EXP('Portfolio Return'!OW18)","v":130927.67135440603},{"$f":"(OX18-'Case 5 - Drawdown'!OY18)*EXP('Portfolio Return'!OX18)","v":161586.7615725006},{"$f":"(OY18-'Case 5 - Drawdown'!OZ18)*EXP('Portfolio Return'!OY18)","v":237259.50369706459},{"$f":"(OZ18-'Case 5 - Drawdown'!PA18)*EXP('Portfolio Return'!OZ18)","v":162547.78024500734},{"$f":"(PA18-'Case 5 - Drawdown'!PB18)*EXP('Portfolio Return'!PA18)","v":115433.04055266207},{"$f":"(PB18-'Case 5 - Drawdown'!PC18)*EXP('Portfolio Return'!PB18)","v":144339.75580774972},{"$f":"(PC18-'Case 5 - Drawdown'!PD18)*EXP('Portfolio Return'!PC18)","v":119410.65963668596},{"$f":"(PD18-'Case 5 - Drawdown'!PE18)*EXP('Portfolio Return'!PD18)","v":254526.23775304074},{"$f":"(PE18-'Case 5 - Drawdown'!PF18)*EXP('Portfolio Return'!PE18)","v":194575.76732531656},{"$f":"(PF18-'Case 5 - Drawdown'!PG18)*EXP('Portfolio Return'!PF18)","v":216869.20225963599},{"$f":"(PG18-'Case 5 - Drawdown'!PH18)*EXP('Portfolio Return'!PG18)","v":136659.15672354982},{"$f":"(PH18-'Case 5 - Drawdown'!PI18)*EXP('Portfolio Return'!PH18)","v":98337.740974135493},{"$f":"(PI18-'Case 5 - Drawdown'!PJ18)*EXP('Portfolio Return'!PI18)","v":155152.95671041106},{"$f":"(PJ18-'Case 5 - Drawdown'!PK18)*EXP('Portfolio Return'!PJ18)","v":308077.86878740287},{"$f":"(PK18-'Case 5 - Drawdown'!PL18)*EXP('Portfolio Return'!PK18)","v":162985.9728778764},{"$f":"(PL18-'Case 5 - Drawdown'!PM18)*EXP('Portfolio Return'!PL18)","v":165142.67797422054},{"$f":"(PM18-'Case 5 - Drawdown'!PN18)*EXP('Portfolio Return'!PM18)","v":157456.62604988454},{"$f":"(PN18-'Case 5 - Drawdown'!PO18)*EXP('Portfolio Return'!PN18)","v":210967.32572745602},{"$f":"(PO18-'Case 5 - Drawdown'!PP18)*EXP('Portfolio Return'!PO18)","v":152252.62354497821},{"$f":"(PP18-'Case 5 - Drawdown'!PQ18)*EXP('Portfolio Return'!PP18)","v":131847.98670681412},{"$f":"(PQ18-'Case 5 - Drawdown'!PR18)*EXP('Portfolio Return'!PQ18)","v":221079.49347064542},{"$f":"(PR18-'Case 5 - Drawdown'!PS18)*EXP('Portfolio Return'!PR18)","v":115540.381234605},{"$f":"(PS18-'Case 5 - Drawdown'!PT18)*EXP('Portfolio Return'!PS18)","v":176197.92811946428},{"$f":"(PT18-'Case 5 - Drawdown'!PU18)*EXP('Portfolio Return'!PT18)","v":188810.5433976631},{"$f":"(PU18-'Case 5 - Drawdown'!PV18)*EXP('Portfolio Return'!PU18)","v":138834.10815140355},{"$f":"(PV18-'Case 5 - Drawdown'!PW18)*EXP('Portfolio Return'!PV18)","v":213226.21576476595},{"$f":"(PW18-'Case 5 - Drawdown'!PX18)*EXP('Portfolio Return'!PW18)","v":111371.61714666439},{"$f":"(PX18-'Case 5 - Drawdown'!PY18)*EXP('Portfolio Return'!PX18)","v":88057.283416284059},{"$f":"(PY18-'Case 5 - Drawdown'!PZ18)*EXP('Portfolio Return'!PY18)","v":235034.73592251481},{"$f":"(PZ18-'Case 5 - Drawdown'!QA18)*EXP('Portfolio Return'!PZ18)","v":154706.24239028079},{"$f":"(QA18-'Case 5 - Drawdown'!QB18)*EXP('Portfolio Return'!QA18)","v":162835.08701819717},{"$f":"(QB18-'Case 5 - Drawdown'!QC18)*EXP('Portfolio Return'!QB18)","v":121455.66786556163},{"$f":"(QC18-'Case 5 - Drawdown'!QD18)*EXP('Portfolio Return'!QC18)","v":82976.157539888678},{"$f":"(QD18-'Case 5 - Drawdown'!QE18)*EXP('Portfolio Return'!QD18)","v":173164.33010678334},{"$f":"(QE18-'Case 5 - Drawdown'!QF18)*EXP('Portfolio Return'!QE18)","v":109841.60101616794},{"$f":"(QF18-'Case 5 - Drawdown'!QG18)*EXP('Portfolio Return'!QF18)","v":170654.77520284848},{"$f":"(QG18-'Case 5 - Drawdown'!QH18)*EXP('Portfolio Return'!QG18)","v":112845.44032678328},{"$f":"(QH18-'Case 5 - Drawdown'!QI18)*EXP('Portfolio Return'!QH18)","v":95348.515144307879},{"$f":"(QI18-'Case 5 - Drawdown'!QJ18)*EXP('Portfolio Return'!QI18)","v":148237.67442550778},{"$f":"(QJ18-'Case 5 - Drawdown'!QK18)*EXP('Portfolio Return'!QJ18)","v":83579.507437359731},{"$f":"(QK18-'Case 5 - Drawdown'!QL18)*EXP('Portfolio Return'!QK18)","v":230651.12912611623},{"$f":"(QL18-'Case 5 - Drawdown'!QM18)*EXP('Portfolio Return'!QL18)","v":179913.4700708953},{"$f":"(QM18-'Case 5 - Drawdown'!QN18)*EXP('Portfolio Return'!QM18)","v":107215.24666253821},{"$f":"(QN18-'Case 5 - Drawdown'!QO18)*EXP('Portfolio Return'!QN18)","v":135522.95031226618},{"$f":"(QO18-'Case 5 - Drawdown'!QP18)*EXP('Portfolio Return'!QO18)","v":106246.7961642783},{"$f":"(QP18-'Case 5 - Drawdown'!QQ18)*EXP('Portfolio Return'!QP18)","v":124877.3964196794},{"$f":"(QQ18-'Case 5 - Drawdown'!QR18)*EXP('Portfolio Return'!QQ18)","v":101139.80063449212},{"$f":"(QR18-'Case 5 - Drawdown'!QS18)*EXP('Portfolio Return'!QR18)","v":143926.46350721418},{"$f":"(QS18-'Case 5 - Drawdown'!QT18)*EXP('Portfolio Return'!QS18)","v":350039.43146441341},{"$f":"(QT18-'Case 5 - Drawdown'!QU18)*EXP('Portfolio Return'!QT18)","v":160619.56845068498},{"$f":"(QU18-'Case 5 - Drawdown'!QV18)*EXP('Portfolio Return'!QU18)","v":163366.66176003369},{"$f":"(QV18-'Case 5 - Drawdown'!QW18)*EXP('Portfolio Return'!QV18)","v":203894.2677298676},{"$f":"(QW18-'Case 5 - Drawdown'!QX18)*EXP('Portfolio Return'!QW18)","v":118204.12534157184},{"$f":"(QX18-'Case 5 - Drawdown'!QY18)*EXP('Portfolio Return'!QX18)","v":99972.532862416891},{"$f":"(QY18-'Case 5 - Drawdown'!QZ18)*EXP('Portfolio Return'!QY18)","v":90111.124305318066},{"$f":"(QZ18-'Case 5 - Drawdown'!RA18)*EXP('Portfolio Return'!QZ18)","v":164670.9009647542},{"$f":"(RA18-'Case 5 - Drawdown'!RB18)*EXP('Portfolio Return'!RA18)","v":125447.24482125852},{"$f":"(RB18-'Case 5 - Drawdown'!RC18)*EXP('Portfolio Return'!RB18)","v":207013.84475547427},{"$f":"(RC18-'Case 5 - Drawdown'!RD18)*EXP('Portfolio Return'!RC18)","v":233553.21572427292},{"$f":"(RD18-'Case 5 - Drawdown'!RE18)*EXP('Portfolio Return'!RD18)","v":175819.98864228494},{"$f":"(RE18-'Case 5 - Drawdown'!RF18)*EXP('Portfolio Return'!RE18)","v":118615.06117128345},{"$f":"(RF18-'Case 5 - Drawdown'!RG18)*EXP('Portfolio Return'!RF18)","v":182185.70856521529},{"$f":"(RG18-'Case 5 - Drawdown'!RH18)*EXP('Portfolio Return'!RG18)","v":118941.67571028366},{"$f":"(RH18-'Case 5 - Drawdown'!RI18)*EXP('Portfolio Return'!RH18)","v":93833.585129567844},{"$f":"(RI18-'Case 5 - Drawdown'!RJ18)*EXP('Portfolio Return'!RI18)","v":169282.42965164961},{"$f":"(RJ18-'Case 5 - Drawdown'!RK18)*EXP('Portfolio Return'!RJ18)","v":172321.9691618832},{"$f":"(RK18-'Case 5 - Drawdown'!RL18)*EXP('Portfolio Return'!RK18)","v":153506.9579123646},{"$f":"(RL18-'Case 5 - Drawdown'!RM18)*EXP('Portfolio Return'!RL18)","v":103456.51641985835},{"$f":"(RM18-'Case 5 - Drawdown'!RN18)*EXP('Portfolio Return'!RM18)","v":154152.02332620614},{"$f":"(RN18-'Case 5 - Drawdown'!RO18)*EXP('Portfolio Return'!RN18)","v":113338.86171043062},{"$f":"(RO18-'Case 5 - Drawdown'!RP18)*EXP('Portfolio Return'!RO18)","v":203728.47525599276},{"$f":"(RP18-'Case 5 - Drawdown'!RQ18)*EXP('Portfolio Return'!RP18)","v":93275.262041622569},{"$f":"(RQ18-'Case 5 - Drawdown'!RR18)*EXP('Portfolio Return'!RQ18)","v":173464.93930348376},{"$f":"(RR18-'Case 5 - Drawdown'!RS18)*EXP('Portfolio Return'!RR18)","v":134552.88551055186},{"$f":"(RS18-'Case 5 - Drawdown'!RT18)*EXP('Portfolio Return'!RS18)","v":132916.13132163562},{"$f":"(RT18-'Case 5 - Drawdown'!RU18)*EXP('Portfolio Return'!RT18)","v":157145.54627057048},{"$f":"(RU18-'Case 5 - Drawdown'!RV18)*EXP('Portfolio Return'!RU18)","v":185192.25000681612},{"$f":"(RV18-'Case 5 - Drawdown'!RW18)*EXP('Portfolio Return'!RV18)","v":138817.66156495287},{"$f":"(RW18-'Case 5 - Drawdown'!RX18)*EXP('Portfolio Return'!RW18)","v":185167.538713986},{"$f":"(RX18-'Case 5 - Drawdown'!RY18)*EXP('Portfolio Return'!RX18)","v":188923.47622343191},{"$f":"(RY18-'Case 5 - Drawdown'!RZ18)*EXP('Portfolio Return'!RY18)","v":135672.77013043579},{"$f":"(RZ18-'Case 5 - Drawdown'!SA18)*EXP('Portfolio Return'!RZ18)","v":158979.2571095828},{"$f":"(SA18-'Case 5 - Drawdown'!SB18)*EXP('Portfolio Return'!SA18)","v":166891.90008685802},{"$f":"(SB18-'Case 5 - Drawdown'!SC18)*EXP('Portfolio Return'!SB18)","v":79354.970892905098},{"$f":"(SC18-'Case 5 - Drawdown'!SD18)*EXP('Portfolio Return'!SC18)","v":219993.37391572539},{"$f":"(SD18-'Case 5 - Drawdown'!SE18)*EXP('Portfolio Return'!SD18)","v":143608.33036990778},{"$f":"(SE18-'Case 5 - Drawdown'!SF18)*EXP('Portfolio Return'!SE18)","v":127088.23879432531},{"$f":"(SF18-'Case 5 - Drawdown'!SG18)*EXP('Portfolio Return'!SF18)","v":89365.03410059429},{"$f":"(SG18-'Case 5 - Drawdown'!SH18)*EXP('Portfolio Return'!SG18)","v":149702.97787729799}]
[31,{"$f":"(B33-'Case 5 - Drawdown'!C33)*EXP('Portfolio Return'!B33)","v":38777.884215422819},{"$f":"(C33-'Case 5 - Drawdown'!D33)*EXP('Portfolio Return'!C33)","v":41588.227700868832},{"$f":"(D33-'Case 5 - Drawdown'!E33)*EXP('Portfolio Return'!D33)","v":36638.20542042287},{"$f":"(E33-'Case 5 - Drawdown'!F33)*EXP('Portfolio Return'!E33)","v":49729.131895234939},{"$f":"(F33-'Case 5 - Drawdown'!G33)*EXP('Portfolio Return'!F33)","v":46841.236108634126},{"$f":"(G33-'Case 5 - Drawdown'!H33)*EXP('Portfolio Return'!G33)","v":50965.856905643508},{"$f":"(H33-'Case 5 - Drawdown'!I33)*EXP('Portfolio Return'!H33)","v":125961.86279409559},{"$f":"(I33-'Case 5 - Drawdown'!J33)*EXP('Portfolio Return'!I33)","v":45075.85829881332},{"$f":"(J33-'Case 5 - Drawdown'!K33)*EXP('Portfolio Return'!J33)","v":26757.518302875698},{"$f":"(K33-'Case 5 - Drawdown'!L33)*EXP('Portfolio Return'!K33)","v":39772.625404083228},{"$f":"(L33-'Case 5 - Drawdown'!M33)*EXP('Portfolio Return'!L33)","v":27394.710825515191},{"$f":"(M33-'Case 5 - Drawdown'!N33)*EXP('Portfolio Return'!M33)","v":32460.122683676538},{"$f":"(N33-'Case 5 - Drawdown'!O33)*EXP('Portfolio Return'!N33)","v":52508.786182284297},{"$f":"(O33-'Case 5 - Drawdown'!P33)*EXP('Portfolio Return'!O33)","v":31632.948704097682},{"$f":"(P33-'Case 5 - Drawdown'!Q33)*EXP('Portfolio Return'!P33)","v":28748.30868255156},{"$f":"(Q33-'Case 5 - Drawdown'!R33)*EXP('Portfolio Return'!Q33)","v":36180.227201573463},{"$f":"(R33-'Case 5 - Drawdown'!S33)*EXP('Portfolio Return'!R33)","v":84973.151600661426},{"$f":"(S33-'Case 5 - Drawdown'!T33)*EXP('Portfolio Return'!S33)","v":24017.397262304235},{"$f":"(T33-'Case 5 - Drawdown'!U33)*EXP('Portfolio Return'!T33)","v":39315.612474428322},{"$f":"(U33-'Case 5 - Drawdown'!V33)*EXP('Portfolio Return'!U33)","v":51172.196088230427},{"$f":"(V33-'Case 5 - Drawdown'!W33)*EXP('Portfolio Return'!V33)","v":86545.311860738497},{"$f":"(W33-'Case 5 - Drawdown'!X33)*EXP('Portfolio Return'!W33)","v":56486.857368362369},{"$f":"(X33-'Case 5 - Drawdown'!Y33)*EXP('Portfolio Return'!X33)","v":90654.2551452474},{"$f":"(Y33-'Case 5 - Drawdown'!Z33)*EXP('Portfolio Return'!Y33)","v":37397.227760014575},{"$f":"(Z33-'Case 5 - Drawdown'!AA33)*EXP('Portfolio Return'!Z33)","v":57486.936796378584},{"$f":"(AA33-'Case 5 - Drawdown'!AB33)*EXP('Portfolio Return'!AA33)","v":48537.067620782946},{"$f":"(AB33-'Case 5 - Drawdown'!AC33)*EXP('Portfolio Return'!AB33)","v":67148.889503088707},{"$f":"(AC33-'Case 5 - Drawdown'!AD33)*EXP('Portfolio Return'!AC33)","v":17840.781186113578},{"$f":"(AD33-'Case 5 - Drawdown'!AE33)*EXP('Portfolio Return'!AD33)","v":29934.57162590513},{"$f":"(AE33-'Case 5 - Drawdown'!AF33)*EXP('Portfolio Return'!AE33)","v":34228.333327412889},{"$f":"(AF33-'Case 5 - Drawdown'!AG33)*EXP('Portfolio Return'!AF33)","v":50817.15604061498},{"$f":"(AG33-'Case 5 - Drawdown'!AH33)*EXP('Portfolio Return'!AG33)","v":66596.361919893185},{"$f":"(AH33-'Case 5 - Drawdown'!AI33)*EXP('Portfolio Return'!AH33)","v":54718.345841763177},{"$f":"(AI33-'Case 5 - Drawdown'!AJ33)*EXP('Portfolio Return'!AI33)","v":52540.519689297282},{"$f":"(AJ33-'Case 5 - Drawdown'!AK33)*EXP('Portfolio Return'!AJ33)","v":54854.214825645126},{"$f":"(AK33-'Case 5 - Drawdown'!AL33)*EXP('Portfolio Return'!AK33)","v":18293.562588732777},{"$f":"(AL33-'Case 5 - Drawdown'!AM33)*EXP('Portfolio Return'!AL33)","v":45624.228172638424},{"$f":"(AM33-'Case 5 - Drawdown'!AN33)*EXP('Portfolio Return'!AM33)","v":79048.519827117649},{"$f":"(AN33-'Case 5 - Drawdown'!AO33)*EXP('Portfolio Return'!AN33)","v":51854.353319250768},{"$f":"(AO33-'Case 5 - Drawdown'!AP33)*EXP('Portfolio Return'!AO33)","v":23651.840378669127},{"$f":"(AP33-'Case 5 - Drawdown'!AQ33)*EXP('Portfolio Return'!AP33)","v":54384.33832746344},{"$f":"(AQ33-'Case 5 - Drawdown'!AR33)*EXP('Portfolio Return'!AQ33)","v":50484.068498662877},{"$f":"(AR33-'Case 5 - Drawdown'!AS33)*EXP('Portfolio Return'!AR33)","v":48108.948696283347},{"$f":"(AS33-'Case 5 - Drawdown'!AT33)*EXP('Portfolio Return'!AS33)","v":42011.070880224928},{"$f":"(AT33-'Case 5 - Drawdown'!AU33)*EXP('Portfolio Return'!AT33)","v":68995.503840272053},{"$f":"(AU33-'Case 5 - Drawdown'!AV33)*EXP('Portfolio Return'!AU33)","v":56081.17966762709},{"$f":"(AV33-'Case 5 - Drawdown'!AW33)*EXP('Portfolio Return'!AV33)","v":37609.92559521932},{"$f":"(AW33-'Case 5 - Drawdown'!AX33)*EXP('Portfolio Return'!AW33)","v":25346.054991173103},{"$f":"(AX33-'Case 5 - Drawdown'!AY33)*EXP('Portfolio Return'!AX33)","v":95213.987150517598},{"$f":"(AY33-'Case 5 - Drawdown'!AZ33)*EXP('Portfolio Return'!AY33)","v":28258.180038967239},{"$f":"(AZ33-'Case 5 - Drawdown'!BA33)*EXP('Portfolio Return'!AZ33)","v":111460.65245478842},{"$f":"(BA33-'Case 5 - Drawdown'!BB33)*EXP('Portfolio Return'!BA33)","v":39296.950326698687},{"$f":"(BB33-'Case 5 - Drawdown'!BC33)*EXP('Portfolio Return'!BB33)","v":27374.820302636872},{"$f":"(BC33-'Case 5 - Drawdown'!BD33)*EXP('Portfolio Return'!BC33)","v":41521.158521444733},{"$f":"(BD33-'Case 5 - Drawdown'!BE33)*EXP('Portfolio Return'!BD33)","v":87016.437465159135},{"$f":"(BE33-'Case 5 - Drawdown'!BF33)*EXP('Portfolio Return'!BE33)","v":25560.405896057018},{"$f":"(BF33-'Case 5 - Drawdown'!BG33)*EXP('Portfolio Return'!BF33)","v":83788.651851208182},{"$f":"(BG33-'Case 5 - Drawdown'!BH33)*EXP('Portfolio Return'!BG33)","v":48336.075395790918},{"$f":"(BH33-'Case 5 - Drawdown'!BI33)*EXP('Portfolio Return'!BH33)","v":35647.77585778918},{"$f":"(BI33-'Case 5 - Drawdown'!BJ33)*EXP('Portfolio Return'!BI33)","v":40661.195368706452},{"$f":"(BJ33-'Case 5 - Drawdown'!BK33)*EXP('Portfolio Return'!BJ33)","v":53894.786530341633},{"$f":"(BK33-'Case 5 - Drawdown'!BL33)*EXP('Portfolio Return'!BK33)","v":99018.148732814123},{"$f":"(BL33-'Case 5 - Drawdown'!BM33)*EXP('Portfolio Return'!BL33)","v":25260.026394799155},{"$f":"(BM33-'Case 5 - Drawdown'!BN33)*EXP('Portfolio Return'!BM33)","v":27185.134413247393},{"$f":"(BN33-'Case 5 - Drawdown'!BO33)*EXP('Portfolio Return'!BN33)","v":36701.065086243369},{"$f":"(BO33-'Case 5 - Drawdown'!BP33)*EXP('Portfolio Return'!BO33)","v":35964.845219028015},{"$f":"(BP33-'Case 5 - Drawdown'!BQ33)*EXP('Portfolio Return'!BP33)","v":61251.225611269474},{"$f":"(BQ33-'Case 5 - Drawdown'!BR33)*EXP('Portfolio Return'!BQ33)","v":78386.659893797798},{"$f":"(BR33-'Case 5 - Drawdown'!BS33)*EXP('Portfolio Return'!BR33)","v":41836.94566507639},{"$f":"(BS33-'Case 5 - Drawdown'!BT33)*EXP('Portfolio Return'!BS33)","v":21462.049163889511},{"$f":"(BT33-'Case 5 - Drawdown'!BU33)*EXP('Portfolio Return'!BT33)","v":48090.796327996475},{"$f":"(BU33-'Case 5 - Drawdown'!BV33)*EXP('Portfolio Return'!BU33)","v":44332.391215615229},{"$f":"(BV33-'Case 5 - Drawdown'!BW33)*EXP('Portfolio Return'!BV33)","v":41690.274580397869},{"$f":"(BW33-'Case 5 - Drawdown'!BX33)*EXP('Portfolio Return'!BW33)","v":60475.086143963541},{"$f":"(BX33-'Case 5 - Drawdown'!BY33)*EXP('Portfolio Return'!BX33)","v":48831.468236752051},{"$f":"(BY33-'Case 5 - Drawdown'!BZ33)*EXP('Portfolio Return'!BY33)","v":70670.893221746723},{"$f":"(BZ33-'Case 5 - Drawdown'!CA33)*EXP('Portfolio Return'!BZ33)","v":62754.372008869519},{"$f":"(CA33-'Case 5 - Drawdown'!CB33)*EXP('Portfolio Return'!CA33)","v":58248.149842459825},{"$f":"(CB33-'Case 5 - Drawdown'!CC33)*EXP('Portfolio Return'!CB33)","v":46196.276440162706},{"$f":"(CC33-'Case 5 - Drawdown'!CD33)*EXP('Portfolio Return'!CC33)","v":40077.148543445961},{"$f":"(CD33-'Case 5 - Drawdown'!CE33)*EXP('Portfolio Return'!CD33)","v":108680.69673658934},{"$f":"(CE33-'Case 5 - Drawdown'!CF33)*EXP('Portfolio Return'!CE33)","v":40946.873823484006},{"$f":"(CF33-'Case 5 - Drawdown'!CG33)*EXP('Portfolio Return'!CF33)","v":45079.233684574312},{"$f":"(CG33-'Case 5 - Drawdown'!CH33)*EXP('Portfolio Return'!CG33)","v":84260.437378002491},{"$f":"(CH33-'Case 5 - Drawdown'!CI33)*EXP('Portfolio Return'!CH33)","v":72528.249692930796},{"$f":"(CI33-'Case 5 - Drawdown'!CJ33)*EXP('Portfolio Return'!CI33)","v":56748.772721487272},{"$f":"(CJ33-'Case 5 - Drawdown'!CK33)*EXP('Portfolio Return'!CJ33)","v":46544.26734666156},{"$f":"(CK33-'Case 5 - Drawdown'!CL33)*EXP('Portfolio Return'!CK33)","v":45093.019243387826},{"$f":"(CL33-'Case 5 - Drawdown'!CM33)*EXP('Portfolio Return'!CL33)","v":47085.526900441917},{"$f":"(CM33-'Case 5 - Drawdown'!CN33)*EXP('Portfolio Return'!CM33)","v":24839.031555721212},{"$f":"(CN33-'Case 5 - Drawdown'!CO33)*EXP('Portfolio Return'!CN33)","v":71907.650042046953},{"$f":"(CO33-'Case 5 - Drawdown'!CP33)*EXP('Portfolio Return'!CO33)","v":56223.461714365258},{"$f":"(CP33-'Case 5 - Drawdown'!CQ33)*EXP('Portfolio Return'!CP33)","v":67181.072839962289},{"$f":"(CQ33-'Case 5 - Drawdown'!CR33)*EXP('Portfolio Return'!CQ33)","v":27118.313652340476},{"$f":"(CR33-'Case 5 - Drawdown'!CS33)*EXP('Portfolio Return'!CR33)","v":63282.021471593114},{"$f":"(CS33-'Case 5 - Drawdown'!CT33)*EXP('Portfolio Return'!CS33)","v":51692.576941343257},{"$f":"(CT33-'Case 5 - Drawdown'!CU33)*EXP('Portfolio Return'!CT33)","v":76535.183132426595},{"$f":"(CU33-'Case 5 - Drawdown'!CV33)*EXP('Portfolio Return'!CU33)","v":35519.294698056176},{"$f":"(CV33-'Case 5 - Drawdown'!CW33)*EXP('Portfolio Return'!CV33)","v":64139.663344972803},{"$f":"(CW33-'Case 5 - Drawdown'!CX33)*EXP('Portfolio Return'!CW33)","v":86804.1793990968},{"$f":"(CX33-'Case 5 - Drawdown'!CY33)*EXP('Portfolio Return'!CX33)","v":81223.144551264035},{"$f":"(CY33-'Case 5 - Drawdown'!CZ33)*EXP('Portfolio Return'!CY33)","v":76887.689857631718},{"$f":"(CZ33-'Case 5 - Drawdown'!DA33)*EXP('Portfolio Return'!CZ33)","v":21304.960872166554},{"$f":"(DA33-'Case 5 - Drawdown'!DB33)*EXP('Portfolio Return'!DA33)","v":93259.660048633625},{"$f":"(DB33-'Case 5 - Drawdown'!DC33)*EXP('Portfolio Return'!DB33)","v":68102.91050962123},{"$f":"(DC33-'Case 5 - Drawdown'!DD33)*EXP('Portfolio Return'!DC33)","v":31763.74370302798},{"$f":"(DD33-'Case 5 - Drawdown'!DE33)*EXP('Portfolio Return'!DD33)","v":24579.183698849385},{"$f":"(DE33-'Case 5 - Drawdown'!DF33)*EXP('Portfolio Return'!DE33)","v":50424.479154436842},{"$f":"(DF33-'Case 5 - Drawdown'!DG33)*EXP('Portfolio Return'!DF33)","v":37320.627726119041},{"$f":"(DG33-'Case 5 - Drawdown'!DH33)*EXP('Portfolio Return'!DG33)","v":45806.938137079385},{"$f":"(DH33-'Case 5 - Drawdown'!DI33)*EXP('Portfolio Return'!DH33)","v":55804.251509782269},{"$f":"(DI33-'Case 5 - Drawdown'!DJ33)*EXP('Portfolio Return'!DI33)","v":43765.273764215402},{"$f":"(DJ33-'Case 5 - Drawdown'!DK33)*EXP('Portfolio Return'!DJ33)","v":65568.687943204233},{"$f":"(DK33-'Case 5 - Drawdown'!DL33)*EXP('Portfolio Return'!DK33)","v":47925.25498413614},{"$f":"(DL33-'Case 5 - Drawdown'!DM33)*EXP('Portfolio Return'!DL33)","v":34908.900628611729},{"$f":"(DM33-'Case 5 - Drawdown'!DN33)*EXP('Portfolio Return'!DM33)","v":54919.603601622497},{"$f":"(DN33-'Case 5 - Drawdown'!DO33)*EXP('Portfolio Return'!DN33)","v":75076.114290493351},{"$f":"(DO33-'Case 5 - Drawdown'!DP33)*EXP('Portfolio Return'!DO33)","v":54449.792219442461},{"$f":"(DP33-'Case 5 - Drawdown'!DQ33)*EXP('Portfolio Return'!DP33)","v":36364.620997501246},{"$f":"(DQ33-'Case 5 - Drawdown'!DR33)*EXP('Portfolio Return'!DQ33)","v":228448.66458479923},{"$f":"(DR33-'Case 5 - Drawdown'!DS33)*EXP('Portfolio Return'!DR33)","v":35216.291685474593},{"$f":"(DS33-'Case 5 - Drawdown'!DT33)*EXP('Portfolio Return'!DS33)","v":107131.01058652753},{"$f":"(DT33-'Case 5 - Drawdown'!DU33)*EXP('Portfolio Return'!DT33)","v":54295.669002776129},{"$f":"(DU33-'Case 5 - Drawdown'!DV33)*EXP('Portfolio Return'!DU33)","v":50241.540663706102},{"$f":"(DV33-'Case 5 - Drawdown'!DW33)*EXP('Portfolio Return'!DV33)","v":48798.023349602765},{"$f":"(DW33-'Case 5 - Drawdown'!DX33)*EXP('Portfolio Return'!DW33)","v":58976.08998038253},{"$f":"(DX33-'Case 5 - Drawdown'!DY33)*EXP('Portfolio Return'!DX33)","v":37414.785247877182},{"$f":"(DY33-'Case 5 - Drawdown'!DZ33)*EXP('Portfolio Return'!DY33)","v":30040.883573730276},{"$f":"(DZ33-'Case 5 - Drawdown'!EA33)*EXP('Portfolio Return'!DZ33)","v":48869.461384761409},{"$f":"(EA33-'Case 5 - Drawdown'!EB33)*EXP('Portfolio Return'!EA33)","v":87108.135284125805},{"$f":"(EB33-'Case 5 - Drawdown'!EC33)*EXP('Portfolio Return'!EB33)","v":34760.044695223827},{"$f":"(EC33-'Case 5 - Drawdown'!ED33)*EXP('Portfolio Return'!EC33)","v":100872.18056633054},{"$f":"(ED33-'Case 5 - Drawdown'!EE33)*EXP('Portfolio Return'!ED33)","v":49354.230698942069},{"$f":"(EE33-'Case 5 - Drawdown'!EF33)*EXP('Portfolio Return'!EE33)","v":51961.408953552796},{"$f":"(EF33-'Case 5 - Drawdown'!EG33)*EXP('Portfolio Return'!EF33)","v":75030.396142307785},{"$f":"(EG33-'Case 5 - Drawdown'!EH33)*EXP('Portfolio Return'!EG33)","v":81304.196600103474},{"$f":"(EH33-'Case 5 - Drawdown'!EI33)*EXP('Portfolio Return'!EH33)","v":33883.556216623241},{"$f":"(EI33-'Case 5 - Drawdown'!EJ33)*EXP('Portfolio Return'!EI33)","v":34094.970394424519},{"$f":"(EJ33-'Case 5 - Drawdown'!EK33)*EXP('Portfolio Return'!EJ33)","v":55264.279062338086},{"$f":"(EK33-'Case 5 - Drawdown'!EL33)*EXP('Portfolio Return'!EK33)","v":51973.084004889271},{"$f":"(EL33-'Case 5 - Drawdown'!EM33)*EXP('Portfolio Return'!EL33)","v":37300.701041080923},{"$f":"(EM33-'Case 5 - Drawdown'!EN33)*EXP('Portfolio Return'!EM33)","v":53363.452325577768},{"$f":"(EN33-'Case 5 - Drawdown'!EO33)*EXP('Portfolio Return'!EN33)","v":58034.470447991262},{"$f":"(EO33-'Case 5 - Drawdown'!EP33)*EXP('Portfolio Return'!EO33)","v":199008.88051234037},{"$f":"(EP33-'Case 5 - Drawdown'!EQ33)*EXP('Portfolio Return'!EP33)","v":59783.810032077388},{"$f":"(EQ33-'Case 5 - Drawdown'!ER33)*EXP('Portfolio Return'!EQ33)","v":100629.1994243643},{"$f":"(ER33-'Case 5 - Drawdown'!ES33)*EXP('Portfolio Return'!ER33)","v":41053.820995181595},{"$f":"(ES33-'Case 5 - Drawdown'!ET33)*EXP('Portfolio Return'!ES33)","v":40941.948728852971},{"$f":"(ET33-'Case 5 - Drawdown'!EU33)*EXP('Portfolio Return'!ET33)","v":73064.700583176527},{"$f":"(EU33-'Case 5 - Drawdown'!EV33)*EXP('Portfolio Return'!EU33)","v":107001.45495635636},{"$f":"(EV33-'Case 5 - Drawdown'!EW33)*EXP('Portfolio Return'!EV33)","v":68685.898723650971},{"$f":"(EW33-'Case 5 - Drawdown'!EX33)*EXP('Portfolio Return'!EW33)","v":30930.019897873735},{"$f":"(EX33-'Case 5 - Drawdown'!EY33)*EXP('Portfolio Return'!EX33)","v":94749.646287425276},{"$f":"(EY33-'Case 5 - Drawdown'!EZ33)*EXP('Portfolio Return'!EY33)","v":27444.978279099279},{"$f":"(EZ33-'Case 5 - Drawdown'!FA33)*EXP('Portfolio Return'!EZ33)","v":43536.930887642091},{"$f":"(FA33-'Case 5 - Drawdown'!FB33)*EXP('Portfolio Return'!FA33)","v":62818.604944683088},{"$f":"(FB33-'Case 5 - Drawdown'!FC33)*EXP('Portfolio Return'!FB33)","v":53032.667627184215},{"$f":"(FC33-'Case 5 - Drawdown'!FD33)*EXP('Portfolio Return'!FC33)","v":39286.52439098421},{"$f":"(FD33-'Case 5 - Drawdown'!FE33)*EXP('Portfolio Return'!FD33)","v":47422.04538195124},{"$f":"(FE33-'Case 5 - Drawdown'!FF33)*EXP('Portfolio Return'!FE33)","v":32536.232895066398},{"$f":"(FF33-'Case 5 - Drawdown'!FG33)*EXP('Portfolio Return'!FF33)","v":60936.360129332315},{"$f":"(FG33-'Case 5 - Drawdown'!FH33)*EXP('Portfolio Return'!FG33)","v":18593.538558337576},{"$f":"(FH33-'Case 5 - Drawdown'!FI33)*EXP('Portfolio Return'!FH33)","v":39317.508133072908},{"$f":"(FI33-'Case 5 - Drawdown'!FJ33)*EXP('Portfolio Return'!FI33)","v":66094.738950137311},{"$f":"(FJ33-'Case 5 - Drawdown'!FK33)*EXP('Portfolio Return'!FJ33)","v":41119.105781414248},{"$f":"(FK33-'Case 5 - Drawdown'!FL33)*EXP('Portfolio Return'!FK33)","v":52840.859910920786},{"$f":"(FL33-'Case 5 - Drawdown'!FM33)*EXP('Portfolio Return'!FL33)","v":49619.83143885107},{"$f":"(FM33-'Case 5 - Drawdown'!FN33)*EXP('Portfolio Return'!FM33)","v":87131.464649297894},{"$f":"(FN33-'Case 5 - Drawdown'!FO33)*EXP('Portfolio Return'!FN33)","v":43605.246338311539},{"$f":"(FO33-'Case 5 - Drawdown'!FP33)*EXP('Portfolio Return'!FO33)","v":46220.02974192168},{"$f":"(FP33-'Case 5 - Drawdown'!FQ33)*EXP('Portfolio Return'!FP33)","v":63489.942642644746},{"$f":"(FQ33-'Case 5 - Drawdown'!FR33)*EXP('Portfolio Return'!FQ33)","v":146795.01273538251},{"$f":"(FR33-'Case 5 - Drawdown'!FS33)*EXP('Portfolio Return'!FR33)","v":49461.063329597731},{"$f":"(FS33-'Case 5 - Drawdown'!FT33)*EXP('Portfolio Return'!FS33)","v":34041.314026055166},{"$f":"(FT33-'Case 5 - Drawdown'!FU33)*EXP('Portfolio Return'!FT33)","v":66635.301183980657},{"$f":"(FU33-'Case 5 - Drawdown'!FV33)*EXP('Portfolio Return'!FU33)","v":49884.917333448793},{"$f":"(FV33-'Case 5 - Drawdown'!FW33)*EXP('Portfolio Return'!FV33)","v":39061.001351592859},{"$f":"(FW33-'Case 5 - Drawdown'!FX33)*EXP('Portfolio Return'!FW33)","v":37179.306155996463},{"$f":"(FX33-'Case 5 - Drawdown'!FY33)*EXP('Portfolio Return'!FX33)","v":58091.362297342443},{"$f":"(FY33-'Case 5 - Drawdown'!FZ33)*EXP('Portfolio Return'!FY33)","v":97473.809169644606},{"$f":"(FZ33-'Case 5 - Drawdown'!GA33)*EXP('Portfolio Return'!FZ33)","v":55377.377906712172},{"$f":"(GA33-'Case 5 - Drawdown'!GB33)*EXP('Portfolio Return'!GA33)","v":28907.922653551639},{"$f":"(GB33-'Case 5 - Drawdown'!GC33)*EXP('Portfolio Return'!GB33)","v":110515.03252676196},{"$f":"(GC33-'Case 5 - Drawdown'!GD33)*EXP('Portfolio Return'!GC33)","v":36191.375012726334},{"$f":"(GD33-'Case 5 - Drawdown'!GE33)*EXP('Portfolio Return'!GD33)","v":80191.083737776687},{"$f":"(GE33-'Case 5 - Drawdown'!GF33)*EXP('Portfolio Return'!GE33)","v":56588.808962446928},{"$f":"(GF33-'Case 5 - Drawdown'!GG33)*EXP('Portfolio Return'!GF33)","v":51873.463242918464},{"$f":"(GG33-'Case 5 - Drawdown'!GH33)*EXP('Portfolio Return'!GG33)","v":57033.097274022904},{"$f":"(GH33-'Case 5 - Drawdown'!GI33)*EXP('Portfolio Return'!GH33)","v":49513.448080322283},{"$f":"(GI33-'Case 5 - Drawdown'!GJ33)*EXP('Portfolio Return'!GI33)","v":50059.51440555312},{"$f":"(GJ33-'Case 5 - Drawdown'!GK33)*EXP('Portfolio Return'!GJ33)","v":55293.860025868482},{"$f":"(GK33-'Case 5 - Drawdown'!GL33)*EXP('Portfolio Return'!GK33)","v":42372.103583687021},{"$f":"(GL33-'Case 5 - Drawdown'!GM33)*EXP('Portfolio Return'!GL33)","v":88490.93485008704},{"$f":"(GM33-'Case 5 - Drawdown'!GN33)*EXP('Portfolio Return'!GM33)","v":72036.77549301408},{"$f":"(GN33-'Case 5 - Drawdown'!GO33)*EXP('Portfolio Return'!GN33)","v":40773.989766967628},{"$f":"(GO33-'Case 5 - Drawdown'!GP33)*EXP('Portfolio Return'!GO33)","v":73888.731519853536},{"$f":"(GP33-'Case 5 - Drawdown'!GQ33)*EXP('Portfolio Return'!GP33)","v":79429.493016172433},{"$f":"(GQ33-'Case 5 - Drawdown'!GR33)*EXP('Portfolio Return'!GQ33)","v":30789.206329054501},{"$f":"(GR33-'Case 5 - Drawdown'!GS33)*EXP('Portfolio Return'!GR33)","v":31969.702872248872},{"$f":"(GS33-'Case 5 - Drawdown'!GT33)*EXP('Portfolio Return'!GS33)","v":52109.716212727144},{"$f":"(GT33-'Case 5 - Drawdown'!GU33)*EXP('Portfolio Return'!GT33)","v":27551.398848152799},{"$f":"(GU33-'Case 5 - Drawdown'!GV33)*EXP('Portfolio Return'!GU33)","v":59583.331663707671},{"$f":"(GV33-'Case 5 - Drawdown'!GW33)*EXP('Portfolio Return'!GV33)","v":41565.962478022178},{"$f":"(GW33-'Case 5 - Drawdown'!GX33)*EXP('Portfolio Return'!GW33)","v":54441.745880047172},{"$f":"(GX33-'Case 5 - Drawdown'!GY33)*EXP('Portfolio Return'!GX33)","v":94871.673128511189},{"$f":"(GY33-'Case 5 - Drawdown'!GZ33)*EXP('Portfolio Return'!GY33)","v":45534.774038600612},{"$f":"(GZ33-'Case 5 - Drawdown'!HA33)*EXP('Portfolio Return'!GZ33)","v":113295.67654833969},{"$f":"(HA33-'Case 5 - Drawdown'!HB33)*EXP('Portfolio Return'!HA33)","v":75037.590441931985},{"$f":"(HB33-'Case 5 - Drawdown'!HC33)*EXP('Portfolio Return'!HB33)","v":56340.040318210631},{"$f":"(HC33-'Case 5 - Drawdown'!HD33)*EXP('Portfolio Return'!HC33)","v":47075.871569519149},{"$f":"(HD33-'Case 5 - Drawdown'!HE33)*EXP('Portfolio Return'!HD33)","v":59521.866051466168},{"$f":"(HE33-'Case 5 - Drawdown'!HF33)*EXP('Portfolio Return'!HE33)","v":71065.709205716703},{"$f":"(HF33-'Case 5 - Drawdown'!HG33)*EXP('Portfolio Return'!HF33)","v":50127.383991254494},{"$f":"(HG33-'Case 5 - Drawdown'!HH33)*EXP('Portfolio Return'!HG33)","v":28341.579118685608},{"$f":"(HH33-'Case 5 - Drawdown'!HI33)*EXP('Portfolio Return'!HH33)","v":40964.313440604041},{"$f":"(HI33-'Case 5 - Drawdown'!HJ33)*EXP('Portfolio Return'!HI33)","v":54941.88795313664},{"$f":"(HJ33-'Case 5 - Drawdown'!HK33)*EXP('Portfolio Return'!HJ33)","v":132298.64671943928},{"$f":"(HK33-'Case 5 - Drawdown'!HL33)*EXP('Portfolio Return'!HK33)","v":128838.39804931822},{"$f":"(HL33-'Case 5 - Drawdown'!HM33)*EXP('Portfolio Return'!HL33)","v":45512.937157441287},{"$f":"(HM33-'Case 5 - Drawdown'!HN33)*EXP('Portfolio Return'!HM33)","v":61632.986150660836},{"$f":"(HN33-'Case 5 - Drawdown'!HO33)*EXP('Portfolio Return'!HN33)","v":35108.237682035076},{"$f":"(HO33-'Case 5 - Drawdown'!HP33)*EXP('Portfolio Return'!HO33)","v":41759.584930680234},{"$f":"(HP33-'Case 5 - Drawdown'!HQ33)*EXP('Portfolio Return'!HP33)","v":76498.310738747226},{"$f":"(HQ33-'Case 5 - Drawdown'!HR33)*EXP('Portfolio Return'!HQ33)","v":35937.281127943497},{"$f":"(HR33-'Case 5 - Drawdown'!HS33)*EXP('Portfolio Return'!HR33)","v":79676.031481266444},{"$f":"(HS33-'Case 5 - Drawdown'!HT33)*EXP('Portfolio Return'!HS33)","v":21523.750394492134},{"$f":"(HT33-'Case 5 - Drawdown'!HU33)*EXP('Portfolio Return'!HT33)","v":47759.363417599314},{"$f":"(HU33-'Case 5 - Drawdown'!HV33)*EXP('Portfolio Return'!HU33)","v":45318.06530475695},{"$f":"(HV33-'Case 5 - Drawdown'!HW33)*EXP('Portfolio Return'!HV33)","v":51513.089202291543},{"$f":"(HW33-'Case 5 - Drawdown'!HX33)*EXP('Portfolio Return'!HW33)","v":40784.274036666269},{"$f":"(HX33-'Case 5 - Drawdown'!HY33)*EXP('Portfolio Return'!HX33)","v":63208.615735468928},{"$f":"(HY33-'Case 5 - Drawdown'!HZ33)*EXP('Portfolio Return'!HY33)","v":73655.650221309988},{"$f":"(HZ33-'Case 5 - Drawdown'!IA33)*EXP('Portfolio Return'!HZ33)","v":167847.27342459222},{"$f":"(IA33-'Case 5 - Drawdown'!IB33)*EXP('Portfolio Return'!IA33)","v":60917.58447753331},{"$f":"(IB33-'Case 5 - Drawdown'!IC33)*EXP('Portfolio Return'!IB33)","v":71110.869535243313},{"$f":"(IC33-'Case 5 - Drawdown'!ID33)*EXP('Portfolio Return'!IC33)","v":57527.683924715297},{"$f":"(ID33-'Case 5 - Drawdown'!IE33)*EXP('Portfolio Return'!ID33)","v":34314.646978183016},{"$f":"(IE33-'Case 5 - Drawdown'!IF33)*EXP('Portfolio Return'!IE33)","v":51140.340730735428},{"$f":"(IF33-'Case 5 - Drawdown'!IG33)*EXP('Portfolio Return'!IF33)","v":24185.02698219653},{"$f":"(IG33-'Case 5 - Drawdown'!IH33)*EXP('Portfolio Return'!IG33)","v":85761.047576649857},{"$f":"(IH33-'Case 5 - Drawdown'!II33)*EXP('Portfolio Return'!IH33)","v":71593.380016519193},{"$f":"(II33-'Case 5 - Drawdown'!IJ33)*EXP('Portfolio Return'!II33)","v":47423.134332113827},{"$f":"(IJ33-'Case 5 - Drawdown'!IK33)*EXP('Portfolio Return'!IJ33)","v":56223.113855401018},{"$f":"(IK33-'Case 5 - Drawdown'!IL33)*EXP('Portfolio Return'!IK33)","v":20182.580432035626},{"$f":"(IL33-'Case 5 - Drawdown'!IM33)*EXP('Portfolio Return'!IL33)","v":33826.053466065816},{"$f":"(IM33-'Case 5 - Drawdown'!IN33)*EXP('Portfolio Return'!IM33)","v":33390.34751685724},{"$f":"(IN33-'Case 5 - Drawdown'!IO33)*EXP('Portfolio Return'!IN33)","v":46510.521309421325},{"$f":"(IO33-'Case 5 - Drawdown'!IP33)*EXP('Portfolio Return'!IO33)","v":36869.207183808474},{"$f":"(IP33-'Case 5 - Drawdown'!IQ33)*EXP('Portfolio Return'!IP33)","v":74632.953732899521},{"$f":"(IQ33-'Case 5 - Drawdown'!IR33)*EXP('Portfolio Return'!IQ33)","v":34295.978418653052},{"$f":"(IR33-'Case 5 - Drawdown'!IS33)*EXP('Portfolio Return'!IR33)","v":67914.827506790913},{"$f":"(IS33-'Case 5 - Drawdown'!IT33)*EXP('Portfolio Return'!IS33)","v":103143.57309355769},{"$f":"(IT33-'Case 5 - Drawdown'!IU33)*EXP('Portfolio Return'!IT33)","v":67319.66330086744},{"$f":"(IU33-'Case 5 - Drawdown'!IV33)*EXP('Portfolio Return'!IU33)","v":77337.636994848552},{"$f":"(IV33-'Case 5 - Drawdown'!IW33)*EXP('Portfolio Return'!IV33)","v":34743.873260022541},{"$f":"(IW33-'Case 5 - Drawdown'!IX33)*EXP('Portfolio Return'!IW33)","v":35215.447151997912},{"$f":"(IX33-'Case 5 - Drawdown'!IY33)*EXP('Portfolio Return'!IX33)","v":65656.62065326274},{"$f":"(IY33-'Case 5 - Drawdown'!IZ33)*EXP('Portfolio Return'!IY33)","v":25530.516774468724},{"$f":"(IZ33-'Case 5 - Drawdown'!JA33)*EXP('Portfolio Return'!IZ33)","v":30648.481342545074},{"$f":"(JA33-'Case 5 - Drawdown'!JB33)*EXP('Portfolio Return'!JA33)","v":37986.687417637841},{"$f":"(JB33-'Case 5 - Drawdown'!JC33)*EXP('Portfolio Return'!JB33)","v":41690.021968117791},{"$f":"(JC33-'Case 5 - Drawdown'!JD33)*EXP('Portfolio Return'!JC33)","v":24887.054198424914},{"$f":"(JD33-'Case 5 - Drawdown'!JE33)*EXP('Portfolio Return'!JD33)","v":42554.755357494985},{"$f":"(JE33-'Case 5 - Drawdown'!JF33)*EXP('Portfolio Return'!JE33)","v":39519.800724618384},{"$f":"(JF33-'Case 5 - Drawdown'!JG33)*EXP('Portfolio Return'!JF33)","v":46636.289368857448},{"$f":"(JG33-'Case 5 - Drawdown'!JH33)*EXP('Portfolio Return'!JG33)","v":53224.095232892134},{"$f":"(JH33-'Case 5 - Drawdown'!JI33)*EXP('Portfolio Return'!JH33)","v":56190.02136225954},{"$f":"(JI33-'Case 5 - Drawdown'!JJ33)*EXP('Portfolio Return'!JI33)","v":60123.907552029392},{"$f":"(JJ33-'Case 5 - Drawdown'!JK33)*EXP('Portfolio Return'!JJ33)","v":88942.833106604114},{"$f":"(JK33-'Case 5 - Drawdown'!JL33)*EXP('Portfolio Return'!JK33)","v":40953.282569195428},{"$f":"(JL33-'Case 5 - Drawdown'!JM33)*EXP('Portfolio Return'!JL33)","v":36328.458732634397},{"$f":"(JM33-'Case 5 - Drawdown'!JN33)*EXP('Portfolio Return'!JM33)","v":54433.883775460745},{"$f":"(JN33-'Case 5 - Drawdown'!JO33)*EXP('Portfolio Return'!JN33)","v":57435.676674862327},{"$f":"(JO33-'Case 5 - Drawdown'!JP33)*EXP('Portfolio Return'!JO33)","v":56472.353974018304},{"$f":"(JP33-'Case 5 - Drawdown'!JQ33)*EXP('Portfolio Return'!JP33)","v":57731.435293783667},{"$f":"(JQ33-'Case 5 - Drawdown'!JR33)*EXP('Portfolio Return'!JQ33)","v":23051.179266696097},{"$f":"(JR33-'Case 5 - Drawdown'!JS33)*EXP('Portfolio Return'!JR33)","v":64943.427807129163},{"$f":"(JS33-'Case 5 - Drawdown'!JT33)*EXP('Portfolio Return'!JS33)","v":47158.981110204186},{"$f":"(JT33-'Case 5 - Drawdown'!JU33)*EXP('Portfolio Return'!JT33)","v":40417.807257441666},{"$f":"(JU33-'Case 5 - Drawdown'!JV33)*EXP('Portfolio Return'!JU33)","v":39373.362571574995},{"$f":"(JV33-'Case 5 - Drawdown'!JW33)*EXP('Portfolio Return'!JV33)","v":38714.644739701573},{"$f":"(JW33-'Case 5 - Drawdown'!JX33)*EXP('Portfolio Return'!JW33)","v":38745.949037762242},{"$f":"(JX33-'Case 5 - Drawdown'!JY33)*EXP('Portfolio Return'!JX33)","v":23935.020875877424},{"$f":"(JY33-'Case 5 - Drawdown'!JZ33)*EXP('Portfolio Return'!JY33)","v":63392.690543803525},{"$f":"(JZ33-'Case 5 - Drawdown'!KA33)*EXP('Portfolio Return'!JZ33)","v":61179.07526522586},{"$f":"(KA33-'Case 5 - Drawdown'!KB33)*EXP('Portfolio Return'!KA33)","v":47344.192879199451},{"$f":"(KB33-'Case 5 - Drawdown'!KC33)*EXP('Portfolio Return'!KB33)","v":42432.796401601117},{"$f":"(KC33-'Case 5 - Drawdown'!KD33)*EXP('Portfolio Return'!KC33)","v":78061.135353388439},{"$f":"(KD33-'Case 5 - Drawdown'!KE33)*EXP('Portfolio Return'!KD33)","v":60779.381972227056},{"$f":"(KE33-'Case 5 - Drawdown'!KF33)*EXP('Portfolio Return'!KE33)","v":29273.470626055019},{"$f":"(KF33-'Case 5 - Drawdown'!KG33)*EXP('Portfolio Return'!KF33)","v":36014.129986941203},{"$f":"(KG33-'Case 5 - Drawdown'!KH33)*EXP('Portfolio Return'!KG33)","v":194277.53156172455},{"$f":"(KH33-'Case 5 - Drawdown'!KI33)*EXP('Portfolio Return'!KH33)","v":81394.109732151977},{"$f":"(KI33-'Case 5 - Drawdown'!KJ33)*EXP('Portfolio Return'!KI33)","v":45897.317682291352},{"$f":"(KJ33-'Case 5 - Drawdown'!KK33)*EXP('Portfolio Return'!KJ33)","v":42938.154265636636},{"$f":"(KK33-'Case 5 - Drawdown'!KL33)*EXP('Portfolio Return'!KK33)","v":26504.579512974371},{"$f":"(KL33-'Case 5 - Drawdown'!KM33)*EXP('Portfolio Return'!KL33)","v":83294.499284037287},{"$f":"(KM33-'Case 5 - Drawdown'!KN33)*EXP('Portfolio Return'!KM33)","v":37073.053732242901},{"$f":"(KN33-'Case 5 - Drawdown'!KO33)*EXP('Portfolio Return'!KN33)","v":33284.623734358116},{"$f":"(KO33-'Case 5 - Drawdown'!KP33)*EXP('Portfolio Return'!KO33)","v":33031.800926590426},{"$f":"(KP33-'Case 5 - Drawdown'!KQ33)*EXP('Portfolio Return'!KP33)","v":108705.09083327108},{"$f":"(KQ33-'Case 5 - Drawdown'!KR33)*EXP('Portfolio Return'!KQ33)","v":52107.836781139915},{"$f":"(KR33-'Case 5 - Drawdown'!KS33)*EXP('Portfolio Return'!KR33)","v":14057.390899971084},{"$f":"(KS33-'Case 5 - Drawdown'!KT33)*EXP('Portfolio Return'!KS33)","v":25354.931391162394},{"$f":"(KT33-'Case 5 - Drawdown'!KU33)*EXP('Portfolio Return'!KT33)","v":43555.752944808315},{"$f":"(KU33-'Case 5 - Drawdown'!KV33)*EXP('Portfolio Return'!KU33)","v":31035.027488826003},{"$f":"(KV33-'Case 5 - Drawdown'!KW33)*EXP('Portfolio Return'!KV33)","v":32882.173797197334},{"$f":"(KW33-'Case 5 - Drawdown'!KX33)*EXP('Portfolio Return'!KW33)","v":33220.16479964499},{"$f":"(KX33-'Case 5 - Drawdown'!KY33)*EXP('Portfolio Return'!KX33)","v":59325.116629788565},{"$f":"(KY33-'Case 5 - Drawdown'!KZ33)*EXP('Portfolio Return'!KY33)","v":86825.678276578139},{"$f":"(KZ33-'Case 5 - Drawdown'!LA33)*EXP('Portfolio Return'!KZ33)","v":63093.404164619737},{"$f":"(LA33-'Case 5 - Drawdown'!LB33)*EXP('Portfolio Return'!LA33)","v":29614.998749883551},{"$f":"(LB33-'Case 5 - Drawdown'!LC33)*EXP('Portfolio Return'!LB33)","v":36172.500077950084},{"$f":"(LC33-'Case 5 - Drawdown'!LD33)*EXP('Portfolio Return'!LC33)","v":29241.718766355607},{"$f":"(LD33-'Case 5 - Drawdown'!LE33)*EXP('Portfolio Return'!LD33)","v":111246.60843224554},{"$f":"(LE33-'Case 5 - Drawdown'!LF33)*EXP('Portfolio Return'!LE33)","v":55451.498198797424},{"$f":"(LF33-'Case 5 - Drawdown'!LG33)*EXP('Portfolio Return'!LF33)","v":59473.151531811447},{"$f":"(LG33-'Case 5 - Drawdown'!LH33)*EXP('Portfolio Return'!LG33)","v":49680.76148544508},{"$f":"(LH33-'Case 5 - Drawdown'!LI33)*EXP('Portfolio Return'!LH33)","v":29696.937589950809},{"$f":"(LI33-'Case 5 - Drawdown'!LJ33)*EXP('Portfolio Return'!LI33)","v":39304.178379259654},{"$f":"(LJ33-'Case 5 - Drawdown'!LK33)*EXP('Portfolio Return'!LJ33)","v":40494.839301387779},{"$f":"(LK33-'Case 5 - Drawdown'!LL33)*EXP('Portfolio Return'!LK33)","v":38835.956869554859},{"$f":"(LL33-'Case 5 - Drawdown'!LM33)*EXP('Portfolio Return'!LL33)","v":54906.566113758621},{"$f":"(LM33-'Case 5 - Drawdown'!LN33)*EXP('Portfolio Return'!LM33)","v":68940.599631501624},{"$f":"(LN33-'Case 5 - Drawdown'!LO33)*EXP('Portfolio Return'!LN33)","v":51957.315342638423},{"$f":"(LO33-'Case 5 - Drawdown'!LP33)*EXP('Portfolio Return'!LO33)","v":33980.851709466457},{"$f":"(LP33-'Case 5 - Drawdown'!LQ33)*EXP('Portfolio Return'!LP33)","v":33899.14029965199},{"$f":"(LQ33-'Case 5 - Drawdown'!LR33)*EXP('Portfolio Return'!LQ33)","v":51120.041804035223},{"$f":"(LR33-'Case 5 - Drawdown'!LS33)*EXP('Portfolio Return'!LR33)","v":64784.876412042773},{"$f":"(LS33-'Case 5 - Drawdown'!LT33)*EXP('Portfolio Return'!LS33)","v":75674.504217190581},{"$f":"(LT33-'Case 5 - Drawdown'!LU33)*EXP('Portfolio Return'!LT33)","v":72440.436308986798},{"$f":"(LU33-'Case 5 - Drawdown'!LV33)*EXP('Portfolio Return'!LU33)","v":34919.885051098194},{"$f":"(LV33-'Case 5 - Drawdown'!LW33)*EXP('Portfolio Return'!LV33)","v":55207.906075898551},{"$f":"(LW33-'Case 5 - Drawdown'!LX33)*EXP('Portfolio Return'!LW33)","v":52500.008569868616},{"$f":"(LX33-'Case 5 - Drawdown'!LY33)*EXP('Portfolio Return'!LX33)","v":89228.046309519224},{"$f":"(LY33-'Case 5 - Drawdown'!LZ33)*EXP('Portfolio Return'!LY33)","v":72215.833310196118},{"$f":"(LZ33-'Case 5 - Drawdown'!MA33)*EXP('Portfolio Return'!LZ33)","v":24799.087780127677},{"$f":"(MA33-'Case 5 - Drawdown'!MB33)*EXP('Portfolio Return'!MA33)","v":70244.566785994932},{"$f":"(MB33-'Case 5 - Drawdown'!MC33)*EXP('Portfolio Return'!MB33)","v":31033.008181314799},{"$f":"(MC33-'Case 5 - Drawdown'!MD33)*EXP('Portfolio Return'!MC33)","v":34028.761617735276},{"$f":"(MD33-'Case 5 - Drawdown'!ME33)*EXP('Portfolio Return'!MD33)","v":44243.86036771378},{"$f":"(ME33-'Case 5 - Drawdown'!MF33)*EXP('Portfolio Return'!ME33)","v":89846.184748212007},{"$f":"(MF33-'Case 5 - Drawdown'!MG33)*EXP('Portfolio Return'!MF33)","v":91961.583828488467},{"$f":"(MG33-'Case 5 - Drawdown'!MH33)*EXP('Portfolio Return'!MG33)","v":17480.956863466825},{"$f":"(MH33-'Case 5 - Drawdown'!MI33)*EXP('Portfolio Return'!MH33)","v":65535.244404479672},{"$f":"(MI33-'Case 5 - Drawdown'!MJ33)*EXP('Portfolio Return'!MI33)","v":30440.32258969067},{"$f":"(MJ33-'Case 5 - Drawdown'!MK33)*EXP('Portfolio Return'!MJ33)","v":46535.752379705875},{"$f":"(MK33-'Case 5 - Drawdown'!ML33)*EXP('Portfolio Return'!MK33)","v":57218.452354295339},{"$f":"(ML33-'Case 5 - Drawdown'!MM33)*EXP('Portfolio Return'!ML33)","v":37774.222695450713},{"$f":"(MM33-'Case 5 - Drawdown'!MN33)*EXP('Portfolio Return'!MM33)","v":34076.482816567768},{"$f":"(MN33-'Case 5 - Drawdown'!MO33)*EXP('Portfolio Return'!MN33)","v":73676.151846108551},{"$f":"(MO33-'Case 5 - Drawdown'!MP33)*EXP('Portfolio Return'!MO33)","v":69924.790063658031},{"$f":"(MP33-'Case 5 - Drawdown'!MQ33)*EXP('Portfolio Return'!MP33)","v":91106.170193855636},{"$f":"(MQ33-'Case 5 - Drawdown'!MR33)*EXP('Portfolio Return'!MQ33)","v":54661.27898797152},{"$f":"(MR33-'Case 5 - Drawdown'!MS33)*EXP('Portfolio Return'!MR33)","v":96718.604264043941},{"$f":"(MS33-'Case 5 - Drawdown'!MT33)*EXP('Portfolio Return'!MS33)","v":33378.069665880852},{"$f":"(MT33-'Case 5 - Drawdown'!MU33)*EXP('Portfolio Return'!MT33)","v":45974.021747880652},{"$f":"(MU33-'Case 5 - Drawdown'!MV33)*EXP('Portfolio Return'!MU33)","v":96596.477723750737},{"$f":"(MV33-'Case 5 - Drawdown'!MW33)*EXP('Portfolio Return'!MV33)","v":28582.664984548293},{"$f":"(MW33-'Case 5 - Drawdown'!MX33)*EXP('Portfolio Return'!MW33)","v":42404.459389787589},{"$f":"(MX33-'Case 5 - Drawdown'!MY33)*EXP('Portfolio Return'!MX33)","v":55011.897809443282},{"$f":"(MY33-'Case 5 - Drawdown'!MZ33)*EXP('Portfolio Return'!MY33)","v":46890.1987442549},{"$f":"(MZ33-'Case 5 - Drawdown'!NA33)*EXP('Portfolio Return'!MZ33)","v":59727.901665511621},{"$f":"(NA33-'Case 5 - Drawdown'!NB33)*EXP('Portfolio Return'!NA33)","v":69432.555743995588},{"$f":"(NB33-'Case 5 - Drawdown'!NC33)*EXP('Portfolio Return'!NB33)","v":64708.64501133671},{"$f":"(NC33-'Case 5 - Drawdown'!ND33)*EXP('Portfolio Return'!NC33)","v":55722.524570329886},{"$f":"(ND33-'Case 5 - Drawdown'!NE33)*EXP('Portfolio Return'!ND33)","v":117300.61537549888},{"$f":"(NE33-'Case 5 - Drawdown'!NF33)*EXP('Portfolio Return'!NE33)","v":60869.946572899658},{"$f":"(NF33-'Case 5 - Drawdown'!NG33)*EXP('Portfolio Return'!NF33)","v":46423.40798853767},{"$f":"(NG33-'Case 5 - Drawdown'!NH33)*EXP('Portfolio Return'!NG33)","v":34665.011141605057},{"$f":"(NH33-'Case 5 - Drawdown'!NI33)*EXP('Portfolio Return'!NH33)","v":53551.570665941472},{"$f":"(NI33-'Case 5 - Drawdown'!NJ33)*EXP('Portfolio Return'!NI33)","v":43902.591199997652},{"$f":"(NJ33-'Case 5 - Drawdown'!NK33)*EXP('Portfolio Return'!NJ33)","v":53956.477796906045},{"$f":"(NK33-'Case 5 - Drawdown'!NL33)*EXP('Portfolio Return'!NK33)","v":59718.601342055554},{"$f":"(NL33-'Case 5 - Drawdown'!NM33)*EXP('Portfolio Return'!NL33)","v":31744.474150059072},{"$f":"(NM33-'Case 5 - Drawdown'!NN33)*EXP('Portfolio Return'!NM33)","v":72365.818013348166},{"$f":"(NN33-'Case 5 - Drawdown'!NO33)*EXP('Portfolio Return'!NN33)","v":36351.526828763359},{"$f":"(NO33-'Case 5 - Drawdown'!NP33)*EXP('Portfolio Return'!NO33)","v":43700.102041860162},{"$f":"(NP33-'Case 5 - Drawdown'!NQ33)*EXP('Portfolio Return'!NP33)","v":63951.711718768522},{"$f":"(NQ33-'Case 5 - Drawdown'!NR33)*EXP('Portfolio Return'!NQ33)","v":43279.624745275694},{"$f":"(NR33-'Case 5 - Drawdown'!NS33)*EXP('Portfolio Return'!NR33)","v":55409.562936583832},{"$f":"(NS33-'Case 5 - Drawdown'!NT33)*EXP('Portfolio Return'!NS33)","v":81078.881222215437},{"$f":"(NT33-'Case 5 - Drawdown'!NU33)*EXP('Portfolio Return'!NT33)","v":50563.706987989601},{"$f":"(NU33-'Case 5 - Drawdown'!NV33)*EXP('Portfolio Return'!NU33)","v":54474.644763076707},{"$f":"(NV33-'Case 5 - Drawdown'!NW33)*EXP('Portfolio Return'!NV33)","v":56303.952831405913},{"$f":"(NW33-'Case 5 - Drawdown'!NX33)*EXP('Portfolio Return'!NW33)","v":25763.605835371538},{"$f":"(NX33-'Case 5 - Drawdown'!NY33)*EXP('Portfolio Return'!NX33)","v":42853.320508621495},{"$f":"(NY33-'Case 5 - Drawdown'!NZ33)*EXP('Portfolio Return'!NY33)","v":61055.238705331336},{"$f":"(NZ33-'Case 5 - Drawdown'!OA33)*EXP('Portfolio Return'!NZ33)","v":22812.713746019839},{"$f":"(OA33-'Case 5 - Drawdown'!OB33)*EXP('Portfolio Return'!OA33)","v":57614.321289932312},{"$f":"(OB33-'Case 5 - Drawdown'!OC33)*EXP('Portfolio Return'!OB33)","v":27352.367828958129},{"$f":"(OC33-'Case 5 - Drawdown'!OD33)*EXP('Portfolio Return'!OC33)","v":54086.766817842457},{"$f":"(OD33-'Case 5 - Drawdown'!OE33)*EXP('Portfolio Return'!OD33)","v":30328.299442533655},{"$f":"(OE33-'Case 5 - Drawdown'!OF33)*EXP('Portfolio Return'!OE33)","v":42094.12384407199},{"$f":"(OF33-'Case 5 - Drawdown'!OG33)*EXP('Portfolio Return'!OF33)","v":98485.286231465201},{"$f":"(OG33-'Case 5 - Drawdown'!OH33)*EXP('Portfolio Return'!OG33)","v":48938.83845777731},{"$f":"(OH33-'Case 5 - Drawdown'!OI33)*EXP('Portfolio Return'!OH33)","v":19567.702729245142},{"$f":"(OI33-'Case 5 - Drawdown'!OJ33)*EXP('Portfolio Return'!OI33)","v":43213.209736348988},{"$f":"(OJ33-'Case 5 - Drawdown'!OK33)*EXP('Portfolio Return'!OJ33)","v":59054.985834577281},{"$f":"(OK33-'Case 5 - Drawdown'!OL33)*EXP('Portfolio Return'!OK33)","v":40635.434102604377},{"$f":"(OL33-'Case 5 - Drawdown'!OM33)*EXP('Portfolio Return'!OL33)","v":21556.078646877988},{"$f":"(OM33-'Case 5 - Drawdown'!ON33)*EXP('Portfolio Return'!OM33)","v":19552.642823457612},{"$f":"(ON33-'Case 5 - Drawdown'!OO33)*EXP('Portfolio Return'!ON33)","v":51376.609401906768},{"$f":"(OO33-'Case 5 - Drawdown'!OP33)*EXP('Portfolio Return'!OO33)","v":31333.690646335443},{"$f":"(OP33-'Case 5 - Drawdown'!OQ33)*EXP('Portfolio Return'!OP33)","v":64295.601340585592},{"$f":"(OQ33-'Case 5 - Drawdown'!OR33)*EXP('Portfolio Return'!OQ33)","v":36620.087773382984},{"$f":"(OR33-'Case 5 - Drawdown'!OS33)*EXP('Portfolio Return'!OR33)","v":53743.622075919819},{"$f":"(OS33-'Case 5 - Drawdown'!OT33)*EXP('Portfolio Return'!OS33)","v":45390.654345961848},{"$f":"(OT33-'Case 5 - Drawdown'!OU33)*EXP('Portfolio Return'!OT33)","v":48124.936172875408},{"$f":"(OU33-'Case 5 - Drawdown'!OV33)*EXP('Portfolio Return'!OU33)","v":55118.356543219852},{"$f":"(OV33-'Case 5 - Drawdown'!OW33)*EXP('Portfolio Return'!OV33)","v":31785.58739538462},{"$f":"(OW33-'Case 5 - Drawdown'!OX33)*EXP('Portfolio Return'!OW33)","v":34757.095534909524},{"$f":"(OX33-'Case 5 - Drawdown'!OY33)*EXP('Portfolio Return'!OX33)","v":60951.954976759924},{"$f":"(OY33-'Case 5 - Drawdown'!OZ33)*EXP('Portfolio Return'!OY33)","v":60062.3466190166},{"$f":"(OZ33-'Case 5 - Drawdown'!PA33)*EXP('Portfolio Return'!OZ33)","v":74411.589309564195},{"$f":"(PA33-'Case 5 - Drawdown'!PB33)*EXP('Portfolio Return'!PA33)","v":38206.339009993666},{"$f":"(PB33-'Case 5 - Drawdown'!PC33)*EXP('Portfolio Return'!PB33)","v":48203.622238286021},{"$f":"(PC33-'Case 5 - Drawdown'!PD33)*EXP('Portfolio Return'!PC33)","v":69654.47907235926},{"$f":"(PD33-'Case 5 - Drawdown'!PE33)*EXP('Portfolio Return'!PD33)","v":154017.57321938607},{"$f":"(PE33-'Case 5 - Drawdown'!PF33)*EXP('Portfolio Return'!PE33)","v":44921.479831502431},{"$f":"(PF33-'Case 5 - Drawdown'!PG33)*EXP('Portfolio Return'!PF33)","v":54710.888015151679},{"$f":"(PG33-'Case 5 - Drawdown'!PH33)*EXP('Portfolio Return'!PG33)","v":33661.735458563278},{"$f":"(PH33-'Case 5 - Drawdown'!PI33)*EXP('Portfolio Return'!PH33)","v":45753.267895834593},{"$f":"(PI33-'Case 5 - Drawdown'!PJ33)*EXP('Portfolio Return'!PI33)","v":71021.421460955491},{"$f":"(PJ33-'Case 5 - Drawdown'!PK33)*EXP('Portfolio Return'!PJ33)","v":67969.068790702717},{"$f":"(PK33-'Case 5 - Drawdown'!PL33)*EXP('Portfolio Return'!PK33)","v":40042.732853156645},{"$f":"(PL33-'Case 5 - Drawdown'!PM33)*EXP('Portfolio Return'!PL33)","v":75290.020666543394},{"$f":"(PM33-'Case 5 - Drawdown'!PN33)*EXP('Portfolio Return'!PM33)","v":42062.661602736611},{"$f":"(PN33-'Case 5 - Drawdown'!PO33)*EXP('Portfolio Return'!PN33)","v":37197.645484605709},{"$f":"(PO33-'Case 5 - Drawdown'!PP33)*EXP('Portfolio Return'!PO33)","v":83433.230112361314},{"$f":"(PP33-'Case 5 - Drawdown'!PQ33)*EXP('Portfolio Return'!PP33)","v":89631.297253188008},{"$f":"(PQ33-'Case 5 - Drawdown'!PR33)*EXP('Portfolio Return'!PQ33)","v":83533.324861983769},{"$f":"(PR33-'Case 5 - Drawdown'!PS33)*EXP('Portfolio Return'!PR33)","v":46541.468475109701},{"$f":"(PS33-'Case 5 - Drawdown'!PT33)*EXP('Portfolio Return'!PS33)","v":72490.375738620525},{"$f":"(PT33-'Case 5 - Drawdown'!PU33)*EXP('Portfolio Return'!PT33)","v":69722.131500125892},{"$f":"(PU33-'Case 5 - Drawdown'!PV33)*EXP('Portfolio Return'!PU33)","v":51063.308445265575},{"$f":"(PV33-'Case 5 - Drawdown'!PW33)*EXP('Portfolio Return'!PV33)","v":73407.905160882132},{"$f":"(PW33-'Case 5 - Drawdown'!PX33)*EXP('Portfolio Return'!PW33)","v":30710.094075246747},{"$f":"(PX33-'Case 5 - Drawdown'!PY33)*EXP('Portfolio Return'!PX33)","v":21636.072393201663},{"$f":"(PY33-'Case 5 - Drawdown'!PZ33)*EXP('Portfolio Return'!PY33)","v":100419.97053514498},{"$f":"(PZ33-'Case 5 - Drawdown'!QA33)*EXP('Portfolio Return'!PZ33)","v":52383.989035840117},{"$f":"(QA33-'Case 5 - Drawdown'!QB33)*EXP('Portfolio Return'!QA33)","v":48869.292339857617},{"$f":"(QB33-'Case 5 - Drawdown'!QC33)*EXP('Portfolio Return'!QB33)","v":39924.291190647273},{"$f":"(QC33-'Case 5 - Drawdown'!QD33)*EXP('Portfolio Return'!QC33)","v":21494.134864356394},{"$f":"(QD33-'Case 5 - Drawdown'!QE33)*EXP('Portfolio Return'!QD33)","v":36226.883834569409},{"$f":"(QE33-'Case 5 - Drawdown'!QF33)*EXP('Portfolio Return'!QE33)","v":34155.855016910507},{"$f":"(QF33-'Case 5 - Drawdown'!QG33)*EXP('Portfolio Return'!QF33)","v":37011.935791361349},{"$f":"(QG33-'Case 5 - Drawdown'!QH33)*EXP('Portfolio Return'!QG33)","v":33555.487766524937},{"$f":"(QH33-'Case 5 - Drawdown'!QI33)*EXP('Portfolio Return'!QH33)","v":31101.723450814097},{"$f":"(QI33-'Case 5 - Drawdown'!QJ33)*EXP('Portfolio Return'!QI33)","v":57333.640363217608},{"$f":"(QJ33-'Case 5 - Drawdown'!QK33)*EXP('Portfolio Return'!QJ33)","v":24828.207186544631},{"$f":"(QK33-'Case 5 - Drawdown'!QL33)*EXP('Portfolio Return'!QK33)","v":72811.987871259829},{"$f":"(QL33-'Case 5 - Drawdown'!QM33)*EXP('Portfolio Return'!QL33)","v":83486.668731755111},{"$f":"(QM33-'Case 5 - Drawdown'!QN33)*EXP('Portfolio Return'!QM33)","v":35489.482315464309},{"$f":"(QN33-'Case 5 - Drawdown'!QO33)*EXP('Portfolio Return'!QN33)","v":38918.084372607955},{"$f":"(QO33-'Case 5 - Drawdown'!QP33)*EXP('Portfolio Return'!QO33)","v":36855.145116075269},{"$f":"(QP33-'Case 5 - Drawdown'!QQ33)*EXP('Portfolio Return'!QP33)","v":45763.5115449964},{"$f":"(QQ33-'Case 5 - Drawdown'!QR33)*EXP('Portfolio Return'!QQ33)","v":21115.685045448772},{"$f":"(QR33-'Case 5 - Drawdown'!QS33)*EXP('Portfolio Return'!QR33)","v":33617.065970145595},{"$f":"(QS33-'Case 5 - Drawdown'!QT33)*EXP('Portfolio Return'!QS33)","v":115455.75987828895},{"$f":"(QT33-'Case 5 - Drawdown'!QU33)*EXP('Portfolio Return'!QT33)","v":70751.127970320944},{"$f":"(QU33-'Case 5 - Drawdown'!QV33)*EXP('Portfolio Return'!QU33)","v":54259.991894942345},{"$f":"(QV33-'Case 5 - Drawdown'!QW33)*EXP('Portfolio Return'!QV33)","v":78562.590497663114},{"$f":"(QW33-'Case 5 - Drawdown'!QX33)*EXP('Portfolio Return'!QW33)","v":22016.557802292031},{"$f":"(QX33-'Case 5 - Drawdown'!QY33)*EXP('Portfolio Return'!QX33)","v":41063.655083695528},{"$f":"(QY33-'Case 5 - Drawdown'!QZ33)*EXP('Portfolio Return'!QY33)","v":23007.987024395115},{"$f":"(QZ33-'Case 5 - Drawdown'!RA33)*EXP('Portfolio Return'!QZ33)","v":40358.065361172667},{"$f":"(RA33-'Case 5 - Drawdown'!RB33)*EXP('Portfolio Return'!RA33)","v":58743.171829437219},{"$f":"(RB33-'Case 5 - Drawdown'!RC33)*EXP('Portfolio Return'!RB33)","v":68407.997924865456},{"$f":"(RC33-'Case 5 - Drawdown'!RD33)*EXP('Portfolio Return'!RC33)","v":81413.677736944548},{"$f":"(RD33-'Case 5 - Drawdown'!RE33)*EXP('Portfolio Return'!RD33)","v":55794.887192283823},{"$f":"(RE33-'Case 5 - Drawdown'!RF33)*EXP('Portfolio Return'!RE33)","v":37352.530727945072},{"$f":"(RF33-'Case 5 - Drawdown'!RG33)*EXP('Portfolio Return'!RF33)","v":71754.287224605665},{"$f":"(RG33-'Case 5 - Drawdown'!RH33)*EXP('Portfolio Return'!RG33)","v":29228.145085087381},{"$f":"(RH33-'Case 5 - Drawdown'!RI33)*EXP('Portfolio Return'!RH33)","v":25734.388903099141},{"$f":"(RI33-'Case 5 - Drawdown'!RJ33)*EXP('Portfolio Return'!RI33)","v":40417.963416642422},{"$f":"(RJ33-'Case 5 - Drawdown'!RK33)*EXP('Portfolio Return'!RJ33)","v":51962.428628040732},{"$f":"(RK33-'Case 5 - Drawdown'!RL33)*EXP('Portfolio Return'!RK33)","v":42673.32105634304},{"$f":"(RL33-'Case 5 - Drawdown'!RM33)*EXP('Portfolio Return'!RL33)","v":28514.523382956795},{"$f":"(RM33-'Case 5 - Drawdown'!RN33)*EXP('Portfolio Return'!RM33)","v":50223.139376044513},{"$f":"(RN33-'Case 5 - Drawdown'!RO33)*EXP('Portfolio Return'!RN33)","v":29915.703045555998},{"$f":"(RO33-'Case 5 - Drawdown'!RP33)*EXP('Portfolio Return'!RO33)","v":91385.419318756074},{"$f":"(RP33-'Case 5 - Drawdown'!RQ33)*EXP('Portfolio Return'!RP33)","v":31414.902088398907},{"$f":"(RQ33-'Case 5 - Drawdown'!RR33)*EXP('Portfolio Return'!RQ33)","v":81586.346955873378},{"$f":"(RR33-'Case 5 - Drawdown'!RS33)*EXP('Portfolio Return'!RR33)","v":58006.579692476989},{"$f":"(RS33-'Case 5 - Drawdown'!RT33)*EXP('Portfolio Return'!RS33)","v":36213.141677143896},{"$f":"(RT33-'Case 5 - Drawdown'!RU33)*EXP('Portfolio Return'!RT33)","v":59136.539766009279},{"$f":"(RU33-'Case 5 - Drawdown'!RV33)*EXP('Portfolio Return'!RU33)","v":53419.933504070039},{"$f":"(RV33-'Case 5 - Drawdown'!RW33)*EXP('Portfolio Return'!RV33)","v":37024.828017401298},{"$f":"(RW33-'Case 5 - Drawdown'!RX33)*EXP('Portfolio Return'!RW33)","v":34764.375481615549},{"$f":"(RX33-'Case 5 - Drawdown'!RY33)*EXP('Portfolio Return'!RX33)","v":84665.213297123497},{"$f":"(RY33-'Case 5 - Drawdown'!RZ33)*EXP('Portfolio Return'!RY33)","v":85055.430629359646},{"$f":"(RZ33-'Case 5 - Drawdown'!SA33)*EXP('Portfolio Return'!RZ33)","v":39512.90127189966},{"$f":"(SA33-'Case 5 - Drawdown'!SB33)*EXP('Portfolio Return'!SA33)","v":59699.268682777234},{"$f":"(SB33-'Case 5 - Drawdown'!SC33)*EXP('Portfolio Return'!SB33)","v":29156.857995774597},{"$f":"(SC33-'Case 5 - Drawdown'!SD33)*EXP('Portfolio Return'!SC33)","v":49130.808175266808},{"$f":"(SD33-'Case 5 - Drawdown'!SE33)*EXP('Portfolio Return'!SD33)","v":45678.056821080136},{"$f":"(SE33-'Case 5 - Drawdown'!SF33)*EXP('Portfolio Return'!SE33)","v":48288.1253613769},{"$f":"(SF33-'Case 5 - Drawdown'!SG33)*EXP('Portfolio Return'!SF33)","v":33032.281135600817},{"$f":"(SG33-'Case 5 - Drawdown'!SH33)*EXP('Portfolio Return'!SG33)","v":46569.708819269938}]
[45,{"$f":"(B47-'Case 5 - Drawdown'!C47)*EXP('Portfolio Return'!B47)","v":10302.302240250556},{"$f":"(C47-'Case 5 - Drawdown'!D47)*EXP('Portfolio Return'!C47)","v":6462.9194152818081},{"$f":"(D47-'Case 5 - Drawdown'!E47)*EXP('Portfolio Return'!D47)","v":8373.9422085531824},{"$f":"(E47-'Case 5 - Drawdown'!F47)*EXP('Portfolio Return'!E47)","v":6589.1452872892105},{"$f":"(F47-'Case 5 - Drawdown'!G47)*EXP('Portfolio Return'!F47)","v":6731.6516147387965},{"$f":"(G47-'Case 5 - Drawdown'!H47)*EXP('Portfolio Return'!G47)","v":10953.540322314033},{"$f":"(H47-'Case 5 - Drawdown'!I47)*EXP('Portfolio Return'!H47)","v":24568.429623759166},{"$f":"(I47-'Case 5 - Drawdown'!J47)*EXP('Portfolio Return'!I47)","v":6983.6574719053506},{"$f":"(J47-'Case 5 - Drawdown'!K47)*EXP('Portfolio Return'!J47)","v":5393.8853184246173},{"$f":"(K47-'Case 5 - Drawdown'!L47)*EXP('Portfolio Return'!K47)","v":8952.2947298147901},{"$f":"(L47-'Case 5 - Drawdown'!M47)*EXP('Portfolio Return'!L47)","v":4665.9363570081505},{"$f":"(M47-'Case 5 - Drawdown'!N47)*EXP('Portfolio Return'!M47)","v":4375.8643402135758},{"$f":"(N47-'Case 5 - Drawdown'!O47)*EXP('Portfolio Return'!N47)","v":12656.384116219431},{"$f":"(O47-'Case 5 - Drawdown'!P47)*EXP('Portfolio Return'!O47)","v":3930.1686696321394},{"$f":"(P47-'Case 5 - Drawdown'!Q47)*EXP('Portfolio Return'!P47)","v":5767.7222954020299},{"$f":"(Q47-'Case 5 - Drawdown'!R47)*EXP('Portfolio Return'!Q47)","v":6541.5009522824685},{"$f":"(R47-'Case 5 - Drawdown'!S47)*EXP('Portfolio Return'!R47)","v":12526.838436535661},{"$f":"(S47-'Case 5 - Drawdown'!T47)*EXP('Portfolio Return'!S47)","v":3230.7899068056322},{"$f":"(T47-'Case 5 - Drawdown'!U47)*EXP('Portfolio Return'!T47)","v":8305.5241295600899},{"$f":"(U47-'Case 5 - Drawdown'!V47)*EXP('Portfolio Return'!U47)","v":8947.4541187790182},{"$f":"(V47-'Case 5 - Drawdown'!W47)*EXP('Portfolio Return'!V47)","v":17176.647228118258},{"$f":"(W47-'Case 5 - Drawdown'!X47)*EXP('Portfolio Return'!W47)","v":10324.044657345001},{"$f":"(X47-'Case 5 - Drawdown'!Y47)*EXP('Portfolio Return'!X47)","v":15401.33392500714},{"$f":"(Y47-'Case 5 - Drawdown'!Z47)*EXP('Portfolio Return'!Y47)","v":7081.1191722592912},{"$f":"(Z47-'Case 5 - Drawdown'!AA47)*EXP('Portfolio Return'!Z47)","v":8415.1934868297631},{"$f":"(AA47-'Case 5 - Drawdown'!AB47)*EXP('Portfolio Return'!AA47)","v":5818.2727760821217},{"$f":"(AB47-'Case 5 - Drawdown'!AC47)*EXP('Portfolio Return'!AB47)","v":10067.173056636821},{"$f":"(AC47-'Case 5 - Drawdown'!AD47)*EXP('Portfolio Return'!AC47)","v":2996.4580078958243},{"$f":"(AD47-'Case 5 - Drawdown'!AE47)*EXP('Portfolio Return'!AD47)","v":4016.8211377346715},{"$f":"(AE47-'Case 5 - Drawdown'!AF47)*EXP('Portfolio Return'!AE47)","v":6253.2107755842844},{"$f":"(AF47-'Case 5 - Drawdown'!AG47)*EXP('Portfolio Return'!AF47)","v":9094.7665457506573},{"$f":"(AG47-'Case 5 - Drawdown'!AH47)*EXP('Portfolio Return'!AG47)","v":8814.2819369355348},{"$f":"(AH47-'Case 5 - Drawdown'!AI47)*EXP('Portfolio Return'!AH47)","v":7909.9415038531879},{"$f":"(AI47-'Case 5 - Drawdown'!AJ47)*EXP('Portfolio Return'!AI47)","v":10343.3010014827},{"$f":"(AJ47-'Case 5 - Drawdown'!AK47)*EXP('Portfolio Return'!AJ47)","v":14659.327187631372},{"$f":"(AK47-'Case 5 - Drawdown'!AL47)*EXP('Portfolio Return'!AK47)","v":5579.8285924174306},{"$f":"(AL47-'Case 5 - Drawdown'!AM47)*EXP('Portfolio Return'!AL47)","v":10935.800612721066},{"$f":"(AM47-'Case 5 - Drawdown'!AN47)*EXP('Portfolio Return'!AM47)","v":14108.107911379919},{"$f":"(AN47-'Case 5 - Drawdown'!AO47)*EXP('Portfolio Return'!AN47)","v":6923.7539111066735},{"$f":"(AO47-'Case 5 - Drawdown'!AP47)*EXP('Portfolio Return'!AO47)","v":2889.3323381703917},{"$f":"(AP47-'Case 5 - Drawdown'!AQ47)*EXP('Portfolio Return'!AP47)","v":9042.9247441397529},{"$f":"(AQ47-'Case 5 - Drawdown'!AR47)*EXP('Portfolio Return'!AQ47)","v":10690.780971188289},{"$f":"(AR47-'Case 5 - Drawdown'!AS47)*EXP('Portfolio Return'!AR47)","v":6084.235668887859},{"$f":"(AS47-'Case 5 - Drawdown'!AT47)*EXP('Portfolio Return'!AS47)","v":6384.3772727623054},{"$f":"(AT47-'Case 5 - Drawdown'!AU47)*EXP('Portfolio Return'!AT47)","v":14016.076469220736},{"$f":"(AU47-'Case 5 - Drawdown'!AV47)*EXP('Portfolio Return'!AU47)","v":8144.9615557057705},{"$f":"(AV47-'Case 5 - Drawdown'!AW47)*EXP('Portfolio Return'!AV47)","v":9651.0465884367622},{"$f":"(AW47-'Case 5 - Drawdown'!AX47)*EXP('Portfolio Return'!AW47)","v":4884.5447845685076},{"$f":"(AX47-'Case 5 - Drawdown'!AY47)*EXP('Portfolio Return'!AX47)","v":17706.167923481822},{"$f":"(AY47-'Case 5 - Drawdown'!AZ47)*EXP('Portfolio Return'!AY47)","v":4699.9651927372461},{"$f":"(AZ47-'Case 5 - Drawdown'!BA47)*EXP('Portfolio Return'!AZ47)","v":22423.840342592237},{"$f":"(BA47-'Case 5 - Drawdown'!BB47)*EXP('Portfolio Return'!BA47)","v":9031.9618920194353},{"$f":"(BB47-'Case 5 - Drawdown'!BC47)*EXP('Portfolio Return'!BB47)","v":5041.1328926871629},{"$f":"(BC47-'Case 5 - Drawdown'!BD47)*EXP('Portfolio Return'!BC47)","v":8390.5802524095889},{"$f":"(BD47-'Case 5 - Drawdown'!BE47)*EXP('Portfolio Return'!BD47)","v":9027.8300877929123},{"$f":"(BE47-'Case 5 - Drawdown'!BF47)*EXP('Portfolio Return'!BE47)","v":2377.2718578089884},{"$f":"(BF47-'Case 5 - Drawdown'!BG47)*EXP('Portfolio Return'!BF47)","v":9690.2458569797764},{"$f":"(BG47-'Case 5 - Drawdown'!BH47)*EXP('Portfolio Return'!BG47)","v":3189.1163704282994},{"$f":"(BH47-'Case 5 - Drawdown'!BI47)*EXP('Portfolio Return'!BH47)","v":6343.8611548407534},{"$f":"(BI47-'Case 5 - Drawdown'!BJ47)*EXP('Portfolio Return'!BI47)","v":7457.1668597494827},{"$f":"(BJ47-'Case 5 - Drawdown'!BK47)*EXP('Portfolio Return'!BJ47)","v":10381.753500393621},{"$f":"(BK47-'Case 5 - Drawdown'!BL47)*EXP('Portfolio Return'!BK47)","v":10617.918773210489},{"$f":"(BL47-'Case 5 - Drawdown'!BM47)*EXP('Portfolio Return'!BL47)","v":4093.1527417807497},{"$f":"(BM47-'Case 5 - Drawdown'!BN47)*EXP('Portfolio Return'!BM47)","v":5784.8062230217538},{"$f":"(BN47-'Case 5 - Drawdown'!BO47)*EXP('Portfolio Return'!BN47)","v":4035.339714030647},{"$f":"(BO47-'Case 5 - Drawdown'!BP47)*EXP('Portfolio Return'!BO47)","v":6049.2670763269653},{"$f":"(BP47-'Case 5 - Drawdown'!BQ47)*EXP('Portfolio Return'!BP47)","v":13958.743412612715},{"$f":"(BQ47-'Case 5 - Drawdown'!BR47)*EXP('Portfolio Return'!BQ47)","v":11246.350723114154},{"$f":"(BR47-'Case 5 - Drawdown'!BS47)*EXP('Portfolio Return'!BR47)","v":6303.4972332133957},{"$f":"(BS47-'Case 5 - Drawdown'!BT47)*EXP('Portfolio Return'!BS47)","v":2209.7387957864812},{"$f":"(BT47-'Case 5 - Drawdown'!BU47)*EXP('Portfolio Return'!BT47)","v":6938.0930775033057},{"$f":"(BU47-'Case 5 - Drawdown'!BV47)*EXP('Portfolio Return'!BU47)","v":5374.6002311426364},{"$f":"(BV47-'Case 5 - Drawdown'!BW47)*EXP('Portfolio Return'!BV47)","v":3464.2910301315928},{"$f":"(BW47-'Case 5 - Drawdown'!BX47)*EXP('Portfolio Return'!BW47)","v":7222.276061744029},{"$f":"(BX47-'Case 5 - Drawdown'!BY47)*EXP('Portfolio Return'!BX47)","v":7462.8781307431909},{"$f":"(BY47-'Case 5 - Drawdown'!BZ47)*EXP('Portfolio Return'!BY47)","v":14793.112407197219},{"$f":"(BZ47-'Case 5 - Drawdown'!CA47)*EXP('Portfolio Return'!BZ47)","v":13226.57606456324},{"$f":"(CA47-'Case 5 - Drawdown'!CB47)*EXP('Portfolio Return'!CA47)","v":9415.517220765305},{"$f":"(CB47-'Case 5 - Drawdown'!CC47)*EXP('Portfolio Return'!CB47)","v":10164.188499650578},{"$f":"(CC47-'Case 5 - Drawdown'!CD47)*EXP('Portfolio Return'!CC47)","v":4875.2001007080689},{"$f":"(CD47-'Case 5 - Drawdown'!CE47)*EXP('Portfolio Return'!CD47)","v":22317.18078654186},{"$f":"(CE47-'Case 5 - Drawdown'!CF47)*EXP('Portfolio Return'!CE47)","v":4754.3909844139907},{"$f":"(CF47-'Case 5 - Drawdown'!CG47)*EXP('Portfolio Return'!CF47)","v":6077.7544152751097},{"$f":"(CG47-'Case 5 - Drawdown'!CH47)*EXP('Portfolio Return'!CG47)","v":13598.77908714859},{"$f":"(CH47-'Case 5 - Drawdown'!CI47)*EXP('Portfolio Return'!CH47)","v":12842.633093917377},{"$f":"(CI47-'Case 5 - Drawdown'!CJ47)*EXP('Portfolio Return'!CI47)","v":16727.961409813615},{"$f":"(CJ47-'Case 5 - Drawdown'!CK47)*EXP('Portfolio Return'!CJ47)","v":12112.688027694403},{"$f":"(CK47-'Case 5 - Drawdown'!CL47)*EXP('Portfolio Return'!CK47)","v":9371.8345950982402},{"$f":"(CL47-'Case 5 - Drawdown'!CM47)*EXP('Portfolio Return'!CL47)","v":6267.8815304606142},{"$f":"(CM47-'Case 5 - Drawdown'!CN47)*EXP('Portfolio Return'!CM47)","v":4442.4145408661834},{"$f":"(CN47-'Case 5 - Drawdown'!CO47)*EXP('Portfolio Return'!CN47)","v":11335.272002914651},{"$f":"(CO47-'Case 5 - Drawdown'!CP47)*EXP('Portfolio Return'!CO47)","v":6991.7334217235693},{"$f":"(CP47-'Case 5 - Drawdown'!CQ47)*EXP('Portfolio Return'!CP47)","v":9316.390985165619},{"$f":"(CQ47-'Case 5 - Drawdown'!CR47)*EXP('Portfolio Return'!CQ47)","v":3452.6104055573128},{"$f":"(CR47-'Case 5 - Drawdown'!CS47)*EXP('Portfolio Return'!CR47)","v":9863.0099994941429},{"$f":"(CS47-'Case 5 - Drawdown'!CT47)*EXP('Portfolio Return'!CS47)","v":11177.073904817158},{"$f":"(CT47-'Case 5 - Drawdown'!CU47)*EXP('Portfolio Return'!CT47)","v":15231.292206614933},{"$f":"(CU47-'Case 5 - Drawdown'!CV47)*EXP('Portfolio Return'!CU47)","v":5760.6633681777093},{"$f":"(CV47-'Case 5 - Drawdown'!CW47)*EXP('Portfolio Return'!CV47)","v":12228.465087382378},{"$f":"(CW47-'Case 5 - Drawdown'!CX47)*EXP('Portfolio Return'!CW47)","v":24889.607045437286},{"$f":"(CX47-'Case 5 - Drawdown'!CY47)*EXP('Portfolio Return'!CX47)","v":7725.6679769833236},{"$f":"(CY47-'Case 5 - Drawdown'!CZ47)*EXP('Portfolio Return'!CY47)","v":12722.509241279691},{"$f":"(CZ47-'Case 5 - Drawdown'!DA47)*EXP('Portfolio Return'!CZ47)","v":3615.4184587883178},{"$f":"(DA47-'Case 5 - Drawdown'!DB47)*EXP('Portfolio Return'!DA47)","v":17702.674502873186},{"$f":"(DB47-'Case 5 - Drawdown'!DC47)*EXP('Portfolio Return'!DB47)","v":12139.647818432204},{"$f":"(DC47-'Case 5 - Drawdown'!DD47)*EXP('Portfolio Return'!DC47)","v":2650.2445436683329},{"$f":"(DD47-'Case 5 - Drawdown'!DE47)*EXP('Portfolio Return'!DD47)","v":4262.5839545565514},{"$f":"(DE47-'Case 5 - Drawdown'!DF47)*EXP('Portfolio Return'!DE47)","v":7607.5583322919301},{"$f":"(DF47-'Case 5 - Drawdown'!DG47)*EXP('Portfolio Return'!DF47)","v":11452.673057565898},{"$f":"(DG47-'Case 5 - Drawdown'!DH47)*EXP('Portfolio Return'!DG47)","v":7290.0709958514053},{"$f":"(DH47-'Case 5 - Drawdown'!DI47)*EXP('Portfolio Return'!DH47)","v":6755.189680127537},{"$f":"(DI47-'Case 5 - Drawdown'!DJ47)*EXP('Portfolio Return'!DI47)","v":7862.2000699669588},{"$f":"(DJ47-'Case 5 - Drawdown'!DK47)*EXP('Portfolio Return'!DJ47)","v":17243.739867638102},{"$f":"(DK47-'Case 5 - Drawdown'!DL47)*EXP('Portfolio Return'!DK47)","v":11815.170334598739},{"$f":"(DL47-'Case 5 - Drawdown'!DM47)*EXP('Portfolio Return'!DL47)","v":7766.20323234427},{"$f":"(DM47-'Case 5 - Drawdown'!DN47)*EXP('Portfolio Return'!DM47)","v":7858.0003458860028},{"$f":"(DN47-'Case 5 - Drawdown'!DO47)*EXP('Portfolio Return'!DN47)","v":9511.5766844055051},{"$f":"(DO47-'Case 5 - Drawdown'!DP47)*EXP('Portfolio Return'!DO47)","v":4508.636696305025},{"$f":"(DP47-'Case 5 - Drawdown'!DQ47)*EXP('Portfolio Return'!DP47)","v":6393.9140763316627},{"$f":"(DQ47-'Case 5 - Drawdown'!DR47)*EXP('Portfolio Return'!DQ47)","v":47714.20964487052},{"$f":"(DR47-'Case 5 - Drawdown'!DS47)*EXP('Portfolio Return'!DR47)","v":10163.731902820315},{"$f":"(DS47-'Case 5 - Drawdown'!DT47)*EXP('Portfolio Return'!DS47)","v":35834.304607254911},{"$f":"(DT47-'Case 5 - Drawdown'!DU47)*EXP('Portfolio Return'!DT47)","v":6136.3642327822254},{"$f":"(DU47-'Case 5 - Drawdown'!DV47)*EXP('Portfolio Return'!DU47)","v":8053.3126225276701},{"$f":"(DV47-'Case 5 - Drawdown'!DW47)*EXP('Portfolio Return'!DV47)","v":14822.230187028952},{"$f":"(DW47-'Case 5 - Drawdown'!DX47)*EXP('Portfolio Return'!DW47)","v":7514.9520051493873},{"$f":"(DX47-'Case 5 - Drawdown'!DY47)*EXP('Portfolio Return'!DX47)","v":5313.2195742928016},{"$f":"(DY47-'Case 5 - Drawdown'!DZ47)*EXP('Portfolio Return'!DY47)","v":5474.651331383765},{"$f":"(DZ47-'Case 5 - Drawdown'!EA47)*EXP('Portfolio Return'!DZ47)","v":4631.2307741158256},{"$f":"(EA47-'Case 5 - Drawdown'!EB47)*EXP('Portfolio Return'!EA47)","v":8345.6422600691731},{"$f":"(EB47-'Case 5 - Drawdown'!EC47)*EXP('Portfolio Return'!EB47)","v":6744.9596627338442},{"$f":"(EC47-'Case 5 - Drawdown'!ED47)*EXP('Portfolio Return'!EC47)","v":15583.040724745271},{"$f":"(ED47-'Case 5 - Drawdown'!EE47)*EXP('Portfolio Return'!ED47)","v":9261.9631032774032},{"$f":"(EE47-'Case 5 - Drawdown'!EF47)*EXP('Portfolio Return'!EE47)","v":7585.0522145659133},{"$f":"(EF47-'Case 5 - Drawdown'!EG47)*EXP('Portfolio Return'!EF47)","v":8263.5723863522835},{"$f":"(EG47-'Case 5 - Drawdown'!EH47)*EXP('Portfolio Return'!EG47)","v":18929.360045790698},{"$f":"(EH47-'Case 5 - Drawdown'!EI47)*EXP('Portfolio Return'!EH47)","v":5575.9467756576623},{"$f":"(EI47-'Case 5 - Drawdown'!EJ47)*EXP('Portfolio Return'!EI47)","v":4228.3601053466682},{"$f":"(EJ47-'Case 5 - Drawdown'!EK47)*EXP('Portfolio Return'!EJ47)","v":9051.4218737154879},{"$f":"(EK47-'Case 5 - Drawdown'!EL47)*EXP('Portfolio Return'!EK47)","v":5635.2712409375254},{"$f":"(EL47-'Case 5 - Drawdown'!EM47)*EXP('Portfolio Return'!EL47)","v":3236.2497250926253},{"$f":"(EM47-'Case 5 - Drawdown'!EN47)*EXP('Portfolio Return'!EM47)","v":5639.7926186737395},{"$f":"(EN47-'Case 5 - Drawdown'!EO47)*EXP('Portfolio Return'!EN47)","v":7719.0426497968247},{"$f":"(EO47-'Case 5 - Drawdown'!EP47)*EXP('Portfolio Return'!EO47)","v":42616.931413426173},{"$f":"(EP47-'Case 5 - Drawdown'!EQ47)*EXP('Portfolio Return'!EP47)","v":8392.3849627331201},{"$f":"(EQ47-'Case 5 - Drawdown'!ER47)*EXP('Portfolio Return'!EQ47)","v":17636.394091018392},{"$f":"(ER47-'Case 5 - Drawdown'!ES47)*EXP('Portfolio Return'!ER47)","v":9229.6841145784183},{"$f":"(ES47-'Case 5 - Drawdown'!ET47)*EXP('Portfolio Return'!ES47)","v":8372.1128243500389},{"$f":"(ET47-'Case 5 - Drawdown'!EU47)*EXP('Portfolio Return'!ET47)","v":16854.843438994725},{"$f":"(EU47-'Case 5 - Drawdown'!EV47)*EXP('Portfolio Return'!EU47)","v":19308.690771070927},{"$f":"(EV47-'Case 5 - Drawdown'!EW47)*EXP('Portfolio Return'!EV47)","v":10899.530845750707},{"$f":"(EW47-'Case 5 - Drawdown'!EX47)*EXP('Portfolio Return'!EW47)","v":2967.6103426645118},{"$f":"(EX47-'Case 5 - Drawdown'!EY47)*EXP('Portfolio Return'!EX47)","v":16772.550791942911},{"$f":"(EY47-'Case 5 - Drawdown'!EZ47)*EXP('Portfolio Return'!EY47)","v":4303.6270746444525},{"$f":"(EZ47-'Case 5 - Drawdown'!FA47)*EXP('Portfolio Return'!EZ47)","v":7097.8019353984128},{"$f":"(FA47-'Case 5 - Drawdown'!FB47)*EXP('Portfolio Return'!FA47)","v":10310.104276376798},{"$f":"(FB47-'Case 5 - Drawdown'!FC47)*EXP('Portfolio Return'!FB47)","v":11059.459053468772},{"$f":"(FC47-'Case 5 - Drawdown'!FD47)*EXP('Portfolio Return'!FC47)","v":4831.8176226656706},{"$f":"(FD47-'Case 5 - Drawdown'!FE47)*EXP('Portfolio Return'!FD47)","v":8499.2106213380648},{"$f":"(FE47-'Case 5 - Drawdown'!FF47)*EXP('Portfolio Return'!FE47)","v":4825.0145253930477},{"$f":"(FF47-'Case 5 - Drawdown'!FG47)*EXP('Portfolio Return'!FF47)","v":5892.7693650765195},{"$f":"(FG47-'Case 5 - Drawdown'!FH47)*EXP('Portfolio Return'!FG47)","v":3622.2387934309163},{"$f":"(FH47-'Case 5 - Drawdown'!FI47)*EXP('Portfolio Return'!FH47)","v":8374.2599714513944},{"$f":"(FI47-'Case 5 - Drawdown'!FJ47)*EXP('Portfolio Return'!FI47)","v":7058.3668292419889},{"$f":"(FJ47-'Case 5 - Drawdown'!FK47)*EXP('Portfolio Return'!FJ47)","v":9730.5261185882555},{"$f":"(FK47-'Case 5 - Drawdown'!FL47)*EXP('Portfolio Return'!FK47)","v":6083.698548658921},{"$f":"(FL47-'Case 5 - Drawdown'!FM47)*EXP('Portfolio Return'!FL47)","v":6330.0823109430821},{"$f":"(FM47-'Case 5 - Drawdown'!FN47)*EXP('Portfolio Return'!FM47)","v":22137.747808816417},{"$f":"(FN47-'Case 5 - Drawdown'!FO47)*EXP('Portfolio Return'!FN47)","v":9225.9339390583846},{"$f":"(FO47-'Case 5 - Drawdown'!FP47)*EXP('Portfolio Return'!FO47)","v":6487.5196263504322},{"$f":"(FP47-'Case 5 - Drawdown'!FQ47)*EXP('Portfolio Return'!FP47)","v":10166.310961579267},{"$f":"(FQ47-'Case 5 - Drawdown'!FR47)*EXP('Portfolio Return'!FQ47)","v":19453.731149230745},{"$f":"(FR47-'Case 5 - Drawdown'!FS47)*EXP('Portfolio Return'!FR47)","v":6935.1865506264603},{"$f":"(FS47-'Case 5 - Drawdown'!FT47)*EXP('Portfolio Return'!FS47)","v":5334.4494458752424},{"$f":"(FT47-'Case 5 - Drawdown'!FU47)*EXP('Portfolio Return'!FT47)","v":8857.5377398899327},{"$f":"(FU47-'Case 5 - Drawdown'!FV47)*EXP('Portfolio Return'!FU47)","v":9084.5342123739429},{"$f":"(FV47-'Case 5 - Drawdown'!FW47)*EXP('Portfolio Return'!FV47)","v":7682.2803504820522},{"$f":"(FW47-'Case 5 - Drawdown'!FX47)*EXP('Portfolio Return'!FW47)","v":6039.639576113168},{"$f":"(FX47-'Case 5 - Drawdown'!FY47)*EXP('Portfolio Return'!FX47)","v":8989.5067368496457},{"$f":"(FY47-'Case 5 - Drawdown'!FZ47)*EXP('Portfolio Return'!FY47)","v":14887.533056319453},{"$f":"(FZ47-'Case 5 - Drawdown'!GA47)*EXP('Portfolio Return'!FZ47)","v":6424.7857633545855},{"$f":"(GA47-'Case 5 - Drawdown'!GB47)*EXP('Portfolio Return'!GA47)","v":3164.7088840381462},{"$f":"(GB47-'Case 5 - Drawdown'!GC47)*EXP('Portfolio Return'!GB47)","v":21535.506728866541},{"$f":"(GC47-'Case 5 - Drawdown'!GD47)*EXP('Portfolio Return'!GC47)","v":9460.8938691798412},{"$f":"(GD47-'Case 5 - Drawdown'!GE47)*EXP('Portfolio Return'!GD47)","v":26216.093455754075},{"$f":"(GE47-'Case 5 - Drawdown'!GF47)*EXP('Portfolio Return'!GE47)","v":6864.2989035457649},{"$f":"(GF47-'Case 5 - Drawdown'!GG47)*EXP('Portfolio Return'!GF47)","v":7804.157997817364},{"$f":"(GG47-'Case 5 - Drawdown'!GH47)*EXP('Portfolio Return'!GG47)","v":10093.425199797921},{"$f":"(GH47-'Case 5 - Drawdown'!GI47)*EXP('Portfolio Return'!GH47)","v":5637.3796908179111},{"$f":"(GI47-'Case 5 - Drawdown'!GJ47)*EXP('Portfolio Return'!GI47)","v":9081.8358968169287},{"$f":"(GJ47-'Case 5 - Drawdown'!GK47)*EXP('Portfolio Return'!GJ47)","v":8565.0256855432563},{"$f":"(GK47-'Case 5 - Drawdown'!GL47)*EXP('Portfolio Return'!GK47)","v":7482.3384451789825},{"$f":"(GL47-'Case 5 - Drawdown'!GM47)*EXP('Portfolio Return'!GL47)","v":7400.4884972574146},{"$f":"(GM47-'Case 5 - Drawdown'!GN47)*EXP('Portfolio Return'!GM47)","v":11511.648271790564},{"$f":"(GN47-'Case 5 - Drawdown'!GO47)*EXP('Portfolio Return'!GN47)","v":3621.2202555269059},{"$f":"(GO47-'Case 5 - Drawdown'!GP47)*EXP('Portfolio Return'!GO47)","v":12829.100911345557},{"$f":"(GP47-'Case 5 - Drawdown'!GQ47)*EXP('Portfolio Return'!GP47)","v":18682.125591727327},{"$f":"(GQ47-'Case 5 - Drawdown'!GR47)*EXP('Portfolio Return'!GQ47)","v":5836.4070988299254},{"$f":"(GR47-'Case 5 - Drawdown'!GS47)*EXP('Portfolio Return'!GR47)","v":6646.9411319003329},{"$f":"(GS47-'Case 5 - Drawdown'!GT47)*EXP('Portfolio Return'!GS47)","v":11552.508791206195},{"$f":"(GT47-'Case 5 - Drawdown'!GU47)*EXP('Portfolio Return'!GT47)","v":4266.4464220747905},{"$f":"(GU47-'Case 5 - Drawdown'!GV47)*EXP('Portfolio Return'!GU47)","v":8129.7081837093965},{"$f":"(GV47-'Case 5 - Drawdown'!GW47)*EXP('Portfolio Return'!GV47)","v":7139.0740763049298},{"$f":"(GW47-'Case 5 - Drawdown'!GX47)*EXP('Portfolio Return'!GW47)","v":6888.5157725695872},{"$f":"(GX47-'Case 5 - Drawdown'!GY47)*EXP('Portfolio Return'!GX47)","v":20673.140752713516},{"$f":"(GY47-'Case 5 - Drawdown'!GZ47)*EXP('Portfolio Return'!GY47)","v":9488.4762845200767},{"$f":"(GZ47-'Case 5 - Drawdown'!HA47)*EXP('Portfolio Return'!GZ47)","v":27970.284670330813},{"$f":"(HA47-'Case 5 - Drawdown'!HB47)*EXP('Portfolio Return'!HA47)","v":10034.386033777742},{"$f":"(HB47-'Case 5 - Drawdown'!HC47)*EXP('Portfolio Return'!HB47)","v":9446.3156123936551},{"$f":"(HC47-'Case 5 - Drawdown'!HD47)*EXP('Portfolio Return'!HC47)","v":12647.243345181781},{"$f":"(HD47-'Case 5 - Drawdown'!HE47)*EXP('Portfolio Return'!HD47)","v":8031.0202912018876},{"$f":"(HE47-'Case 5 - Drawdown'!HF47)*EXP('Portfolio Return'!HE47)","v":9600.9536367274341},{"$f":"(HF47-'Case 5 - Drawdown'!HG47)*EXP('Portfolio Return'!HF47)","v":10528.84043658872},{"$f":"(HG47-'Case 5 - Drawdown'!HH47)*EXP('Portfolio Return'!HG47)","v":5893.2691633211662},{"$f":"(HH47-'Case 5 - Drawdown'!HI47)*EXP('Portfolio Return'!HH47)","v":7506.7911447501237},{"$f":"(HI47-'Case 5 - Drawdown'!HJ47)*EXP('Portfolio Return'!HI47)","v":8386.9698158025749},{"$f":"(HJ47-'Case 5 - Drawdown'!HK47)*EXP('Portfolio Return'!HJ47)","v":24797.14791501718},{"$f":"(HK47-'Case 5 - Drawdown'!HL47)*EXP('Portfolio Return'!HK47)","v":16990.653374933758},{"$f":"(HL47-'Case 5 - Drawdown'!HM47)*EXP('Portfolio Return'!HL47)","v":8591.2068047957509},{"$f":"(HM47-'Case 5 - Drawdown'!HN47)*EXP('Portfolio Return'!HM47)","v":13248.652245190171},{"$f":"(HN47-'Case 5 - Drawdown'!HO47)*EXP('Portfolio Return'!HN47)","v":8613.9869725020017},{"$f":"(HO47-'Case 5 - Drawdown'!HP47)*EXP('Portfolio Return'!HO47)","v":8398.1079310031128},{"$f":"(HP47-'Case 5 - Drawdown'!HQ47)*EXP('Portfolio Return'!HP47)","v":10804.736106629107},{"$f":"(HQ47-'Case 5 - Drawdown'!HR47)*EXP('Portfolio Return'!HQ47)","v":8075.9256604611082},{"$f":"(HR47-'Case 5 - Drawdown'!HS47)*EXP('Portfolio Return'!HR47)","v":7565.8536820830341},{"$f":"(HS47-'Case 5 - Drawdown'!HT47)*EXP('Portfolio Return'!HS47)","v":5050.1192112655126},{"$f":"(HT47-'Case 5 - Drawdown'!HU47)*EXP('Portfolio Return'!HT47)","v":7785.9029382466833},{"$f":"(HU47-'Case 5 - Drawdown'!HV47)*EXP('Portfolio Return'!HU47)","v":6076.6317294172522},{"$f":"(HV47-'Case 5 - Drawdown'!HW47)*EXP('Portfolio Return'!HV47)","v":7478.6724318258775},{"$f":"(HW47-'Case 5 - Drawdown'!HX47)*EXP('Portfolio Return'!HW47)","v":5405.2023020582083},{"$f":"(HX47-'Case 5 - Drawdown'!HY47)*EXP('Portfolio Return'!HX47)","v":8875.2243336750635},{"$f":"(HY47-'Case 5 - Drawdown'!HZ47)*EXP('Portfolio Return'!HY47)","v":17052.059331580269},{"$f":"(HZ47-'Case 5 - Drawdown'!IA47)*EXP('Portfolio Return'!HZ47)","v":24978.206999646176},{"$f":"(IA47-'Case 5 - Drawdown'!IB47)*EXP('Portfolio Return'!IA47)","v":7526.3891881724212},{"$f":"(IB47-'Case 5 - Drawdown'!IC47)*EXP('Portfolio Return'!IB47)","v":11962.243659236707},{"$f":"(IC47-'Case 5 - Drawdown'!ID47)*EXP('Portfolio Return'!IC47)","v":10682.0670371783},{"$f":"(ID47-'Case 5 - Drawdown'!IE47)*EXP('Portfolio Return'!ID47)","v":9212.2134091889529},{"$f":"(IE47-'Case 5 - Drawdown'!IF47)*EXP('Portfolio Return'!IE47)","v":5628.8248067363838},{"$f":"(IF47-'Case 5 - Drawdown'!IG47)*EXP('Portfolio Return'!IF47)","v":3290.1068383861216},{"$f":"(IG47-'Case 5 - Drawdown'!IH47)*EXP('Portfolio Return'!IG47)","v":21488.849654035494},{"$f":"(IH47-'Case 5 - Drawdown'!II47)*EXP('Portfolio Return'!IH47)","v":13946.366703585058},{"$f":"(II47-'Case 5 - Drawdown'!IJ47)*EXP('Portfolio Return'!II47)","v":7942.0967498314048},{"$f":"(IJ47-'Case 5 - Drawdown'!IK47)*EXP('Portfolio Return'!IJ47)","v":8556.1913142395442},{"$f":"(IK47-'Case 5 - Drawdown'!IL47)*EXP('Portfolio Return'!IK47)","v":5568.9839440613514},{"$f":"(IL47-'Case 5 - Drawdown'!IM47)*EXP('Portfolio Return'!IL47)","v":8146.1190340720123},{"$f":"(IM47-'Case 5 - Drawdown'!IN47)*EXP('Portfolio Return'!IM47)","v":6068.8890360788655},{"$f":"(IN47-'Case 5 - Drawdown'!IO47)*EXP('Portfolio Return'!IN47)","v":7013.1690622150727},{"$f":"(IO47-'Case 5 - Drawdown'!IP47)*EXP('Portfolio Return'!IO47)","v":7583.9427509527204},{"$f":"(IP47-'Case 5 - Drawdown'!IQ47)*EXP('Portfolio Return'!IP47)","v":9903.9343457226896},{"$f":"(IQ47-'Case 5 - Drawdown'!IR47)*EXP('Portfolio Return'!IQ47)","v":5327.3540455093244},{"$f":"(IR47-'Case 5 - Drawdown'!IS47)*EXP('Portfolio Return'!IR47)","v":9315.8707490770521},{"$f":"(IS47-'Case 5 - Drawdown'!IT47)*EXP('Portfolio Return'!IS47)","v":13143.868930763252},{"$f":"(IT47-'Case 5 - Drawdown'!IU47)*EXP('Portfolio Return'!IT47)","v":20152.53755814235},{"$f":"(IU47-'Case 5 - Drawdown'!IV47)*EXP('Portfolio Return'!IU47)","v":12303.032882899955},{"$f":"(IV47-'Case 5 - Drawdown'!IW47)*EXP('Portfolio Return'!IV47)","v":5835.2118027879087},{"$f":"(IW47-'Case 5 - Drawdown'!IX47)*EXP('Portfolio Return'!IW47)","v":11796.531994277133},{"$f":"(IX47-'Case 5 - Drawdown'!IY47)*EXP('Portfolio Return'!IX47)","v":10484.488816911884},{"$f":"(IY47-'Case 5 - Drawdown'!IZ47)*EXP('Portfolio Return'!IY47)","v":5078.9774961594603},{"$f":"(IZ47-'Case 5 - Drawdown'!JA47)*EXP('Portfolio Return'!IZ47)","v":8328.6867533112018},{"$f":"(JA47-'Case 5 - Drawdown'!JB47)*EXP('Portfolio Return'!JA47)","v":5064.772133921374},{"$f":"(JB47-'Case 5 - Drawdown'!JC47)*EXP('Portfolio Return'!JB47)","v":11701.117697285928},{"$f":"(JC47-'Case 5 - Drawdown'!JD47)*EXP('Portfolio Return'!JC47)","v":3908.8987177530662},{"$f":"(JD47-'Case 5 - Drawdown'!JE47)*EXP('Portfolio Return'!JD47)","v":9480.3208604822794},{"$f":"(JE47-'Case 5 - Drawdown'!JF47)*EXP('Portfolio Return'!JE47)","v":3668.4065659471653},{"$f":"(JF47-'Case 5 - Drawdown'!JG47)*EXP('Portfolio Return'!JF47)","v":11334.055386490076},{"$f":"(JG47-'Case 5 - Drawdown'!JH47)*EXP('Portfolio Return'!JG47)","v":9481.3648968693433},{"$f":"(JH47-'Case 5 - Drawdown'!JI47)*EXP('Portfolio Return'!JH47)","v":7116.8191227723264},{"$f":"(JI47-'Case 5 - Drawdown'!JJ47)*EXP('Portfolio Return'!JI47)","v":9102.6853030946986},{"$f":"(JJ47-'Case 5 - Drawdown'!JK47)*EXP('Portfolio Return'!JJ47)","v":20586.932556713855},{"$f":"(JK47-'Case 5 - Drawdown'!JL47)*EXP('Portfolio Return'!JK47)","v":4361.7043804758059},{"$f":"(JL47-'Case 5 - Drawdown'!JM47)*EXP('Portfolio Return'!JL47)","v":9551.4273924781428},{"$f":"(JM47-'Case 5 - Drawdown'!JN47)*EXP('Portfolio Return'!JM47)","v":11758.214935388432},{"$f":"(JN47-'Case 5 - Drawdown'!JO47)*EXP('Portfolio Return'!JN47)","v":11190.021511319917},{"$f":"(JO47-'Case 5 - Drawdown'!JP47)*EXP('Portfolio Return'!JO47)","v":9721.0350616250835},{"$f":"(JP47-'Case 5 - Drawdown'!JQ47)*EXP('Portfolio Return'!JP47)","v":11281.70905823955},{"$f":"(JQ47-'Case 5 - Drawdown'!JR47)*EXP('Portfolio Return'!JQ47)","v":4897.8943567964225},{"$f":"(JR47-'Case 5 - Drawdown'!JS47)*EXP('Portfolio Return'!JR47)","v":8366.662415456507},{"$f":"(JS47-'Case 5 - Drawdown'!JT47)*EXP('Portfolio Return'!JS47)","v":13706.866132552192},{"$f":"(JT47-'Case 5 - Drawdown'!JU47)*EXP('Portfolio Return'!JT47)","v":7830.5625221434912},{"$f":"(JU47-'Case 5 - Drawdown'!JV47)*EXP('Portfolio Return'!JU47)","v":9028.3877129509729},{"$f":"(JV47-'Case 5 - Drawdown'!JW47)*EXP('Portfolio Return'!JV47)","v":9884.2223704152584},{"$f":"(JW47-'Case 5 - Drawdown'!JX47)*EXP('Portfolio Return'!JW47)","v":6684.0328822190359},{"$f":"(JX47-'Case 5 - Drawdown'!JY47)*EXP('Portfolio Return'!JX47)","v":3686.2343015934457},{"$f":"(JY47-'Case 5 - Drawdown'!JZ47)*EXP('Portfolio Return'!JY47)","v":11131.959378714442},{"$f":"(JZ47-'Case 5 - Drawdown'!KA47)*EXP('Portfolio Return'!JZ47)","v":8451.8713018156086},{"$f":"(KA47-'Case 5 - Drawdown'!KB47)*EXP('Portfolio Return'!KA47)","v":4218.7367907372955},{"$f":"(KB47-'Case 5 - Drawdown'!KC47)*EXP('Portfolio Return'!KB47)","v":6413.1342970617698},{"$f":"(KC47-'Case 5 - Drawdown'!KD47)*EXP('Portfolio Return'!KC47)","v":15103.441712558028},{"$f":"(KD47-'Case 5 - Drawdown'!KE47)*EXP('Portfolio Return'!KD47)","v":13118.724121239022},{"$f":"(KE47-'Case 5 - Drawdown'!KF47)*EXP('Portfolio Return'!KE47)","v":5314.3626433349027},{"$f":"(KF47-'Case 5 - Drawdown'!KG47)*EXP('Portfolio Return'!KF47)","v":5825.691080992523},{"$f":"(KG47-'Case 5 - Drawdown'!KH47)*EXP('Portfolio Return'!KG47)","v":24729.769378468904},{"$f":"(KH47-'Case 5 - Drawdown'!KI47)*EXP('Portfolio Return'!KH47)","v":11404.6772092274},{"$f":"(KI47-'Case 5 - Drawdown'!KJ47)*EXP('Portfolio Return'!KI47)","v":6748.3756850183136},{"$f":"(KJ47-'Case 5 - Drawdown'!KK47)*EXP('Portfolio Return'!KJ47)","v":9016.5072972142261},{"$f":"(KK47-'Case 5 - Drawdown'!KL47)*EXP('Portfolio Return'!KK47)","v":5397.2330425931859},{"$f":"(KL47-'Case 5 - Drawdown'!KM47)*EXP('Portfolio Return'!KL47)","v":21719.036262128044},{"$f":"(KM47-'Case 5 - Drawdown'!KN47)*EXP('Portfolio Return'!KM47)","v":8263.5420451357932},{"$f":"(KN47-'Case 5 - Drawdown'!KO47)*EXP('Portfolio Return'!KN47)","v":6682.6508914760279},{"$f":"(KO47-'Case 5 - Drawdown'!KP47)*EXP('Portfolio Return'!KO47)","v":5790.588648014972},{"$f":"(KP47-'Case 5 - Drawdown'!KQ47)*EXP('Portfolio Return'!KP47)","v":20590.490406104745},{"$f":"(KQ47-'Case 5 - Drawdown'!KR47)*EXP('Portfolio Return'!KQ47)","v":8519.9196421598517},{"$f":"(KR47-'Case 5 - Drawdown'!KS47)*EXP('Portfolio Return'!KR47)","v":3120.3944422408663},{"$f":"(KS47-'Case 5 - Drawdown'!KT47)*EXP('Portfolio Return'!KS47)","v":5226.1528443581465},{"$f":"(KT47-'Case 5 - Drawdown'!KU47)*EXP('Portfolio Return'!KT47)","v":6232.9210607721689},{"$f":"(KU47-'Case 5 - Drawdown'!KV47)*EXP('Portfolio Return'!KU47)","v":5068.5730549918871},{"$f":"(KV47-'Case 5 - Drawdown'!KW47)*EXP('Portfolio Return'!KV47)","v":6288.1176113463298},{"$f":"(KW47-'Case 5 - Drawdown'!KX47)*EXP('Portfolio Return'!KW47)","v":9779.5955270214272},{"$f":"(KX47-'Case 5 - Drawdown'!KY47)*EXP('Portfolio Return'!KX47)","v":9389.6079521646134},{"$f":"(KY47-'Case 5 - Drawdown'!KZ47)*EXP('Portfolio Return'!KY47)","v":19682.092100756116},{"$f":"(KZ47-'Case 5 - Drawdown'!LA47)*EXP('Portfolio Return'!KZ47)","v":12375.786410382663},{"$f":"(LA47-'Case 5 - Drawdown'!LB47)*EXP('Portfolio Return'!LA47)","v":4974.2096680611585},{"$f":"(LB47-'Case 5 - Drawdown'!LC47)*EXP('Portfolio Return'!LB47)","v":5187.6730972712685},{"$f":"(LC47-'Case 5 - Drawdown'!LD47)*EXP('Portfolio Return'!LC47)","v":5375.7262853422872},{"$f":"(LD47-'Case 5 - Drawdown'!LE47)*EXP('Portfolio Return'!LD47)","v":19165.741979899718},{"$f":"(LE47-'Case 5 - Drawdown'!LF47)*EXP('Portfolio Return'!LE47)","v":17302.436824088345},{"$f":"(LF47-'Case 5 - Drawdown'!LG47)*EXP('Portfolio Return'!LF47)","v":14577.004729134753},{"$f":"(LG47-'Case 5 - Drawdown'!LH47)*EXP('Portfolio Return'!LG47)","v":10887.141469972996},{"$f":"(LH47-'Case 5 - Drawdown'!LI47)*EXP('Portfolio Return'!LH47)","v":4353.744943376114},{"$f":"(LI47-'Case 5 - Drawdown'!LJ47)*EXP('Portfolio Return'!LI47)","v":8055.0916790569163},{"$f":"(LJ47-'Case 5 - Drawdown'!LK47)*EXP('Portfolio Return'!LJ47)","v":6225.708950209063},{"$f":"(LK47-'Case 5 - Drawdown'!LL47)*EXP('Portfolio Return'!LK47)","v":11524.301719474222},{"$f":"(LL47-'Case 5 - Drawdown'!LM47)*EXP('Portfolio Return'!LL47)","v":9700.9427396208557},{"$f":"(LM47-'Case 5 - Drawdown'!LN47)*EXP('Portfolio Return'!LM47)","v":15796.617876347565},{"$f":"(LN47-'Case 5 - Drawdown'!LO47)*EXP('Portfolio Return'!LN47)","v":5980.1551879052904},{"$f":"(LO47-'Case 5 - Drawdown'!LP47)*EXP('Portfolio Return'!LO47)","v":4206.7791695902943},{"$f":"(LP47-'Case 5 - Drawdown'!LQ47)*EXP('Portfolio Return'!LP47)","v":4804.6072389370311},{"$f":"(LQ47-'Case 5 - Drawdown'!LR47)*EXP('Portfolio Return'!LQ47)","v":6175.3060888234468},{"$f":"(LR47-'Case 5 - Drawdown'!LS47)*EXP('Portfolio Return'!LR47)","v":10465.678742753931},{"$f":"(LS47-'Case 5 - Drawdown'!LT47)*EXP('Portfolio Return'!LS47)","v":6844.8435925885215},{"$f":"(LT47-'Case 5 - Drawdown'!LU47)*EXP('Portfolio Return'!LT47)","v":15116.865587661485},{"$f":"(LU47-'Case 5 - Drawdown'!LV47)*EXP('Portfolio Return'!LU47)","v":4736.4324110825446},{"$f":"(LV47-'Case 5 - Drawdown'!LW47)*EXP('Portfolio Return'!LV47)","v":15171.912009204205},{"$f":"(LW47-'Case 5 - Drawdown'!LX47)*EXP('Portfolio Return'!LW47)","v":7273.3631267215187},{"$f":"(LX47-'Case 5 - Drawdown'!LY47)*EXP('Portfolio Return'!LX47)","v":17682.378812473911},{"$f":"(LY47-'Case 5 - Drawdown'!LZ47)*EXP('Portfolio Return'!LY47)","v":10211.247397502353},{"$f":"(LZ47-'Case 5 - Drawdown'!MA47)*EXP('Portfolio Return'!LZ47)","v":4900.2346876848605},{"$f":"(MA47-'Case 5 - Drawdown'!MB47)*EXP('Portfolio Return'!MA47)","v":10096.090791972212},{"$f":"(MB47-'Case 5 - Drawdown'!MC47)*EXP('Portfolio Return'!MB47)","v":3564.1195243006564},{"$f":"(MC47-'Case 5 - Drawdown'!MD47)*EXP('Portfolio Return'!MC47)","v":7339.8936616855372},{"$f":"(MD47-'Case 5 - Drawdown'!ME47)*EXP('Portfolio Return'!MD47)","v":5516.5458850490877},{"$f":"(ME47-'Case 5 - Drawdown'!MF47)*EXP('Portfolio Return'!ME47)","v":17666.043195539052},{"$f":"(MF47-'Case 5 - Drawdown'!MG47)*EXP('Portfolio Return'!MF47)","v":10135.852656780662},{"$f":"(MG47-'Case 5 - Drawdown'!MH47)*EXP('Portfolio Return'!MG47)","v":3094.9877931599262},{"$f":"(MH47-'Case 5 - Drawdown'!MI47)*EXP('Portfolio Return'!MH47)","v":10048.72755914867},{"$f":"(MI47-'Case 5 - Drawdown'!MJ47)*EXP('Portfolio Return'!MI47)","v":5241.5281190238429},{"$f":"(MJ47-'Case 5 - Drawdown'!MK47)*EXP('Portfolio Return'!MJ47)","v":10209.447688563185},{"$f":"(MK47-'Case 5 - Drawdown'!ML47)*EXP('Portfolio Return'!MK47)","v":6858.6943117117535},{"$f":"(ML47-'Case 5 - Drawdown'!MM47)*EXP('Portfolio Return'!ML47)","v":7438.9205926527429},{"$f":"(MM47-'Case 5 - Drawdown'!MN47)*EXP('Portfolio Return'!MM47)","v":5477.5038776685524},{"$f":"(MN47-'Case 5 - Drawdown'!MO47)*EXP('Portfolio Return'!MN47)","v":8757.7326661626739},{"$f":"(MO47-'Case 5 - Drawdown'!MP47)*EXP('Portfolio Return'!MO47)","v":12985.419350402512},{"$f":"(MP47-'Case 5 - Drawdown'!MQ47)*EXP('Portfolio Return'!MP47)","v":13161.115708974601},{"$f":"(MQ47-'Case 5 - Drawdown'!MR47)*EXP('Portfolio Return'!MQ47)","v":6261.2053161502008},{"$f":"(MR47-'Case 5 - Drawdown'!MS47)*EXP('Portfolio Return'!MR47)","v":13144.822308576053},{"$f":"(MS47-'Case 5 - Drawdown'!MT47)*EXP('Portfolio Return'!MS47)","v":8697.6984709360004},{"$f":"(MT47-'Case 5 - Drawdown'!MU47)*EXP('Portfolio Return'!MT47)","v":5500.9354713934245},{"$f":"(MU47-'Case 5 - Drawdown'!MV47)*EXP('Portfolio Return'!MU47)","v":17794.280037519318},{"$f":"(MV47-'Case 5 - Drawdown'!MW47)*EXP('Portfolio Return'!MV47)","v":5474.4448299995593},{"$f":"(MW47-'Case 5 - Drawdown'!MX47)*EXP('Portfolio Return'!MW47)","v":8971.9173286272944},{"$f":"(MX47-'Case 5 - Drawdown'!MY47)*EXP('Portfolio Return'!MX47)","v":12337.86194032033},{"$f":"(MY47-'Case 5 - Drawdown'!MZ47)*EXP('Portfolio Return'!MY47)","v":8433.749289347852},{"$f":"(MZ47-'Case 5 - Drawdown'!NA47)*EXP('Portfolio Return'!MZ47)","v":7334.7896249551031},{"$f":"(NA47-'Case 5 - Drawdown'!NB47)*EXP('Portfolio Return'!NA47)","v":17033.210939098964},{"$f":"(NB47-'Case 5 - Drawdown'!NC47)*EXP('Portfolio Return'!NB47)","v":10557.509966655376},{"$f":"(NC47-'Case 5 - Drawdown'!ND47)*EXP('Portfolio Return'!NC47)","v":7647.9258286016193},{"$f":"(ND47-'Case 5 - Drawdown'!NE47)*EXP('Portfolio Return'!ND47)","v":14947.882711208109},{"$f":"(NE47-'Case 5 - Drawdown'!NF47)*EXP('Portfolio Return'!NE47)","v":7111.6020281521351},{"$f":"(NF47-'Case 5 - Drawdown'!NG47)*EXP('Portfolio Return'!NF47)","v":17056.422052324728},{"$f":"(NG47-'Case 5 - Drawdown'!NH47)*EXP('Portfolio Return'!NG47)","v":5305.4316874399756},{"$f":"(NH47-'Case 5 - Drawdown'!NI47)*EXP('Portfolio Return'!NH47)","v":9274.7513620684458},{"$f":"(NI47-'Case 5 - Drawdown'!NJ47)*EXP('Portfolio Return'!NI47)","v":9315.4849787683997},{"$f":"(NJ47-'Case 5 - Drawdown'!NK47)*EXP('Portfolio Return'!NJ47)","v":15046.990491821238},{"$f":"(NK47-'Case 5 - Drawdown'!NL47)*EXP('Portfolio Return'!NK47)","v":10156.455083623079},{"$f":"(NL47-'Case 5 - Drawdown'!NM47)*EXP('Portfolio Return'!NL47)","v":4461.9075225667293},{"$f":"(NM47-'Case 5 - Drawdown'!NN47)*EXP('Portfolio Return'!NM47)","v":16966.012888288249},{"$f":"(NN47-'Case 5 - Drawdown'!NO47)*EXP('Portfolio Return'!NN47)","v":5278.3020161724562},{"$f":"(NO47-'Case 5 - Drawdown'!NP47)*EXP('Portfolio Return'!NO47)","v":7701.8741386938382},{"$f":"(NP47-'Case 5 - Drawdown'!NQ47)*EXP('Portfolio Return'!NP47)","v":5880.9641379075829},{"$f":"(NQ47-'Case 5 - Drawdown'!NR47)*EXP('Portfolio Return'!NQ47)","v":7193.7186566509299},{"$f":"(NR47-'Case 5 - Drawdown'!NS47)*EXP('Portfolio Return'!NR47)","v":6923.4005847492836},{"$f":"(NS47-'Case 5 - Drawdown'!NT47)*EXP('Portfolio Return'!NS47)","v":16884.259910770455},{"$f":"(NT47-'Case 5 - Drawdown'!NU47)*EXP('Portfolio Return'!NT47)","v":8643.6394845469731},{"$f":"(NU47-'Case 5 - Drawdown'!NV47)*EXP('Portfolio Return'!NU47)","v":7632.6831101465286},{"$f":"(NV47-'Case 5 - Drawdown'!NW47)*EXP('Portfolio Return'!NV47)","v":14617.974949551139},{"$f":"(NW47-'Case 5 - Drawdown'!NX47)*EXP('Portfolio Return'!NW47)","v":6670.7688861568658},{"$f":"(NX47-'Case 5 - Drawdown'!NY47)*EXP('Portfolio Return'!NX47)","v":8169.0524673586451},{"$f":"(NY47-'Case 5 - Drawdown'!NZ47)*EXP('Portfolio Return'!NY47)","v":12201.673013743743},{"$f":"(NZ47-'Case 5 - Drawdown'!OA47)*EXP('Portfolio Return'!NZ47)","v":4649.4248047245082},{"$f":"(OA47-'Case 5 - Drawdown'!OB47)*EXP('Portfolio Return'!OA47)","v":6156.3021786978497},{"$f":"(OB47-'Case 5 - Drawdown'!OC47)*EXP('Portfolio Return'!OB47)","v":5126.4112143882758},{"$f":"(OC47-'Case 5 - Drawdown'!OD47)*EXP('Portfolio Return'!OC47)","v":9025.4373970713077},{"$f":"(OD47-'Case 5 - Drawdown'!OE47)*EXP('Portfolio Return'!OD47)","v":6061.3098902927741},{"$f":"(OE47-'Case 5 - Drawdown'!OF47)*EXP('Portfolio Return'!OE47)","v":6039.7760923897868},{"$f":"(OF47-'Case 5 - Drawdown'!OG47)*EXP('Portfolio Return'!OF47)","v":17837.732790099431},{"$f":"(OG47-'Case 5 - Drawdown'!OH47)*EXP('Portfolio Return'!OG47)","v":8877.4745692415854},{"$f":"(OH47-'Case 5 - Drawdown'!OI47)*EXP('Portfolio Return'!OH47)","v":3654.1206617762709},{"$f":"(OI47-'Case 5 - Drawdown'!OJ47)*EXP('Portfolio Return'!OI47)","v":10110.240880309533},{"$f":"(OJ47-'Case 5 - Drawdown'!OK47)*EXP('Portfolio Return'!OJ47)","v":8373.6826662449766},{"$f":"(OK47-'Case 5 - Drawdown'!OL47)*EXP('Portfolio Return'!OK47)","v":4771.7434128228124},{"$f":"(OL47-'Case 5 - Drawdown'!OM47)*EXP('Portfolio Return'!OL47)","v":4424.1597256113446},{"$f":"(OM47-'Case 5 - Drawdown'!ON47)*EXP('Portfolio Return'!OM47)","v":2529.8180635091885},{"$f":"(ON47-'Case 5 - Drawdown'!OO47)*EXP('Portfolio Return'!ON47)","v":9387.3678187795867},{"$f":"(OO47-'Case 5 - Drawdown'!OP47)*EXP('Portfolio Return'!OO47)","v":3894.7208612132176},{"$f":"(OP47-'Case 5 - Drawdown'!OQ47)*EXP('Portfolio Return'!OP47)","v":14506.813459714193},{"$f":"(OQ47-'Case 5 - Drawdown'!OR47)*EXP('Portfolio Return'!OQ47)","v":8247.3964754993758},{"$f":"(OR47-'Case 5 - Drawdown'!OS47)*EXP('Portfolio Return'!OR47)","v":7169.5770574045146},{"$f":"(OS47-'Case 5 - Drawdown'!OT47)*EXP('Portfolio Return'!OS47)","v":6305.6033834067593},{"$f":"(OT47-'Case 5 - Drawdown'!OU47)*EXP('Portfolio Return'!OT47)","v":10777.174653341353},{"$f":"(OU47-'Case 5 - Drawdown'!OV47)*EXP('Portfolio Return'!OU47)","v":6601.4089271492512},{"$f":"(OV47-'Case 5 - Drawdown'!OW47)*EXP('Portfolio Return'!OV47)","v":4841.135197184738},{"$f":"(OW47-'Case 5 - Drawdown'!OX47)*EXP('Portfolio Return'!OW47)","v":5755.0404471003312},{"$f":"(OX47-'Case 5 - Drawdown'!OY47)*EXP('Portfolio Return'!OX47)","v":7229.6240991284221},{"$f":"(OY47-'Case 5 - Drawdown'!OZ47)*EXP('Portfolio Return'!OY47)","v":6907.1708766389247},{"$f":"(OZ47-'Case 5 - Drawdown'!PA47)*EXP('Portfolio Return'!OZ47)","v":13861.093198100214},{"$f":"(PA47-'Case 5 - Drawdown'!PB47)*EXP('Portfolio Return'!PA47)","v":5682.5204298726603},{"$f":"(PB47-'Case 5 - Drawdown'!PC47)*EXP('Portfolio Return'!PB47)","v":8425.8995971864497},{"$f":"(PC47-'Case 5 - Drawdown'!PD47)*EXP('Portfolio Return'!PC47)","v":16267.889983688932},{"$f":"(PD47-'Case 5 - Drawdown'!PE47)*EXP('Portfolio Return'!PD47)","v":29152.895597169514},{"$f":"(PE47-'Case 5 - Drawdown'!PF47)*EXP('Portfolio Return'!PE47)","v":5410.9029079366228},{"$f":"(PF47-'Case 5 - Drawdown'!PG47)*EXP('Portfolio Return'!PF47)","v":10988.367775903673},{"$f":"(PG47-'Case 5 - Drawdown'!PH47)*EXP('Portfolio Return'!PG47)","v":7702.6007110806931},{"$f":"(PH47-'Case 5 - Drawdown'!PI47)*EXP('Portfolio Return'!PH47)","v":5540.8625021279622},{"$f":"(PI47-'Case 5 - Drawdown'!PJ47)*EXP('Portfolio Return'!PI47)","v":15550.583447473466},{"$f":"(PJ47-'Case 5 - Drawdown'!PK47)*EXP('Portfolio Return'!PJ47)","v":13803.217742061968},{"$f":"(PK47-'Case 5 - Drawdown'!PL47)*EXP('Portfolio Return'!PK47)","v":12977.155064233137},{"$f":"(PL47-'Case 5 - Drawdown'!PM47)*EXP('Portfolio Return'!PL47)","v":11461.458624878134},{"$f":"(PM47-'Case 5 - Drawdown'!PN47)*EXP('Portfolio Return'!PM47)","v":6262.2984598835546},{"$f":"(PN47-'Case 5 - Drawdown'!PO47)*EXP('Portfolio Return'!PN47)","v":7829.1222309624245},{"$f":"(PO47-'Case 5 - Drawdown'!PP47)*EXP('Portfolio Return'!PO47)","v":15004.407466358734},{"$f":"(PP47-'Case 5 - Drawdown'!PQ47)*EXP('Portfolio Return'!PP47)","v":13011.177094032166},{"$f":"(PQ47-'Case 5 - Drawdown'!PR47)*EXP('Portfolio Return'!PQ47)","v":15252.26339493952},{"$f":"(PR47-'Case 5 - Drawdown'!PS47)*EXP('Portfolio Return'!PR47)","v":11000.438515777367},{"$f":"(PS47-'Case 5 - Drawdown'!PT47)*EXP('Portfolio Return'!PS47)","v":13719.388273727085},{"$f":"(PT47-'Case 5 - Drawdown'!PU47)*EXP('Portfolio Return'!PT47)","v":8136.955037736434},{"$f":"(PU47-'Case 5 - Drawdown'!PV47)*EXP('Portfolio Return'!PU47)","v":13289.031599034925},{"$f":"(PV47-'Case 5 - Drawdown'!PW47)*EXP('Portfolio Return'!PV47)","v":15612.448055449955},{"$f":"(PW47-'Case 5 - Drawdown'!PX47)*EXP('Portfolio Return'!PW47)","v":5872.297480988891},{"$f":"(PX47-'Case 5 - Drawdown'!PY47)*EXP('Portfolio Return'!PX47)","v":5008.6729346881302},{"$f":"(PY47-'Case 5 - Drawdown'!PZ47)*EXP('Portfolio Return'!PY47)","v":15315.084384892789},{"$f":"(PZ47-'Case 5 - Drawdown'!QA47)*EXP('Portfolio Return'!PZ47)","v":7670.1522350268933},{"$f":"(QA47-'Case 5 - Drawdown'!QB47)*EXP('Portfolio Return'!QA47)","v":7396.5143247995966},{"$f":"(QB47-'Case 5 - Drawdown'!QC47)*EXP('Portfolio Return'!QB47)","v":6123.1561321189838},{"$f":"(QC47-'Case 5 - Drawdown'!QD47)*EXP('Portfolio Return'!QC47)","v":3203.1236571289664},{"$f":"(QD47-'Case 5 - Drawdown'!QE47)*EXP('Portfolio Return'!QD47)","v":7145.4127963703586},{"$f":"(QE47-'Case 5 - Drawdown'!QF47)*EXP('Portfolio Return'!QE47)","v":9972.1231121744731},{"$f":"(QF47-'Case 5 - Drawdown'!QG47)*EXP('Portfolio Return'!QF47)","v":8221.3953712240218},{"$f":"(QG47-'Case 5 - Drawdown'!QH47)*EXP('Portfolio Return'!QG47)","v":4758.0195264985041},{"$f":"(QH47-'Case 5 - Drawdown'!QI47)*EXP('Portfolio Return'!QH47)","v":5209.9828350502321},{"$f":"(QI47-'Case 5 - Drawdown'!QJ47)*EXP('Portfolio Return'!QI47)","v":11664.901408404468},{"$f":"(QJ47-'Case 5 - Drawdown'!QK47)*EXP('Portfolio Return'!QJ47)","v":4707.3530782218759},{"$f":"(QK47-'Case 5 - Drawdown'!QL47)*EXP('Portfolio Return'!QK47)","v":9704.646228688358},{"$f":"(QL47-'Case 5 - Drawdown'!QM47)*EXP('Portfolio Return'!QL47)","v":16419.599468991539},{"$f":"(QM47-'Case 5 - Drawdown'!QN47)*EXP('Portfolio Return'!QM47)","v":5567.1449157511561},{"$f":"(QN47-'Case 5 - Drawdown'!QO47)*EXP('Portfolio Return'!QN47)","v":8423.3903171620132},{"$f":"(QO47-'Case 5 - Drawdown'!QP47)*EXP('Portfolio Return'!QO47)","v":5440.8644149712081},{"$f":"(QP47-'Case 5 - Drawdown'!QQ47)*EXP('Portfolio Return'!QP47)","v":5582.6024672352514},{"$f":"(QQ47-'Case 5 - Drawdown'!QR47)*EXP('Portfolio Return'!QQ47)","v":3240.94274367758},{"$f":"(QR47-'Case 5 - Drawdown'!QS47)*EXP('Portfolio Return'!QR47)","v":9123.0360245631018},{"$f":"(QS47-'Case 5 - Drawdown'!QT47)*EXP('Portfolio Return'!QS47)","v":15689.093408908007},{"$f":"(QT47-'Case 5 - Drawdown'!QU47)*EXP('Portfolio Return'!QT47)","v":10116.031185060867},{"$f":"(QU47-'Case 5 - Drawdown'!QV47)*EXP('Portfolio Return'!QU47)","v":10842.077487183704},{"$f":"(QV47-'Case 5 - Drawdown'!QW47)*EXP('Portfolio Return'!QV47)","v":12160.615049440974},{"$f":"(QW47-'Case 5 - Drawdown'!QX47)*EXP('Portfolio Return'!QW47)","v":2867.2126991492191},{"$f":"(QX47-'Case 5 - Drawdown'!QY47)*EXP('Portfolio Return'!QX47)","v":6916.3125811025593},{"$f":"(QY47-'Case 5 - Drawdown'!QZ47)*EXP('Portfolio Return'!QY47)","v":2804.214265333881},{"$f":"(QZ47-'Case 5 - Drawdown'!RA47)*EXP('Portfolio Return'!QZ47)","v":5656.185720695179},{"$f":"(RA47-'Case 5 - Drawdown'!RB47)*EXP('Portfolio Return'!RA47)","v":11956.587164481889},{"$f":"(RB47-'Case 5 - Drawdown'!RC47)*EXP('Portfolio Return'!RB47)","v":10412.857649774589},{"$f":"(RC47-'Case 5 - Drawdown'!RD47)*EXP('Portfolio Return'!RC47)","v":8710.5681623977998},{"$f":"(RD47-'Case 5 - Drawdown'!RE47)*EXP('Portfolio Return'!RD47)","v":15632.136886332933},{"$f":"(RE47-'Case 5 - Drawdown'!RF47)*EXP('Portfolio Return'!RE47)","v":6285.10490138147},{"$f":"(RF47-'Case 5 - Drawdown'!RG47)*EXP('Portfolio Return'!RF47)","v":9403.3261341558045},{"$f":"(RG47-'Case 5 - Drawdown'!RH47)*EXP('Portfolio Return'!RG47)","v":4099.6756717049439},{"$f":"(RH47-'Case 5 - Drawdown'!RI47)*EXP('Portfolio Return'!RH47)","v":5045.6220299368324},{"$f":"(RI47-'Case 5 - Drawdown'!RJ47)*EXP('Portfolio Return'!RI47)","v":7864.2422925131359},{"$f":"(RJ47-'Case 5 - Drawdown'!RK47)*EXP('Portfolio Return'!RJ47)","v":9072.023382428988},{"$f":"(RK47-'Case 5 - Drawdown'!RL47)*EXP('Portfolio Return'!RK47)","v":6236.9990911339128},{"$f":"(RL47-'Case 5 - Drawdown'!RM47)*EXP('Portfolio Return'!RL47)","v":5129.0861514945254},{"$f":"(RM47-'Case 5 - Drawdown'!RN47)*EXP('Portfolio Return'!RM47)","v":9855.1297254652418},{"$f":"(RN47-'Case 5 - Drawdown'!RO47)*EXP('Portfolio Return'!RN47)","v":4175.8444421641634},{"$f":"(RO47-'Case 5 - Drawdown'!RP47)*EXP('Portfolio Return'!RO47)","v":19660.134346683633},{"$f":"(RP47-'Case 5 - Drawdown'!RQ47)*EXP('Portfolio Return'!RP47)","v":6406.7430320015592},{"$f":"(RQ47-'Case 5 - Drawdown'!RR47)*EXP('Portfolio Return'!RQ47)","v":16985.309607593346},{"$f":"(RR47-'Case 5 - Drawdown'!RS47)*EXP('Portfolio Return'!RR47)","v":7860.5919387670083},{"$f":"(RS47-'Case 5 - Drawdown'!RT47)*EXP('Portfolio Return'!RS47)","v":7885.6698386440839},{"$f":"(RT47-'Case 5 - Drawdown'!RU47)*EXP('Portfolio Return'!RT47)","v":9611.5252864188169},{"$f":"(RU47-'Case 5 - Drawdown'!RV47)*EXP('Portfolio Return'!RU47)","v":7278.2444926102817},{"$f":"(RV47-'Case 5 - Drawdown'!RW47)*EXP('Portfolio Return'!RV47)","v":6895.7918629663945},{"$f":"(RW47-'Case 5 - Drawdown'!RX47)*EXP('Portfolio Return'!RW47)","v":8493.4164729984623},{"$f":"(RX47-'Case 5 - Drawdown'!RY47)*EXP('Portfolio Return'!RX47)","v":21985.553792292481},{"$f":"(RY47-'Case 5 - Drawdown'!RZ47)*EXP('Portfolio Return'!RY47)","v":14127.829632404444},{"$f":"(RZ47-'Case 5 - Drawdown'!SA47)*EXP('Portfolio Return'!RZ47)","v":6533.4368504396125},{"$f":"(SA47-'Case 5 - Drawdown'!SB47)*EXP('Portfolio Return'!SA47)","v":5978.6369661152949},{"$f":"(SB47-'Case 5 - Drawdown'!SC47)*EXP('Portfolio Return'!SB47)","v":5381.9046071008197},{"$f":"(SC47-'Case 5 - Drawdown'!SD47)*EXP('Portfolio Return'!SC47)","v":12466.820202112936},{"$f":"(SD47-'Case 5 - Drawdown'!SE47)*EXP('Portfolio Return'!SD47)","v":6835.1218356814261},{"$f":"(SE47-'Case 5 - Drawdown'!SF47)*EXP('Portfolio Return'!SE47)","v":8214.712367945498},{"$f":"(SF47-'Case 5 - Drawdown'!SG47)*EXP('Portfolio Return'!SF47)","v":4017.1771955679947},{"$f":"(SG47-'Case 5 - Drawdown'!SH47)*EXP('Portfolio Return'!SG47)","v":9431.6223802450077}]

{"sheet":"Case 5 - Drawdown","index":26,"n_rows":48,"n_cols":502,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Drawdown"]
["Year","Min drawdown",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"INDEX('Minimum Drawdown Rule'!$C$3:$C$50, SUMPRODUCT(--(Inputs!$C$4+'Case 5 - Drawdown'!$A3<='Minimum Drawdown Rule'!$B$3:$B$50), --(Inputs!$C$4+'Case 5 - Drawdown'!$A3>='Minimum Drawdown Rule'!$A$3:$A$50), ROW($A$1:$A$48)))","v":0.05},{"$f":"'Case 5 - Residual Benefit'!B3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!C3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!D3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!E3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!F3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!G3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!H3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!I3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!J3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!K3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!L3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!M3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!N3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!O3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!P3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!Q3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!R3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!S3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!T3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!U3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!V3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!W3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!X3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!Y3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!Z3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!AZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!BZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!CZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!DZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!ED3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!ER3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!ES3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!ET3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!EZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!FZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!GZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!HZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!ID3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!II3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!IZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!JZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!KZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!LZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!ME3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!ML3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!MZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!ND3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!NZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!ON3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!OZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!PZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!QZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RG3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RH3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RI3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RJ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RK3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RL3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RM3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RN3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RO3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RP3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RQ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RR3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RS3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RT3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RU3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RV3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RW3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RX3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RY3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!RZ3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!SA3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!SB3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!SC3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!SD3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!SE3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!SF3*$B3","v":12500},{"$f":"'Case 5 - Residual Benefit'!SG3*$B3","v":12500}]
[12,{"$f":"INDEX('Minimum Drawdown Rule'!$C$3:$C$50, SUMPRODUCT(--(Inputs!$C$4+'Case 5 - Drawdown'!$A15<='Minimum Drawdown Rule'!$B$3:$B$50), --(Inputs!$C$4+'Case 5 - Drawdown'!$A15>='Minimum Drawdown Rule'!$A$3:$A$50), ROW($A$1:$A$48)))","v":0.06},{"$f":"'Case 5 - Residual Benefit'!B15*$B15","v":10472.732292051296},{"$f":"'Case 5 - Residual Benefit'!C15*$B15","v":10141.742465705936},{"$f":"'Case 5 - Residual Benefit'!D15*$B15","v":10225.259346749017},{"$f":"'Case 5 - Residual Benefit'!E15*$B15","v":8006.2452257687019},{"$f":"'Case 5 - Residual Benefit'!F15*$B15","v":14187.930382981864},{"$f":"'Case 5 - Residual Benefit'!G15*$B15","v":14393.093488732375},{"$f":"'Case 5 - Residual Benefit'!H15*$B15","v":12696.594367134863},{"$f":"'Case 5 - Residual Benefit'!I15*$B15","v":8160.7260352507456},{"$f":"'Case 5 - Residual Benefit'!J15*$B15","v":4742.5771058120072},{"$f":"'Case 5 - Residual Benefit'!K15*$B15","v":13038.216227596315},{"$f":"'Case 5 - Residual Benefit'!L15*$B15","v":8129.4725774046547},{"$f":"'Case 5 - Residual Benefit'!M15*$B15","v":12081.727230393442},{"$f":"'Case 5 - Residual Benefit'!N15*$B15","v":8877.0429866919021},{"$f":"'Case 5 - Residual Benefit'!O15*$B15","v":9690.0443880654093},{"$f":"'Case 5 - Residual Benefit'!P15*$B15","v":7234.1953194391153},{"$f":"'Case 5 - Residual Benefit'!Q15*$B15","v":14558.961276762044},{"$f":"'Case 5 - Residual Benefit'!R15*$B15","v":15056.907262028353},{"$f":"'Case 5 - Residual Benefit'!S15*$B15","v":9890.0691630479396},{"$f":"'Case 5 - Residual Benefit'!T15*$B15","v":10894.437737911758},{"$f":"'Case 5 - Residual Benefit'!U15*$B15","v":11363.464301008555},{"$f":"'Case 5 - Residual Benefit'!V15*$B15","v":10812.040048591027},{"$f":"'Case 5 - Residual Benefit'!W15*$B15","v":7716.2459075654588},{"$f":"'Case 5 - Residual Benefit'!X15*$B15","v":17056.80174498722},{"$f":"'Case 5 - Residual Benefit'!Y15*$B15","v":8251.3117390511306},{"$f":"'Case 5 - Residual Benefit'!Z15*$B15","v":10688.917662283093},{"$f":"'Case 5 - Residual Benefit'!AA15*$B15","v":10606.527232799828},{"$f":"'Case 5 - Residual Benefit'!AB15*$B15","v":11481.827276418302},{"$f":"'Case 5 - Residual Benefit'!AC15*$B15","v":7568.504056540417},{"$f":"'Case 5 - Residual Benefit'!AD15*$B15","v":9016.3000218016641},{"$f":"'Case 5 - Residual Benefit'!AE15*$B15","v":9704.0269310850981},{"$f":"'Case 5 - Residual Benefit'!AF15*$B15","v":9606.3059998212775},{"$f":"'Case 5 - Residual Benefit'!AG15*$B15","v":8231.1177825965769},{"$f":"'Case 5 - Residual Benefit'!AH15*$B15","v":8889.3520141284371},{"$f":"'Case 5 - Residual Benefit'!AI15*$B15","v":10328.072893624723},{"$f":"'Case 5 - Residual Benefit'!AJ15*$B15","v":8499.9960158738486},{"$f":"'Case 5 - Residual Benefit'!AK15*$B15","v":7957.1825727723872},{"$f":"'Case 5 - Residual Benefit'!AL15*$B15","v":11058.820800305919},{"$f":"'Case 5 - Residual Benefit'!AM15*$B15","v":14749.070033328149},{"$f":"'Case 5 - Residual Benefit'!AN15*$B15","v":10967.175814463702},{"$f":"'Case 5 - Residual Benefit'!AO15*$B15","v":8847.8576880951623},{"$f":"'Case 5 - Residual Benefit'!AP15*$B15","v":14272.935253019907},{"$f":"'Case 5 - Residual Benefit'!AQ15*$B15","v":14222.330174507475},{"$f":"'Case 5 - Residual Benefit'!AR15*$B15","v":11705.296940831409},{"$f":"'Case 5 - Residual Benefit'!AS15*$B15","v":11191.900363718445},{"$f":"'Case 5 - Residual Benefit'!AT15*$B15","v":13581.827907693081},{"$f":"'Case 5 - Residual Benefit'!AU15*$B15","v":7834.0676064570116},{"$f":"'Case 5 - Residual Benefit'!AV15*$B15","v":9104.2464605221303},{"$f":"'Case 5 - Residual Benefit'!AW15*$B15","v":7275.4225870445516},{"$f":"'Case 5 - Residual Benefit'!AX15*$B15","v":13342.730291468843},{"$f":"'Case 5 - Residual Benefit'!AY15*$B15","v":8328.6115718801539},{"$f":"'Case 5 - Residual Benefit'!AZ15*$B15","v":13320.123087387983},{"$f":"'Case 5 - Residual Benefit'!BA15*$B15","v":8852.9813723983043},{"$f":"'Case 5 - Residual Benefit'!BB15*$B15","v":5976.7263287381729},{"$f":"'Case 5 - Residual Benefit'!BC15*$B15","v":11760.454772994099},{"$f":"'Case 5 - Residual Benefit'!BD15*$B15","v":12379.720897972009},{"$f":"'Case 5 - Residual Benefit'!BE15*$B15","v":7376.3238771628839},{"$f":"'Case 5 - Residual Benefit'!BF15*$B15","v":12978.269238444225},{"$f":"'Case 5 - Residual Benefit'!BG15*$B15","v":9229.927978524589},{"$f":"'Case 5 - Residual Benefit'!BH15*$B15","v":6793.3348368807656},{"$f":"'Case 5 - Residual Benefit'!BI15*$B15","v":9450.6247044522734},{"$f":"'Case 5 - Residual Benefit'!BJ15*$B15","v":7505.2518977838381},{"$f":"'Case 5 - Residual Benefit'!BK15*$B15","v":14276.68780850628},{"$f":"'Case 5 - Residual Benefit'!BL15*$B15","v":7765.8878711149855},{"$f":"'Case 5 - Residual Benefit'!BM15*$B15","v":5311.9186564651227},{"$f":"'Case 5 - Residual Benefit'!BN15*$B15","v":12619.550680557915},{"$f":"'Case 5 - Residual Benefit'!BO15*$B15","v":7759.2212187086006},{"$f":"'Case 5 - Residual Benefit'!BP15*$B15","v":13991.417696850267},{"$f":"'Case 5 - Residual Benefit'!BQ15*$B15","v":12471.361855186286},{"$f":"'Case 5 - Residual Benefit'!BR15*$B15","v":14749.077751159231},{"$f":"'Case 5 - Residual Benefit'!BS15*$B15","v":9498.7239907503226},{"$f":"'Case 5 - Residual Benefit'!BT15*$B15","v":10165.62358365971},{"$f":"'Case 5 - Residual Benefit'!BU15*$B15","v":8080.5585969435297},{"$f":"'Case 5 - Residual Benefit'!BV15*$B15","v":8433.9101399836545},{"$f":"'Case 5 - Residual Benefit'!BW15*$B15","v":7740.8937276628321},{"$f":"'Case 5 - Residual Benefit'!BX15*$B15","v":9891.6304885798872},{"$f":"'Case 5 - Residual Benefit'!BY15*$B15","v":13533.096801753256},{"$f":"'Case 5 - Residual Benefit'!BZ15*$B15","v":10725.289363075482},{"$f":"'Case 5 - Residual Benefit'!CA15*$B15","v":11151.845691343682},{"$f":"'Case 5 - Residual Benefit'!CB15*$B15","v":14383.195124341542},{"$f":"'Case 5 - Residual Benefit'!CC15*$B15","v":10897.55517597443},{"$f":"'Case 5 - Residual Benefit'!CD15*$B15","v":20800.200525033317},{"$f":"'Case 5 - Residual Benefit'!CE15*$B15","v":9081.1604449973747},{"$f":"'Case 5 - Residual Benefit'!CF15*$B15","v":14000.964531578131},{"$f":"'Case 5 - Residual Benefit'!CG15*$B15","v":13297.006384298284},{"$f":"'Case 5 - Residual Benefit'!CH15*$B15","v":12737.372017837155},{"$f":"'Case 5 - Residual Benefit'!CI15*$B15","v":12428.84647812685},{"$f":"'Case 5 - Residual Benefit'!CJ15*$B15","v":15348.825038763889},{"$f":"'Case 5 - Residual Benefit'!CK15*$B15","v":12222.455652404098},{"$f":"'Case 5 - Residual Benefit'!CL15*$B15","v":14753.674321151004},{"$f":"'Case 5 - Residual Benefit'!CM15*$B15","v":7178.2058576705576},{"$f":"'Case 5 - Residual Benefit'!CN15*$B15","v":11396.754636206919},{"$f":"'Case 5 - Residual Benefit'!CO15*$B15","v":13452.806529366495},{"$f":"'Case 5 - Residual Benefit'!CP15*$B15","v":18339.226995511468},{"$f":"'Case 5 - Residual Benefit'!CQ15*$B15","v":6987.1422111598195},{"$f":"'Case 5 - Residual Benefit'!CR15*$B15","v":13188.166937207414},{"$f":"'Case 5 - Residual Benefit'!CS15*$B15","v":10992.276568511239},{"$f":"'Case 5 - Residual Benefit'!CT15*$B15","v":13866.044571494085},{"$f":"'Case 5 - Residual Benefit'!CU15*$B15","v":9120.7379330093991},{"$f":"'Case 5 - Residual Benefit'!CV15*$B15","v":16998.640736075693},{"$f":"'Case 5 - Residual Benefit'!CW15*$B15","v":16891.768024202374},{"$f":"'Case 5 - Residual Benefit'!CX15*$B15","v":9269.646920249992},{"$f":"'Case 5 - Residual Benefit'!CY15*$B15","v":17614.380870026514},{"$f":"'Case 5 - Residual Benefit'!CZ15*$B15","v":6757.6743018779862},{"$f":"'Case 5 - Residual Benefit'!DA15*$B15","v":12350.829311946116},{"$f":"'Case 5 - Residual Benefit'!DB15*$B15","v":12999.981989956999},{"$f":"'Case 5 - Residual Benefit'!DC15*$B15","v":11540.633177623844},{"$f":"'Case 5 - Residual Benefit'!DD15*$B15","v":8698.5299086285213},{"$f":"'Case 5 - Residual Benefit'!DE15*$B15","v":9650.0296600680867},{"$f":"'Case 5 - Residual Benefit'!DF15*$B15","v":7017.1441730706292},{"$f":"'Case 5 - Residual Benefit'!DG15*$B15","v":8479.8056937610017},{"$f":"'Case 5 - Residual Benefit'!DH15*$B15","v":10889.267488575726},{"$f":"'Case 5 - Residual Benefit'!DI15*$B15","v":14431.497221993885},{"$f":"'Case 5 - Residual Benefit'!DJ15*$B15","v":10515.843498050501},{"$f":"'Case 5 - Residual Benefit'!DK15*$B15","v":10206.385861062112},{"$f":"'Case 5 - Residual Benefit'!DL15*$B15","v":10569.725734741505},{"$f":"'Case 5 - Residual Benefit'!DM15*$B15","v":12255.868556386202},{"$f":"'Case 5 - Residual Benefit'!DN15*$B15","v":15821.745858099936},{"$f":"'Case 5 - Residual Benefit'!DO15*$B15","v":11720.119113793015},{"$f":"'Case 5 - Residual Benefit'!DP15*$B15","v":10270.085276995886},{"$f":"'Case 5 - Residual Benefit'!DQ15*$B15","v":29009.874340912818},{"$f":"'Case 5 - Residual Benefit'!DR15*$B15","v":10709.234535238622},{"$f":"'Case 5 - Residual Benefit'!DS15*$B15","v":17151.231196109053},{"$f":"'Case 5 - Residual Benefit'!DT15*$B15","v":11675.718725330455},{"$f":"'Case 5 - Residual Benefit'!DU15*$B15","v":9323.374735016112},{"$f":"'Case 5 - Residual Benefit'!DV15*$B15","v":11405.082242989176},{"$f":"'Case 5 - Residual Benefit'!DW15*$B15","v":12179.578689179794},{"$f":"'Case 5 - Residual Benefit'!DX15*$B15","v":14766.309734783019},{"$f":"'Case 5 - Residual Benefit'!DY15*$B15","v":9048.913519630185},{"$f":"'Case 5 - Residual Benefit'!DZ15*$B15","v":12600.471872102316},{"$f":"'Case 5 - Residual Benefit'!EA15*$B15","v":10992.020072598623},{"$f":"'Case 5 - Residual Benefit'!EB15*$B15","v":8590.85627022066},{"$f":"'Case 5 - Residual Benefit'!EC15*$B15","v":9369.7249986270472},{"$f":"'Case 5 - Residual Benefit'!ED15*$B15","v":10175.455819557117},{"$f":"'Case 5 - Residual Benefit'!EE15*$B15","v":11859.617583805099},{"$f":"'Case 5 - Residual Benefit'!EF15*$B15","v":10301.966373094001},{"$f":"'Case 5 - Residual Benefit'!EG15*$B15","v":13441.781286621186},{"$f":"'Case 5 - Residual Benefit'!EH15*$B15","v":10584.045971341586},{"$f":"'Case 5 - Residual Benefit'!EI15*$B15","v":6877.5238398185038},{"$f":"'Case 5 - Residual Benefit'!EJ15*$B15","v":11648.739253139003},{"$f":"'Case 5 - Residual Benefit'!EK15*$B15","v":10594.24394592831},{"$f":"'Case 5 - Residual Benefit'!EL15*$B15","v":7237.394245499524},{"$f":"'Case 5 - Residual Benefit'!EM15*$B15","v":14100.087038520154},{"$f":"'Case 5 - Residual Benefit'!EN15*$B15","v":17394.171433778127},{"$f":"'Case 5 - Residual Benefit'!EO15*$B15","v":18456.785375638534},{"$f":"'Case 5 - Residual Benefit'!EP15*$B15","v":8601.9049434867666},{"$f":"'Case 5 - Residual Benefit'!EQ15*$B15","v":8533.5323048182054},{"$f":"'Case 5 - Residual Benefit'!ER15*$B15","v":11807.477531349665},{"$f":"'Case 5 - Residual Benefit'!ES15*$B15","v":10981.800229809065},{"$f":"'Case 5 - Residual Benefit'!ET15*$B15","v":10455.990292782401},{"$f":"'Case 5 - Residual Benefit'!EU15*$B15","v":11357.580051426396},{"$f":"'Case 5 - Residual Benefit'!EV15*$B15","v":13593.037905939915},{"$f":"'Case 5 - Residual Benefit'!EW15*$B15","v":9568.9131774793568},{"$f":"'Case 5 - Residual Benefit'!EX15*$B15","v":12427.614619280583},{"$f":"'Case 5 - Residual Benefit'!EY15*$B15","v":8236.2634714692449},{"$f":"'Case 5 - Residual Benefit'!EZ15*$B15","v":7764.9748726446505},{"$f":"'Case 5 - Residual Benefit'!FA15*$B15","v":17596.086117700179},{"$f":"'Case 5 - Residual Benefit'!FB15*$B15","v":14260.233792224111},{"$f":"'Case 5 - Residual Benefit'!FC15*$B15","v":9820.5630367096637},{"$f":"'Case 5 - Residual Benefit'!FD15*$B15","v":13572.56262398563},{"$f":"'Case 5 - Residual Benefit'!FE15*$B15","v":11366.670165467742},{"$f":"'Case 5 - Residual Benefit'!FF15*$B15","v":10267.063795819737},{"$f":"'Case 5 - Residual Benefit'!FG15*$B15","v":7945.8365762389294},{"$f":"'Case 5 - Residual Benefit'!FH15*$B15","v":7842.5775573801302},{"$f":"'Case 5 - Residual Benefit'!FI15*$B15","v":13539.913252469263},{"$f":"'Case 5 - Residual Benefit'!FJ15*$B15","v":11466.025828504562},{"$f":"'Case 5 - Residual Benefit'!FK15*$B15","v":14676.200627760305},{"$f":"'Case 5 - Residual Benefit'!FL15*$B15","v":12199.363068088705},{"$f":"'Case 5 - Residual Benefit'!FM15*$B15","v":13916.400993657946},{"$f":"'Case 5 - Residual Benefit'!FN15*$B15","v":8360.257218730907},{"$f":"'Case 5 - Residual Benefit'!FO15*$B15","v":9595.0137863383807},{"$f":"'Case 5 - Residual Benefit'!FP15*$B15","v":11226.661741336835},{"$f":"'Case 5 - Residual Benefit'!FQ15*$B15","v":15276.02149950183},{"$f":"'Case 5 - Residual Benefit'!FR15*$B15","v":7603.2584336367117},{"$f":"'Case 5 - Residual Benefit'!FS15*$B15","v":10584.27219869611},{"$f":"'Case 5 - Residual Benefit'!FT15*$B15","v":11285.860966043152},{"$f":"'Case 5 - Residual Benefit'!FU15*$B15","v":9972.0302331090788},{"$f":"'Case 5 - Residual Benefit'!FV15*$B15","v":5708.2591067079811},{"$f":"'Case 5 - Residual Benefit'!FW15*$B15","v":13733.204209523472},{"$f":"'Case 5 - Residual Benefit'!FX15*$B15","v":15869.257043081128},{"$f":"'Case 5 - Residual Benefit'!FY15*$B15","v":13085.973858681306},{"$f":"'Case 5 - Residual Benefit'!FZ15*$B15","v":8259.9957803147572},{"$f":"'Case 5 - Residual Benefit'!GA15*$B15","v":9793.2651427518485},{"$f":"'Case 5 - Residual Benefit'!GB15*$B15","v":14588.268718568967},{"$f":"'Case 5 - Residual Benefit'!GC15*$B15","v":6804.0102118325713},{"$f":"'Case 5 - Residual Benefit'!GD15*$B15","v":13829.040819014239},{"$f":"'Case 5 - Residual Benefit'!GE15*$B15","v":9721.0806942652453},{"$f":"'Case 5 - Residual Benefit'!GF15*$B15","v":9157.1658276602775},{"$f":"'Case 5 - Residual Benefit'!GG15*$B15","v":11428.005013357884},{"$f":"'Case 5 - Residual Benefit'!GH15*$B15","v":8814.2513255216109},{"$f":"'Case 5 - Residual Benefit'!GI15*$B15","v":10041.41143892471},{"$f":"'Case 5 - Residual Benefit'!GJ15*$B15","v":8431.8597794434263},{"$f":"'Case 5 - Residual Benefit'!GK15*$B15","v":12411.947929136642},{"$f":"'Case 5 - Residual Benefit'!GL15*$B15","v":12757.518608460983},{"$f":"'Case 5 - Residual Benefit'!GM15*$B15","v":12748.113918144916},{"$f":"'Case 5 - Residual Benefit'!GN15*$B15","v":14156.463473343529},{"$f":"'Case 5 - Residual Benefit'!GO15*$B15","v":14003.326627205221},{"$f":"'Case 5 - Residual Benefit'!GP15*$B15","v":13943.569586870468},{"$f":"'Case 5 - Residual Benefit'!GQ15*$B15","v":9487.6693367284424},{"$f":"'Case 5 - Residual Benefit'!GR15*$B15","v":10364.478198251703},{"$f":"'Case 5 - Residual Benefit'!GS15*$B15","v":14099.138715550444},{"$f":"'Case 5 - Residual Benefit'!GT15*$B15","v":6828.461065657265},{"$f":"'Case 5 - Residual Benefit'!GU15*$B15","v":11734.570586771657},{"$f":"'Case 5 - Residual Benefit'!GV15*$B15","v":11119.37622786149},{"$f":"'Case 5 - Residual Benefit'!GW15*$B15","v":8755.0257137214212},{"$f":"'Case 5 - Residual Benefit'!GX15*$B15","v":18611.27403835372},{"$f":"'Case 5 - Residual Benefit'!GY15*$B15","v":10448.554581138964},{"$f":"'Case 5 - Residual Benefit'!GZ15*$B15","v":19552.506933381188},{"$f":"'Case 5 - Residual Benefit'!HA15*$B15","v":12409.124319395294},{"$f":"'Case 5 - Residual Benefit'!HB15*$B15","v":11353.832919948276},{"$f":"'Case 5 - Residual Benefit'!HC15*$B15","v":12256.169242728236},{"$f":"'Case 5 - Residual Benefit'!HD15*$B15","v":11885.59373381789},{"$f":"'Case 5 - Residual Benefit'!HE15*$B15","v":14752.009499077445},{"$f":"'Case 5 - Residual Benefit'!HF15*$B15","v":10490.374089421965},{"$f":"'Case 5 - Residual Benefit'!HG15*$B15","v":7469.5670542007447},{"$f":"'Case 5 - Residual Benefit'!HH15*$B15","v":7930.216233540873},{"$f":"'Case 5 - Residual Benefit'!HI15*$B15","v":10325.812151185964},{"$f":"'Case 5 - Residual Benefit'!HJ15*$B15","v":14657.679537733751},{"$f":"'Case 5 - Residual Benefit'!HK15*$B15","v":20589.998587964063},{"$f":"'Case 5 - Residual Benefit'!HL15*$B15","v":14332.864748774233},{"$f":"'Case 5 - Residual Benefit'!HM15*$B15","v":10774.78261161963},{"$f":"'Case 5 - Residual Benefit'!HN15*$B15","v":7419.7973771293964},{"$f":"'Case 5 - Residual Benefit'!HO15*$B15","v":9217.8827895087525},{"$f":"'Case 5 - Residual Benefit'!HP15*$B15","v":11847.999220768706},{"$f":"'Case 5 - Residual Benefit'!HQ15*$B15","v":8203.2709630831614},{"$f":"'Case 5 - Residual Benefit'!HR15*$B15","v":20212.335242754507},{"$f":"'Case 5 - Residual Benefit'!HS15*$B15","v":8582.6892473265489},{"$f":"'Case 5 - Residual Benefit'!HT15*$B15","v":14820.946114108367},{"$f":"'Case 5 - Residual Benefit'!HU15*$B15","v":8123.4997148465845},{"$f":"'Case 5 - Residual Benefit'!HV15*$B15","v":12261.452928163919},{"$f":"'Case 5 - Residual Benefit'!HW15*$B15","v":11337.33031666116},{"$f":"'Case 5 - Residual Benefit'!HX15*$B15","v":13324.737326941764},{"$f":"'Case 5 - Residual Benefit'!HY15*$B15","v":12566.431183377897},{"$f":"'Case 5 - Residual Benefit'!HZ15*$B15","v":12673.302340988272},{"$f":"'Case 5 - Residual Benefit'!IA15*$B15","v":14239.065509061429},{"$f":"'Case 5 - Residual Benefit'!IB15*$B15","v":10236.298188597108},{"$f":"'Case 5 - Residual Benefit'!IC15*$B15","v":16456.870429933937},{"$f":"'Case 5 - Residual Benefit'!ID15*$B15","v":8021.6617840132612},{"$f":"'Case 5 - Residual Benefit'!IE15*$B15","v":11173.799359032013},{"$f":"'Case 5 - Residual Benefit'!IF15*$B15","v":7883.9735808781652},{"$f":"'Case 5 - Residual Benefit'!IG15*$B15","v":10809.468998571589},{"$f":"'Case 5 - Residual Benefit'!IH15*$B15","v":11848.448850214665},{"$f":"'Case 5 - Residual Benefit'!II15*$B15","v":8755.0630326623232},{"$f":"'Case 5 - Residual Benefit'!IJ15*$B15","v":14362.391930175396},{"$f":"'Case 5 - Residual Benefit'!IK15*$B15","v":7194.9943908904615},{"$f":"'Case 5 - Residual Benefit'!IL15*$B15","v":6706.5191032248804},{"$f":"'Case 5 - Residual Benefit'!IM15*$B15","v":10469.63707893171},{"$f":"'Case 5 - Residual Benefit'!IN15*$B15","v":10761.165035508777},{"$f":"'Case 5 - Residual Benefit'!IO15*$B15","v":11240.9272565842},{"$f":"'Case 5 - Residual Benefit'!IP15*$B15","v":11051.432990547019},{"$f":"'Case 5 - Residual Benefit'!IQ15*$B15","v":9921.6032307511323},{"$f":"'Case 5 - Residual Benefit'!IR15*$B15","v":9942.0058112990118},{"$f":"'Case 5 - Residual Benefit'!IS15*$B15","v":8826.9540663514781},{"$f":"'Case 5 - Residual Benefit'!IT15*$B15","v":10416.028415338156},{"$f":"'Case 5 - Residual Benefit'!IU15*$B15","v":15190.564785402443},{"$f":"'Case 5 - Residual Benefit'!IV15*$B15","v":10965.897243685546},{"$f":"'Case 5 - Residual Benefit'!IW15*$B15","v":15763.561020928268},{"$f":"'Case 5 - Residual Benefit'!IX15*$B15","v":11353.33291074656},{"$f":"'Case 5 - Residual Benefit'!IY15*$B15","v":8293.4402034937211},{"$f":"'Case 5 - Residual Benefit'!IZ15*$B15","v":7223.5445553358513},{"$f":"'Case 5 - Residual Benefit'!JA15*$B15","v":8297.6532152195614},{"$f":"'Case 5 - Residual Benefit'!JB15*$B15","v":8313.2337221174967},{"$f":"'Case 5 - Residual Benefit'!JC15*$B15","v":12430.377363848189},{"$f":"'Case 5 - Residual Benefit'!JD15*$B15","v":10300.21025349628},{"$f":"'Case 5 - Residual Benefit'!JE15*$B15","v":7307.6486938015787},{"$f":"'Case 5 - Residual Benefit'!JF15*$B15","v":9842.758992516021},{"$f":"'Case 5 - Residual Benefit'!JG15*$B15","v":10723.209730399227},{"$f":"'Case 5 - Residual Benefit'!JH15*$B15","v":12257.409124664755},{"$f":"'Case 5 - Residual Benefit'!JI15*$B15","v":11059.78194558587},{"$f":"'Case 5 - Residual Benefit'!JJ15*$B15","v":16009.486146801941},{"$f":"'Case 5 - Residual Benefit'!JK15*$B15","v":9140.5461775407712},{"$f":"'Case 5 - Residual Benefit'!JL15*$B15","v":8142.4586506075566},{"$f":"'Case 5 - Residual Benefit'!JM15*$B15","v":9328.3257722068665},{"$f":"'Case 5 - Residual Benefit'!JN15*$B15","v":11405.766358922045},{"$f":"'Case 5 - Residual Benefit'!JO15*$B15","v":10624.008149266811},{"$f":"'Case 5 - Residual Benefit'!JP15*$B15","v":13257.196993354517},{"$f":"'Case 5 - Residual Benefit'!JQ15*$B15","v":7088.6969793028102},{"$f":"'Case 5 - Residual Benefit'!JR15*$B15","v":17322.72842217713},{"$f":"'Case 5 - Residual Benefit'!JS15*$B15","v":14339.957757209602},{"$f":"'Case 5 - Residual Benefit'!JT15*$B15","v":9142.6096782312998},{"$f":"'Case 5 - Residual Benefit'!JU15*$B15","v":7698.4416379109452},{"$f":"'Case 5 - Residual Benefit'!JV15*$B15","v":10169.097006286154},{"$f":"'Case 5 - Residual Benefit'!JW15*$B15","v":8849.3666163650105},{"$f":"'Case 5 - Residual Benefit'!JX15*$B15","v":5843.6583686651084},{"$f":"'Case 5 - Residual Benefit'!JY15*$B15","v":10008.663307152556},{"$f":"'Case 5 - Residual Benefit'!JZ15*$B15","v":12170.176363024864},{"$f":"'Case 5 - Residual Benefit'!KA15*$B15","v":10166.613289056339},{"$f":"'Case 5 - Residual Benefit'!KB15*$B15","v":10527.280280854557},{"$f":"'Case 5 - Residual Benefit'!KC15*$B15","v":13705.834550313568},{"$f":"'Case 5 - Residual Benefit'!KD15*$B15","v":14511.499840097631},{"$f":"'Case 5 - Residual Benefit'!KE15*$B15","v":7004.2929970840087},{"$f":"'Case 5 - Residual Benefit'!KF15*$B15","v":10619.266592337872},{"$f":"'Case 5 - Residual Benefit'!KG15*$B15","v":14286.710641427813},{"$f":"'Case 5 - Residual Benefit'!KH15*$B15","v":12244.255025253657},{"$f":"'Case 5 - Residual Benefit'!KI15*$B15","v":10390.629736056582},{"$f":"'Case 5 - Residual Benefit'!KJ15*$B15","v":9777.1859411891128},{"$f":"'Case 5 - Residual Benefit'!KK15*$B15","v":8346.570377545675},{"$f":"'Case 5 - Residual Benefit'!KL15*$B15","v":13082.64325354143},{"$f":"'Case 5 - Residual Benefit'!KM15*$B15","v":11336.65246565101},{"$f":"'Case 5 - Residual Benefit'!KN15*$B15","v":5396.9626822824848},{"$f":"'Case 5 - Residual Benefit'!KO15*$B15","v":10529.390480120763},{"$f":"'Case 5 - Residual Benefit'!KP15*$B15","v":19905.161104029525},{"$f":"'Case 5 - Residual Benefit'!KQ15*$B15","v":8864.1603909572368},{"$f":"'Case 5 - Residual Benefit'!KR15*$B15","v":6515.2411763554728},{"$f":"'Case 5 - Residual Benefit'!KS15*$B15","v":12540.809335958586},{"$f":"'Case 5 - Residual Benefit'!KT15*$B15","v":11457.880330770759},{"$f":"'Case 5 - Residual Benefit'!KU15*$B15","v":8218.3011283167543},{"$f":"'Case 5 - Residual Benefit'!KV15*$B15","v":9541.9493720884966},{"$f":"'Case 5 - Residual Benefit'!KW15*$B15","v":7908.9453965430957},{"$f":"'Case 5 - Residual Benefit'!KX15*$B15","v":16364.901960943378},{"$f":"'Case 5 - Residual Benefit'!KY15*$B15","v":12954.574506062841},{"$f":"'Case 5 - Residual Benefit'!KZ15*$B15","v":15516.487546030672},{"$f":"'Case 5 - Residual Benefit'!LA15*$B15","v":12200.393471684451},{"$f":"'Case 5 - Residual Benefit'!LB15*$B15","v":7257.4978879620139},{"$f":"'Case 5 - Residual Benefit'!LC15*$B15","v":13902.161110383202},{"$f":"'Case 5 - Residual Benefit'!LD15*$B15","v":9101.6498092547245},{"$f":"'Case 5 - Residual Benefit'!LE15*$B15","v":11546.615038826525},{"$f":"'Case 5 - Residual Benefit'!LF15*$B15","v":10634.883165708814},{"$f":"'Case 5 - Residual Benefit'!LG15*$B15","v":9325.2705547013102},{"$f":"'Case 5 - Residual Benefit'!LH15*$B15","v":8248.7168261669103},{"$f":"'Case 5 - Residual Benefit'!LI15*$B15","v":14452.989554369622},{"$f":"'Case 5 - Residual Benefit'!LJ15*$B15","v":10256.481624972736},{"$f":"'Case 5 - Residual Benefit'!LK15*$B15","v":7926.3711744269258},{"$f":"'Case 5 - Residual Benefit'!LL15*$B15","v":12438.571148595551},{"$f":"'Case 5 - Residual Benefit'!LM15*$B15","v":13302.340007674853},{"$f":"'Case 5 - Residual Benefit'!LN15*$B15","v":9723.7166270203415},{"$f":"'Case 5 - Residual Benefit'!LO15*$B15","v":8158.9700760429678},{"$f":"'Case 5 - Residual Benefit'!LP15*$B15","v":8980.3056548118766},{"$f":"'Case 5 - Residual Benefit'!LQ15*$B15","v":10557.695653763874},{"$f":"'Case 5 - Residual Benefit'!LR15*$B15","v":12485.722921841196},{"$f":"'Case 5 - Residual Benefit'!LS15*$B15","v":12392.316420725949},{"$f":"'Case 5 - Residual Benefit'!LT15*$B15","v":13487.388374830591},{"$f":"'Case 5 - Residual Benefit'!LU15*$B15","v":9358.6201341188589},{"$f":"'Case 5 - Residual Benefit'!LV15*$B15","v":10547.590430984064},{"$f":"'Case 5 - Residual Benefit'!LW15*$B15","v":13789.736090588985},{"$f":"'Case 5 - Residual Benefit'!LX15*$B15","v":13996.120643116083},{"$f":"'Case 5 - Residual Benefit'!LY15*$B15","v":11858.954760235378},{"$f":"'Case 5 - Residual Benefit'!LZ15*$B15","v":8174.0516405643666},{"$f":"'Case 5 - Residual Benefit'!MA15*$B15","v":10190.597454829514},{"$f":"'Case 5 - Residual Benefit'!MB15*$B15","v":9527.3711237413208},{"$f":"'Case 5 - Residual Benefit'!MC15*$B15","v":11416.059184086231},{"$f":"'Case 5 - Residual Benefit'!MD15*$B15","v":10216.43713613734},{"$f":"'Case 5 - Residual Benefit'!ME15*$B15","v":15951.088025005442},{"$f":"'Case 5 - Residual Benefit'!MF15*$B15","v":13381.481652302396},{"$f":"'Case 5 - Residual Benefit'!MG15*$B15","v":7651.0940262103313},{"$f":"'Case 5 - Residual Benefit'!MH15*$B15","v":10185.012698676317},{"$f":"'Case 5 - Residual Benefit'!MI15*$B15","v":11878.662718769297},{"$f":"'Case 5 - Residual Benefit'!MJ15*$B15","v":7806.2435834846574},{"$f":"'Case 5 - Residual Benefit'!MK15*$B15","v":10548.526005888818},{"$f":"'Case 5 - Residual Benefit'!ML15*$B15","v":8300.4109871071305},{"$f":"'Case 5 - Residual Benefit'!MM15*$B15","v":9155.2898632961114},{"$f":"'Case 5 - Residual Benefit'!MN15*$B15","v":14039.673413610491},{"$f":"'Case 5 - Residual Benefit'!MO15*$B15","v":9128.2217389267807},{"$f":"'Case 5 - Residual Benefit'!MP15*$B15","v":14622.668716355754},{"$f":"'Case 5 - Residual Benefit'!MQ15*$B15","v":10629.600538579436},{"$f":"'Case 5 - Residual Benefit'!MR15*$B15","v":13376.752794894603},{"$f":"'Case 5 - Residual Benefit'!MS15*$B15","v":9549.6568504943098},{"$f":"'Case 5 - Residual Benefit'!MT15*$B15","v":10417.975759570467},{"$f":"'Case 5 - Residual Benefit'!MU15*$B15","v":11344.153029126197},{"$f":"'Case 5 - Residual Benefit'!MV15*$B15","v":8854.8378886232076},{"$f":"'Case 5 - Residual Benefit'!MW15*$B15","v":10568.75138066697},{"$f":"'Case 5 - Residual Benefit'!MX15*$B15","v":12573.668635779131},{"$f":"'Case 5 - Residual Benefit'!MY15*$B15","v":12157.485577738282},{"$f":"'Case 5 - Residual Benefit'!MZ15*$B15","v":8503.1749109047196},{"$f":"'Case 5 - Residual Benefit'!NA15*$B15","v":12352.071062367993},{"$f":"'Case 5 - Residual Benefit'!NB15*$B15","v":12486.278398322689},{"$f":"'Case 5 - Residual Benefit'!NC15*$B15","v":10961.052805663407},{"$f":"'Case 5 - Residual Benefit'!ND15*$B15","v":17232.8960840289},{"$f":"'Case 5 - Residual Benefit'!NE15*$B15","v":13347.298809467031},{"$f":"'Case 5 - Residual Benefit'!NF15*$B15","v":12426.04317959599},{"$f":"'Case 5 - Residual Benefit'!NG15*$B15","v":11150.509345359238},{"$f":"'Case 5 - Residual Benefit'!NH15*$B15","v":10048.466488930533},{"$f":"'Case 5 - Residual Benefit'!NI15*$B15","v":11011.396497836955},{"$f":"'Case 5 - Residual Benefit'!NJ15*$B15","v":11764.067467686531},{"$f":"'Case 5 - Residual Benefit'!NK15*$B15","v":10793.684553304343},{"$f":"'Case 5 - Residual Benefit'!NL15*$B15","v":8708.5764701090466},{"$f":"'Case 5 - Residual Benefit'!NM15*$B15","v":10433.067711072137},{"$f":"'Case 5 - Residual Benefit'!NN15*$B15","v":8326.6095960042494},{"$f":"'Case 5 - Residual Benefit'!NO15*$B15","v":9887.7158493006573},{"$f":"'Case 5 - Residual Benefit'!NP15*$B15","v":18811.647538378013},{"$f":"'Case 5 - Residual Benefit'!NQ15*$B15","v":12305.465970998102},{"$f":"'Case 5 - Residual Benefit'!NR15*$B15","v":8997.239663850627},{"$f":"'Case 5 - Residual Benefit'!NS15*$B15","v":14284.219229606186},{"$f":"'Case 5 - Residual Benefit'!NT15*$B15","v":11085.871953499649},{"$f":"'Case 5 - Residual Benefit'!NU15*$B15","v":15067.860875802573},{"$f":"'Case 5 - Residual Benefit'!NV15*$B15","v":9061.3313470272515},{"$f":"'Case 5 - Residual Benefit'!NW15*$B15","v":7729.3025063078403},{"$f":"'Case 5 - Residual Benefit'!NX15*$B15","v":7226.1846374615598},{"$f":"'Case 5 - Residual Benefit'!NY15*$B15","v":11889.410606599082},{"$f":"'Case 5 - Residual Benefit'!NZ15*$B15","v":8074.6542407557963},{"$f":"'Case 5 - Residual Benefit'!OA15*$B15","v":12233.801991967213},{"$f":"'Case 5 - Residual Benefit'!OB15*$B15","v":6868.1922901648604},{"$f":"'Case 5 - Residual Benefit'!OC15*$B15","v":10734.03040907696},{"$f":"'Case 5 - Residual Benefit'!OD15*$B15","v":8580.5356912794505},{"$f":"'Case 5 - Residual Benefit'!OE15*$B15","v":12495.24809591946},{"$f":"'Case 5 - Residual Benefit'!OF15*$B15","v":11336.309076438241},{"$f":"'Case 5 - Residual Benefit'!OG15*$B15","v":8678.6562185525181},{"$f":"'Case 5 - Residual Benefit'!OH15*$B15","v":9490.036511223152},{"$f":"'Case 5 - Residual Benefit'!OI15*$B15","v":8293.0268040130904},{"$f":"'Case 5 - Residual Benefit'!OJ15*$B15","v":12618.755469053011},{"$f":"'Case 5 - Residual Benefit'!OK15*$B15","v":9068.3441060779805},{"$f":"'Case 5 - Residual Benefit'!OL15*$B15","v":5976.6283520342213},{"$f":"'Case 5 - Residual Benefit'!OM15*$B15","v":9572.0524080625473},{"$f":"'Case 5 - Residual Benefit'!ON15*$B15","v":12126.774624182171},{"$f":"'Case 5 - Residual Benefit'!OO15*$B15","v":8164.8542425083997},{"$f":"'Case 5 - Residual Benefit'!OP15*$B15","v":12685.502243468338},{"$f":"'Case 5 - Residual Benefit'!OQ15*$B15","v":7809.9782375016975},{"$f":"'Case 5 - Residual Benefit'!OR15*$B15","v":13666.183712906892},{"$f":"'Case 5 - Residual Benefit'!OS15*$B15","v":11773.842384023734},{"$f":"'Case 5 - Residual Benefit'!OT15*$B15","v":11340.015455129091},{"$f":"'Case 5 - Residual Benefit'!OU15*$B15","v":9968.6509976081852},{"$f":"'Case 5 - Residual Benefit'!OV15*$B15","v":10281.281956543937},{"$f":"'Case 5 - Residual Benefit'!OW15*$B15","v":9701.5762373321377},{"$f":"'Case 5 - Residual Benefit'!OX15*$B15","v":10533.530307992123},{"$f":"'Case 5 - Residual Benefit'!OY15*$B15","v":16376.70539797986},{"$f":"'Case 5 - Residual Benefit'!OZ15*$B15","v":11257.211297482745},{"$f":"'Case 5 - Residual Benefit'!PA15*$B15","v":8653.5141485342428},{"$f":"'Case 5 - Residual Benefit'!PB15*$B15","v":6817.3350518928564},{"$f":"'Case 5 - Residual Benefit'!PC15*$B15","v":9423.6334510444885},{"$f":"'Case 5 - Residual Benefit'!PD15*$B15","v":14354.708395597927},{"$f":"'Case 5 - Residual Benefit'!PE15*$B15","v":13580.176576060596},{"$f":"'Case 5 - Residual Benefit'!PF15*$B15","v":13550.418098255777},{"$f":"'Case 5 - Residual Benefit'!PG15*$B15","v":9078.4672643216418},{"$f":"'Case 5 - Residual Benefit'!PH15*$B15","v":6656.5500667447704},{"$f":"'Case 5 - Residual Benefit'!PI15*$B15","v":11560.894172015294},{"$f":"'Case 5 - Residual Benefit'!PJ15*$B15","v":19180.576614686626},{"$f":"'Case 5 - Residual Benefit'!PK15*$B15","v":10774.919162451959},{"$f":"'Case 5 - Residual Benefit'!PL15*$B15","v":11529.998769745776},{"$f":"'Case 5 - Residual Benefit'!PM15*$B15","v":10167.145698997459},{"$f":"'Case 5 - Residual Benefit'!PN15*$B15","v":13197.369705794727},{"$f":"'Case 5 - Residual Benefit'!PO15*$B15","v":13297.730233527889},{"$f":"'Case 5 - Residual Benefit'!PP15*$B15","v":9926.3311107391346},{"$f":"'Case 5 - Residual Benefit'!PQ15*$B15","v":11626.625872170116},{"$f":"'Case 5 - Residual Benefit'!PR15*$B15","v":10391.847669946697},{"$f":"'Case 5 - Residual Benefit'!PS15*$B15","v":13478.442329489217},{"$f":"'Case 5 - Residual Benefit'!PT15*$B15","v":12335.614088237124},{"$f":"'Case 5 - Residual Benefit'!PU15*$B15","v":8956.0789621869662},{"$f":"'Case 5 - Residual Benefit'!PV15*$B15","v":13603.267925459491},{"$f":"'Case 5 - Residual Benefit'!PW15*$B15","v":7750.4071293224742},{"$f":"'Case 5 - Residual Benefit'!PX15*$B15","v":7274.7108137171617},{"$f":"'Case 5 - Residual Benefit'!PY15*$B15","v":12110.027152962193},{"$f":"'Case 5 - Residual Benefit'!PZ15*$B15","v":14703.757427968114},{"$f":"'Case 5 - Residual Benefit'!QA15*$B15","v":8584.5131410784361},{"$f":"'Case 5 - Residual Benefit'!QB15*$B15","v":10336.118597916577},{"$f":"'Case 5 - Residual Benefit'!QC15*$B15","v":6653.6775506819868},{"$f":"'Case 5 - Residual Benefit'!QD15*$B15","v":12184.239884972307},{"$f":"'Case 5 - Residual Benefit'!QE15*$B15","v":9797.3238350993579},{"$f":"'Case 5 - Residual Benefit'!QF15*$B15","v":11267.403586678633},{"$f":"'Case 5 - Residual Benefit'!QG15*$B15","v":9217.1529196427346},{"$f":"'Case 5 - Residual Benefit'!QH15*$B15","v":9701.2807000583089},{"$f":"'Case 5 - Residual Benefit'!QI15*$B15","v":11298.28950032365},{"$f":"'Case 5 - Residual Benefit'!QJ15*$B15","v":5820.0619360894789},{"$f":"'Case 5 - Residual Benefit'!QK15*$B15","v":13477.848109257848},{"$f":"'Case 5 - Residual Benefit'!QL15*$B15","v":9132.0306605664737},{"$f":"'Case 5 - Residual Benefit'!QM15*$B15","v":7696.1472948361024},{"$f":"'Case 5 - Residual Benefit'!QN15*$B15","v":9882.4053224358759},{"$f":"'Case 5 - Residual Benefit'!QO15*$B15","v":7609.53993114273},{"$f":"'Case 5 - Residual Benefit'!QP15*$B15","v":10579.63964316256},{"$f":"'Case 5 - Residual Benefit'!QQ15*$B15","v":7950.8699511423438},{"$f":"'Case 5 - Residual Benefit'!QR15*$B15","v":11945.276510464038},{"$f":"'Case 5 - Residual Benefit'!QS15*$B15","v":23567.668455599978},{"$f":"'Case 5 - Residual Benefit'!QT15*$B15","v":10547.291484333888},{"$f":"'Case 5 - Residual Benefit'!QU15*$B15","v":14259.156468037563},{"$f":"'Case 5 - Residual Benefit'!QV15*$B15","v":12178.328662459135},{"$f":"'Case 5 - Residual Benefit'!QW15*$B15","v":7402.5668305488334},{"$f":"'Case 5 - Residual Benefit'!QX15*$B15","v":8964.5249143025103},{"$f":"'Case 5 - Residual Benefit'!QY15*$B15","v":7868.8410329657891},{"$f":"'Case 5 - Residual Benefit'!QZ15*$B15","v":9545.0294471093785},{"$f":"'Case 5 - Residual Benefit'!RA15*$B15","v":8740.0423725352775},{"$f":"'Case 5 - Residual Benefit'!RB15*$B15","v":15330.817424388866},{"$f":"'Case 5 - Residual Benefit'!RC15*$B15","v":19146.141309019575},{"$f":"'Case 5 - Residual Benefit'!RD15*$B15","v":11390.990443020515},{"$f":"'Case 5 - Residual Benefit'!RE15*$B15","v":9399.7363009886703},{"$f":"'Case 5 - Residual Benefit'!RF15*$B15","v":12356.030650970601},{"$f":"'Case 5 - Residual Benefit'!RG15*$B15","v":8600.9790927614285},{"$f":"'Case 5 - Residual Benefit'!RH15*$B15","v":5899.2010997532461},{"$f":"'Case 5 - Residual Benefit'!RI15*$B15","v":12458.496075857129},{"$f":"'Case 5 - Residual Benefit'!RJ15*$B15","v":11991.585202437278},{"$f":"'Case 5 - Residual Benefit'!RK15*$B15","v":11767.294248290129},{"$f":"'Case 5 - Residual Benefit'!RL15*$B15","v":7227.5639176632931},{"$f":"'Case 5 - Residual Benefit'!RM15*$B15","v":8737.1537026699225},{"$f":"'Case 5 - Residual Benefit'!RN15*$B15","v":9227.9243025062369},{"$f":"'Case 5 - Residual Benefit'!RO15*$B15","v":15062.819273440104},{"$f":"'Case 5 - Residual Benefit'!RP15*$B15","v":8302.9895908911203},{"$f":"'Case 5 - Residual Benefit'!RQ15*$B15","v":11190.367032399561},{"$f":"'Case 5 - Residual Benefit'!RR15*$B15","v":9465.1119724331402},{"$f":"'Case 5 - Residual Benefit'!RS15*$B15","v":8178.382320122234},{"$f":"'Case 5 - Residual Benefit'!RT15*$B15","v":8917.723667971457},{"$f":"'Case 5 - Residual Benefit'!RU15*$B15","v":11312.952723792681},{"$f":"'Case 5 - Residual Benefit'!RV15*$B15","v":9628.9944823672959},{"$f":"'Case 5 - Residual Benefit'!RW15*$B15","v":12806.696875561403},{"$f":"'Case 5 - Residual Benefit'!RX15*$B15","v":11933.996798400747},{"$f":"'Case 5 - Residual Benefit'!RY15*$B15","v":12134.867448077479},{"$f":"'Case 5 - Residual Benefit'!RZ15*$B15","v":12038.787998382042},{"$f":"'Case 5 - Residual Benefit'!SA15*$B15","v":9651.8317196381904},{"$f":"'Case 5 - Residual Benefit'!SB15*$B15","v":5940.8979975628454},{"$f":"'Case 5 - Residual Benefit'!SC15*$B15","v":13493.845267574528},{"$f":"'Case 5 - Residual Benefit'!SD15*$B15","v":9198.6933170585162},{"$f":"'Case 5 - Residual Benefit'!SE15*$B15","v":9094.9654728330643},{"$f":"'Case 5 - Residual Benefit'!SF15*$B15","v":6812.3011745654339},{"$f":"'Case 5 - Residual Benefit'!SG15*$B15","v":11429.93505834405}]
[16,{"$f":"INDEX('Minimum Drawdown Rule'!$C$3:$C$50, SUMPRODUCT(--(Inputs!$C$4+'Case 5 - Drawdown'!$A19<='Minimum Drawdown Rule'!$B$3:$B$50), --(Inputs!$C$4+'Case 5 - Drawdown'!$A19>='Minimum Drawdown Rule'!$A$3:$A$50), ROW($A$1:$A$48)))","v":7.0000000000000007E-2},{"$f":"'Case 5 - Residual Benefit'!B19*$B19","v":9721.1397685524826},{"$f":"'Case 5 - Residual Benefit'!C19*$B19","v":8771.9022575330928},{"$f":"'Case 5 - Residual Benefit'!D19*$B19","v":10390.751911121763},{"$f":"'Case 5 - Residual Benefit'!E19*$B19","v":10716.311739998737},{"$f":"'Case 5 - Residual Benefit'!F19*$B19","v":13165.109214269449},{"$f":"'Case 5 - Residual Benefit'!G19*$B19","v":11951.316499094484},{"$f":"'Case 5 - Residual Benefit'!H19*$B19","v":15915.617933956506},{"$f":"'Case 5 - Residual Benefit'!I19*$B19","v":8661.8851542636621},{"$f":"'Case 5 - Residual Benefit'!J19*$B19","v":5563.3054312572795},{"$f":"'Case 5 - Residual Benefit'!K19*$B19","v":9600.0930805720072},{"$f":"'Case 5 - Residual Benefit'!L19*$B19","v":9100.5000861398021},{"$f":"'Case 5 - Residual Benefit'!M19*$B19","v":8653.776910718334},{"$f":"'Case 5 - Residual Benefit'!N19*$B19","v":11034.15682427414},{"$f":"'Case 5 - Residual Benefit'!O19*$B19","v":9199.1127027323855},{"$f":"'Case 5 - Residual Benefit'!P19*$B19","v":7060.5528744879157},{"$f":"'Case 5 - Residual Benefit'!Q19*$B19","v":15688.382847392762},{"$f":"'Case 5 - Residual Benefit'!R19*$B19","v":13142.092617847071},{"$f":"'Case 5 - Residual Benefit'!S19*$B19","v":8693.5786081724891},{"$f":"'Case 5 - Residual Benefit'!T19*$B19","v":10353.584515679306},{"$f":"'Case 5 - Residual Benefit'!U19*$B19","v":11049.546858554302},{"$f":"'Case 5 - Residual Benefit'!V19*$B19","v":14261.484119783832},{"$f":"'Case 5 - Residual Benefit'!W19*$B19","v":8142.0705692233405},{"$f":"'Case 5 - Residual Benefit'!X19*$B19","v":16817.093376441982},{"$f":"'Case 5 - Residual Benefit'!Y19*$B19","v":7659.7172931155801},{"$f":"'Case 5 - Residual Benefit'!Z19*$B19","v":11061.743295841012},{"$f":"'Case 5 - Residual Benefit'!AA19*$B19","v":10352.707016694783},{"$f":"'Case 5 - Residual Benefit'!AB19*$B19","v":14351.074697071313},{"$f":"'Case 5 - Residual Benefit'!AC19*$B19","v":6155.9161180203264},{"$f":"'Case 5 - Residual Benefit'!AD19*$B19","v":7944.3178088395625},{"$f":"'Case 5 - Residual Benefit'!AE19*$B19","v":8942.5010575556007},{"$f":"'Case 5 - Residual Benefit'!AF19*$B19","v":10590.067599133714},{"$f":"'Case 5 - Residual Benefit'!AG19*$B19","v":7946.8295949035837},{"$f":"'Case 5 - Residual Benefit'!AH19*$B19","v":8471.5857652589075},{"$f":"'Case 5 - Residual Benefit'!AI19*$B19","v":10051.104613917903},{"$f":"'Case 5 - Residual Benefit'!AJ19*$B19","v":8558.9402839962604},{"$f":"'Case 5 - Residual Benefit'!AK19*$B19","v":7493.9427676823689},{"$f":"'Case 5 - Residual Benefit'!AL19*$B19","v":9986.5763417311609},{"$f":"'Case 5 - Residual Benefit'!AM19*$B19","v":14204.798414756448},{"$f":"'Case 5 - Residual Benefit'!AN19*$B19","v":13242.480094323375},{"$f":"'Case 5 - Residual Benefit'!AO19*$B19","v":7596.964407447711},{"$f":"'Case 5 - Residual Benefit'!AP19*$B19","v":12939.455302100128},{"$f":"'Case 5 - Residual Benefit'!AQ19*$B19","v":12787.591231497676},{"$f":"'Case 5 - Residual Benefit'!AR19*$B19","v":12576.779966334299},{"$f":"'Case 5 - Residual Benefit'!AS19*$B19","v":10942.033946661559},{"$f":"'Case 5 - Residual Benefit'!AT19*$B19","v":16690.024745979474},{"$f":"'Case 5 - Residual Benefit'!AU19*$B19","v":9667.1271124473333},{"$f":"'Case 5 - Residual Benefit'!AV19*$B19","v":8063.1417629785537},{"$f":"'Case 5 - Residual Benefit'!AW19*$B19","v":6275.0815067033855},{"$f":"'Case 5 - Residual Benefit'!AX19*$B19","v":13070.587710545906},{"$f":"'Case 5 - Residual Benefit'!AY19*$B19","v":7124.0949169998412},{"$f":"'Case 5 - Residual Benefit'!AZ19*$B19","v":15937.23627974081},{"$f":"'Case 5 - Residual Benefit'!BA19*$B19","v":11329.987697001585},{"$f":"'Case 5 - Residual Benefit'!BB19*$B19","v":7654.9587790107444},{"$f":"'Case 5 - Residual Benefit'!BC19*$B19","v":12263.333405149409},{"$f":"'Case 5 - Residual Benefit'!BD19*$B19","v":14279.841623576018},{"$f":"'Case 5 - Residual Benefit'!BE19*$B19","v":7601.8520431373536},{"$f":"'Case 5 - Residual Benefit'!BF19*$B19","v":14348.093373462312},{"$f":"'Case 5 - Residual Benefit'!BG19*$B19","v":9462.1308897085655},{"$f":"'Case 5 - Residual Benefit'!BH19*$B19","v":6375.1480464692941},{"$f":"'Case 5 - Residual Benefit'!BI19*$B19","v":8699.9835455199591},{"$f":"'Case 5 - Residual Benefit'!BJ19*$B19","v":7376.049766456721},{"$f":"'Case 5 - Residual Benefit'!BK19*$B19","v":15732.800356814281},{"$f":"'Case 5 - Residual Benefit'!BL19*$B19","v":8489.7516284355825},{"$f":"'Case 5 - Residual Benefit'!BM19*$B19","v":5578.7404084204563},{"$f":"'Case 5 - Residual Benefit'!BN19*$B19","v":14850.444144386151},{"$f":"'Case 5 - Residual Benefit'!BO19*$B19","v":9529.3032554742986},{"$f":"'Case 5 - Residual Benefit'!BP19*$B19","v":14541.879147584641},{"$f":"'Case 5 - Residual Benefit'!BQ19*$B19","v":10692.9331342901},{"$f":"'Case 5 - Residual Benefit'!BR19*$B19","v":14996.417264929943},{"$f":"'Case 5 - Residual Benefit'!BS19*$B19","v":6472.4572709534041},{"$f":"'Case 5 - Residual Benefit'!BT19*$B19","v":11866.949826165233},{"$f":"'Case 5 - Residual Benefit'!BU19*$B19","v":8086.0026756518182},{"$f":"'Case 5 - Residual Benefit'!BV19*$B19","v":7612.3759756905065},{"$f":"'Case 5 - Residual Benefit'!BW19*$B19","v":8881.9656649873123},{"$f":"'Case 5 - Residual Benefit'!BX19*$B19","v":10503.775896753397},{"$f":"'Case 5 - Residual Benefit'!BY19*$B19","v":17235.21358117499},{"$f":"'Case 5 - Residual Benefit'!BZ19*$B19","v":12371.209387315825},{"$f":"'Case 5 - Residual Benefit'!CA19*$B19","v":11382.932951853536},{"$f":"'Case 5 - Residual Benefit'!CB19*$B19","v":10973.048477924191},{"$f":"'Case 5 - Residual Benefit'!CC19*$B19","v":11631.131415867852},{"$f":"'Case 5 - Residual Benefit'!CD19*$B19","v":23090.857382011007},{"$f":"'Case 5 - Residual Benefit'!CE19*$B19","v":9253.207961852484},{"$f":"'Case 5 - Residual Benefit'!CF19*$B19","v":13340.031440901124},{"$f":"'Case 5 - Residual Benefit'!CG19*$B19","v":13576.995538320823},{"$f":"'Case 5 - Residual Benefit'!CH19*$B19","v":12538.754787695878},{"$f":"'Case 5 - Residual Benefit'!CI19*$B19","v":13929.06441097919},{"$f":"'Case 5 - Residual Benefit'!CJ19*$B19","v":12062.112993894754},{"$f":"'Case 5 - Residual Benefit'!CK19*$B19","v":12794.478536557102},{"$f":"'Case 5 - Residual Benefit'!CL19*$B19","v":13832.854253809175},{"$f":"'Case 5 - Residual Benefit'!CM19*$B19","v":8113.5922712056417},{"$f":"'Case 5 - Residual Benefit'!CN19*$B19","v":9740.4260527593415},{"$f":"'Case 5 - Residual Benefit'!CO19*$B19","v":14043.082585998918},{"$f":"'Case 5 - Residual Benefit'!CP19*$B19","v":16171.304385434214},{"$f":"'Case 5 - Residual Benefit'!CQ19*$B19","v":6141.1456893824397},{"$f":"'Case 5 - Residual Benefit'!CR19*$B19","v":11229.238634400072},{"$f":"'Case 5 - Residual Benefit'!CS19*$B19","v":9032.9630836238866},{"$f":"'Case 5 - Residual Benefit'!CT19*$B19","v":11099.277993504185},{"$f":"'Case 5 - Residual Benefit'!CU19*$B19","v":9083.7595091421754},{"$f":"'Case 5 - Residual Benefit'!CV19*$B19","v":14565.826063994949},{"$f":"'Case 5 - Residual Benefit'!CW19*$B19","v":14734.640986086031},{"$f":"'Case 5 - Residual Benefit'!CX19*$B19","v":11143.506046836485},{"$f":"'Case 5 - Residual Benefit'!CY19*$B19","v":17002.690108130835},{"$f":"'Case 5 - Residual Benefit'!CZ19*$B19","v":7401.2032581566673},{"$f":"'Case 5 - Residual Benefit'!DA19*$B19","v":14801.930710361934},{"$f":"'Case 5 - Residual Benefit'!DB19*$B19","v":15924.493698217972},{"$f":"'Case 5 - Residual Benefit'!DC19*$B19","v":11737.441033285044},{"$f":"'Case 5 - Residual Benefit'!DD19*$B19","v":7452.9139544330792},{"$f":"'Case 5 - Residual Benefit'!DE19*$B19","v":10039.350843363161},{"$f":"'Case 5 - Residual Benefit'!DF19*$B19","v":8314.8263677874947},{"$f":"'Case 5 - Residual Benefit'!DG19*$B19","v":7912.5210080411207},{"$f":"'Case 5 - Residual Benefit'!DH19*$B19","v":9886.6143709314165},{"$f":"'Case 5 - Residual Benefit'!DI19*$B19","v":16468.162913305747},{"$f":"'Case 5 - Residual Benefit'!DJ19*$B19","v":11822.231267724055},{"$f":"'Case 5 - Residual Benefit'!DK19*$B19","v":11983.316456058688},{"$f":"'Case 5 - Residual Benefit'!DL19*$B19","v":12287.511502228248},{"$f":"'Case 5 - Residual Benefit'!DM19*$B19","v":10572.107511213491},{"$f":"'Case 5 - Residual Benefit'!DN19*$B19","v":18485.279981193911},{"$f":"'Case 5 - Residual Benefit'!DO19*$B19","v":11744.512595648926},{"$f":"'Case 5 - Residual Benefit'!DP19*$B19","v":8574.6802501920083},{"$f":"'Case 5 - Residual Benefit'!DQ19*$B19","v":31642.233151687484},{"$f":"'Case 5 - Residual Benefit'!DR19*$B19","v":8937.4453104785789},{"$f":"'Case 5 - Residual Benefit'!DS19*$B19","v":17425.583160384551},{"$f":"'Case 5 - Residual Benefit'!DT19*$B19","v":10648.457348045056},{"$f":"'Case 5 - Residual Benefit'!DU19*$B19","v":9620.5356243586011},{"$f":"'Case 5 - Residual Benefit'!DV19*$B19","v":11498.678418944823},{"$f":"'Case 5 - Residual Benefit'!DW19*$B19","v":14198.436600910938},{"$f":"'Case 5 - Residual Benefit'!DX19*$B19","v":10199.825553927785},{"$f":"'Case 5 - Residual Benefit'!DY19*$B19","v":8006.0680994652521},{"$f":"'Case 5 - Residual Benefit'!DZ19*$B19","v":10319.477380243905},{"$f":"'Case 5 - Residual Benefit'!EA19*$B19","v":9501.6956026987427},{"$f":"'Case 5 - Residual Benefit'!EB19*$B19","v":8740.3053194022432},{"$f":"'Case 5 - Residual Benefit'!EC19*$B19","v":11359.072105439827},{"$f":"'Case 5 - Residual Benefit'!ED19*$B19","v":9231.4331015987518},{"$f":"'Case 5 - Residual Benefit'!EE19*$B19","v":13591.414403095545},{"$f":"'Case 5 - Residual Benefit'!EF19*$B19","v":12137.119096649789},{"$f":"'Case 5 - Residual Benefit'!EG19*$B19","v":12559.697196909074},{"$f":"'Case 5 - Residual Benefit'!EH19*$B19","v":8876.6600250891825},{"$f":"'Case 5 - Residual Benefit'!EI19*$B19","v":8096.1478325042099},{"$f":"'Case 5 - Residual Benefit'!EJ19*$B19","v":12302.756855113601},{"$f":"'Case 5 - Residual Benefit'!EK19*$B19","v":12563.717171151033},{"$f":"'Case 5 - Residual Benefit'!EL19*$B19","v":6657.1680202702282},{"$f":"'Case 5 - Residual Benefit'!EM19*$B19","v":11812.268943840156},{"$f":"'Case 5 - Residual Benefit'!EN19*$B19","v":16092.689595156437},{"$f":"'Case 5 - Residual Benefit'!EO19*$B19","v":17334.526123979846},{"$f":"'Case 5 - Residual Benefit'!EP19*$B19","v":9148.1601656635758},{"$f":"'Case 5 - Residual Benefit'!EQ19*$B19","v":10078.11891917623},{"$f":"'Case 5 - Residual Benefit'!ER19*$B19","v":9033.8726779441349},{"$f":"'Case 5 - Residual Benefit'!ES19*$B19","v":9020.6600332873968},{"$f":"'Case 5 - Residual Benefit'!ET19*$B19","v":13284.224846046533},{"$f":"'Case 5 - Residual Benefit'!EU19*$B19","v":13056.54172238046},{"$f":"'Case 5 - Residual Benefit'!EV19*$B19","v":15930.715608934899},{"$f":"'Case 5 - Residual Benefit'!EW19*$B19","v":8278.165106907878},{"$f":"'Case 5 - Residual Benefit'!EX19*$B19","v":12624.991485849356},{"$f":"'Case 5 - Residual Benefit'!EY19*$B19","v":5418.1774689578342},{"$f":"'Case 5 - Residual Benefit'!EZ19*$B19","v":8512.305997902964},{"$f":"'Case 5 - Residual Benefit'!FA19*$B19","v":15672.224569226075},{"$f":"'Case 5 - Residual Benefit'!FB19*$B19","v":13426.219466026858},{"$f":"'Case 5 - Residual Benefit'!FC19*$B19","v":10544.748851867211},{"$f":"'Case 5 - Residual Benefit'!FD19*$B19","v":13875.754366034942},{"$f":"'Case 5 - Residual Benefit'!FE19*$B19","v":10692.921199261837},{"$f":"'Case 5 - Residual Benefit'!FF19*$B19","v":10397.746494483081},{"$f":"'Case 5 - Residual Benefit'!FG19*$B19","v":4496.68189392568},{"$f":"'Case 5 - Residual Benefit'!FH19*$B19","v":7948.160056203481},{"$f":"'Case 5 - Residual Benefit'!FI19*$B19","v":13054.350488655906},{"$f":"'Case 5 - Residual Benefit'!FJ19*$B19","v":14060.550134123358},{"$f":"'Case 5 - Residual Benefit'!FK19*$B19","v":14509.755129031764},{"$f":"'Case 5 - Residual Benefit'!FL19*$B19","v":10091.001578158523},{"$f":"'Case 5 - Residual Benefit'!FM19*$B19","v":16636.676615171436},{"$f":"'Case 5 - Residual Benefit'!FN19*$B19","v":8528.3598954737136},{"$f":"'Case 5 - Residual Benefit'!FO19*$B19","v":8144.8071970173751},{"$f":"'Case 5 - Residual Benefit'!FP19*$B19","v":8824.1695689989374},{"$f":"'Case 5 - Residual Benefit'!FQ19*$B19","v":20018.937148634395},{"$f":"'Case 5 - Residual Benefit'!FR19*$B19","v":7808.6468832334249},{"$f":"'Case 5 - Residual Benefit'!FS19*$B19","v":11421.292250806639},{"$f":"'Case 5 - Residual Benefit'!FT19*$B19","v":13999.92220962276},{"$f":"'Case 5 - Residual Benefit'!FU19*$B19","v":11749.947287919558},{"$f":"'Case 5 - Residual Benefit'!FV19*$B19","v":7809.3637238927786},{"$f":"'Case 5 - Residual Benefit'!FW19*$B19","v":9651.0859623026809},{"$f":"'Case 5 - Residual Benefit'!FX19*$B19","v":13296.065361409128},{"$f":"'Case 5 - Residual Benefit'!FY19*$B19","v":13194.830144947815},{"$f":"'Case 5 - Residual Benefit'!FZ19*$B19","v":9278.0726706436617},{"$f":"'Case 5 - Residual Benefit'!GA19*$B19","v":8091.2037238290977},{"$f":"'Case 5 - Residual Benefit'!GB19*$B19","v":19964.828074466088},{"$f":"'Case 5 - Residual Benefit'!GC19*$B19","v":6457.8257678587133},{"$f":"'Case 5 - Residual Benefit'!GD19*$B19","v":14338.03403576906},{"$f":"'Case 5 - Residual Benefit'!GE19*$B19","v":10552.720661276144},{"$f":"'Case 5 - Residual Benefit'!GF19*$B19","v":10443.338417201569},{"$f":"'Case 5 - Residual Benefit'!GG19*$B19","v":12535.519404050303},{"$f":"'Case 5 - Residual Benefit'!GH19*$B19","v":9609.2062702729909},{"$f":"'Case 5 - Residual Benefit'!GI19*$B19","v":8666.888642454036},{"$f":"'Case 5 - Residual Benefit'!GJ19*$B19","v":10044.052401594601},{"$f":"'Case 5 - Residual Benefit'!GK19*$B19","v":14482.899509733717},{"$f":"'Case 5 - Residual Benefit'!GL19*$B19","v":12925.148167398074},{"$f":"'Case 5 - Residual Benefit'!GM19*$B19","v":14191.919579002884},{"$f":"'Case 5 - Residual Benefit'!GN19*$B19","v":12650.495895297659},{"$f":"'Case 5 - Residual Benefit'!GO19*$B19","v":14326.136299785399},{"$f":"'Case 5 - Residual Benefit'!GP19*$B19","v":16386.371707114424},{"$f":"'Case 5 - Residual Benefit'!GQ19*$B19","v":8377.072825388479},{"$f":"'Case 5 - Residual Benefit'!GR19*$B19","v":9946.2733209558919},{"$f":"'Case 5 - Residual Benefit'!GS19*$B19","v":12069.324099906908},{"$f":"'Case 5 - Residual Benefit'!GT19*$B19","v":6100.817447366655},{"$f":"'Case 5 - Residual Benefit'!GU19*$B19","v":11302.831400849002},{"$f":"'Case 5 - Residual Benefit'!GV19*$B19","v":10103.674215361216},{"$f":"'Case 5 - Residual Benefit'!GW19*$B19","v":9620.7483433258949},{"$f":"'Case 5 - Residual Benefit'!GX19*$B19","v":14687.104637512377},{"$f":"'Case 5 - Residual Benefit'!GY19*$B19","v":10756.162648986858},{"$f":"'Case 5 - Residual Benefit'!GZ19*$B19","v":20368.185114859705},{"$f":"'Case 5 - Residual Benefit'!HA19*$B19","v":12987.349961128102},{"$f":"'Case 5 - Residual Benefit'!HB19*$B19","v":9846.4243129048173},{"$f":"'Case 5 - Residual Benefit'!HC19*$B19","v":10150.928272299683},{"$f":"'Case 5 - Residual Benefit'!HD19*$B19","v":12428.97660982761},{"$f":"'Case 5 - Residual Benefit'!HE19*$B19","v":16526.993663163765},{"$f":"'Case 5 - Residual Benefit'!HF19*$B19","v":10880.914739347611},{"$f":"'Case 5 - Residual Benefit'!HG19*$B19","v":7642.6376545386547},{"$f":"'Case 5 - Residual Benefit'!HH19*$B19","v":9005.9460800894649},{"$f":"'Case 5 - Residual Benefit'!HI19*$B19","v":7988.0483803101424},{"$f":"'Case 5 - Residual Benefit'!HJ19*$B19","v":13678.037898495046},{"$f":"'Case 5 - Residual Benefit'!HK19*$B19","v":28457.661814308365},{"$f":"'Case 5 - Residual Benefit'!HL19*$B19","v":17466.878533600957},{"$f":"'Case 5 - Residual Benefit'!HM19*$B19","v":12267.649831976725},{"$f":"'Case 5 - Residual Benefit'!HN19*$B19","v":6429.3994176873657},{"$f":"'Case 5 - Residual Benefit'!HO19*$B19","v":9353.1493418703994},{"$f":"'Case 5 - Residual Benefit'!HP19*$B19","v":13496.055767581633},{"$f":"'Case 5 - Residual Benefit'!HQ19*$B19","v":10107.96086493162},{"$f":"'Case 5 - Residual Benefit'!HR19*$B19","v":17118.595192587174},{"$f":"'Case 5 - Residual Benefit'!HS19*$B19","v":8597.6450376502289},{"$f":"'Case 5 - Residual Benefit'!HT19*$B19","v":12212.847580359281},{"$f":"'Case 5 - Residual Benefit'!HU19*$B19","v":6685.2323904470604},{"$f":"'Case 5 - Residual Benefit'!HV19*$B19","v":12522.542226904246},{"$f":"'Case 5 - Residual Benefit'!HW19*$B19","v":11167.690551742262},{"$f":"'Case 5 - Residual Benefit'!HX19*$B19","v":15290.659120989398},{"$f":"'Case 5 - Residual Benefit'!HY19*$B19","v":10832.294568746929},{"$f":"'Case 5 - Residual Benefit'!HZ19*$B19","v":19705.291698458754},{"$f":"'Case 5 - Residual Benefit'!IA19*$B19","v":14423.71045914394},{"$f":"'Case 5 - Residual Benefit'!IB19*$B19","v":10991.957875937282},{"$f":"'Case 5 - Residual Benefit'!IC19*$B19","v":14612.681902586393},{"$f":"'Case 5 - Residual Benefit'!ID19*$B19","v":12065.283191846293},{"$f":"'Case 5 - Residual Benefit'!IE19*$B19","v":10366.945004587707},{"$f":"'Case 5 - Residual Benefit'!IF19*$B19","v":8626.3176754252054},{"$f":"'Case 5 - Residual Benefit'!IG19*$B19","v":10807.291956775811},{"$f":"'Case 5 - Residual Benefit'!IH19*$B19","v":12931.574247101253},{"$f":"'Case 5 - Residual Benefit'!II19*$B19","v":8166.0328771861477},{"$f":"'Case 5 - Residual Benefit'!IJ19*$B19","v":14161.787152863175},{"$f":"'Case 5 - Residual Benefit'!IK19*$B19","v":6817.8349896199361},{"$f":"'Case 5 - Residual Benefit'!IL19*$B19","v":7507.3486874069886},{"$f":"'Case 5 - Residual Benefit'!IM19*$B19","v":10163.052907496811},{"$f":"'Case 5 - Residual Benefit'!IN19*$B19","v":11875.17612876416},{"$f":"'Case 5 - Residual Benefit'!IO19*$B19","v":10331.157318805876},{"$f":"'Case 5 - Residual Benefit'!IP19*$B19","v":10436.73657355879},{"$f":"'Case 5 - Residual Benefit'!IQ19*$B19","v":8875.4298444950236},{"$f":"'Case 5 - Residual Benefit'!IR19*$B19","v":9948.3663867609393},{"$f":"'Case 5 - Residual Benefit'!IS19*$B19","v":11722.272182239387},{"$f":"'Case 5 - Residual Benefit'!IT19*$B19","v":11851.208492828311},{"$f":"'Case 5 - Residual Benefit'!IU19*$B19","v":15193.972344608028},{"$f":"'Case 5 - Residual Benefit'!IV19*$B19","v":9452.3444085060637},{"$f":"'Case 5 - Residual Benefit'!IW19*$B19","v":15200.085991547063},{"$f":"'Case 5 - Residual Benefit'!IX19*$B19","v":13590.279757403143},{"$f":"'Case 5 - Residual Benefit'!IY19*$B19","v":6908.0676085216228},{"$f":"'Case 5 - Residual Benefit'!IZ19*$B19","v":7382.4582411579331},{"$f":"'Case 5 - Residual Benefit'!JA19*$B19","v":7731.9317771208234},{"$f":"'Case 5 - Residual Benefit'!JB19*$B19","v":8663.8309574212381},{"$f":"'Case 5 - Residual Benefit'!JC19*$B19","v":12394.25363798515},{"$f":"'Case 5 - Residual Benefit'!JD19*$B19","v":12261.851526728527},{"$f":"'Case 5 - Residual Benefit'!JE19*$B19","v":6420.9729933132303},{"$f":"'Case 5 - Residual Benefit'!JF19*$B19","v":8335.7429152642671},{"$f":"'Case 5 - Residual Benefit'!JG19*$B19","v":11772.554668059653},{"$f":"'Case 5 - Residual Benefit'!JH19*$B19","v":11375.479572469001},{"$f":"'Case 5 - Residual Benefit'!JI19*$B19","v":10435.932055328882},{"$f":"'Case 5 - Residual Benefit'!JJ19*$B19","v":14548.657295591436},{"$f":"'Case 5 - Residual Benefit'!JK19*$B19","v":10934.949349565997},{"$f":"'Case 5 - Residual Benefit'!JL19*$B19","v":7721.7579234482964},{"$f":"'Case 5 - Residual Benefit'!JM19*$B19","v":10289.202432770318},{"$f":"'Case 5 - Residual Benefit'!JN19*$B19","v":10896.808111738474},{"$f":"'Case 5 - Residual Benefit'!JO19*$B19","v":12926.054248941362},{"$f":"'Case 5 - Residual Benefit'!JP19*$B19","v":12964.912799948805},{"$f":"'Case 5 - Residual Benefit'!JQ19*$B19","v":8086.8547480064508},{"$f":"'Case 5 - Residual Benefit'!JR19*$B19","v":15552.486162968085},{"$f":"'Case 5 - Residual Benefit'!JS19*$B19","v":13113.379975881771},{"$f":"'Case 5 - Residual Benefit'!JT19*$B19","v":8964.5850956298709},{"$f":"'Case 5 - Residual Benefit'!JU19*$B19","v":7026.354869657629},{"$f":"'Case 5 - Residual Benefit'!JV19*$B19","v":7389.6583918821334},{"$f":"'Case 5 - Residual Benefit'!JW19*$B19","v":9581.1154404457229},{"$f":"'Case 5 - Residual Benefit'!JX19*$B19","v":7024.8397988728129},{"$f":"'Case 5 - Residual Benefit'!JY19*$B19","v":11498.764385557914},{"$f":"'Case 5 - Residual Benefit'!JZ19*$B19","v":12923.499760261362},{"$f":"'Case 5 - Residual Benefit'!KA19*$B19","v":10030.250142194798},{"$f":"'Case 5 - Residual Benefit'!KB19*$B19","v":9486.3729063213559},{"$f":"'Case 5 - Residual Benefit'!KC19*$B19","v":15361.498165206192},{"$f":"'Case 5 - Residual Benefit'!KD19*$B19","v":13666.019835463692},{"$f":"'Case 5 - Residual Benefit'!KE19*$B19","v":6953.4672281500407},{"$f":"'Case 5 - Residual Benefit'!KF19*$B19","v":10348.620235860919},{"$f":"'Case 5 - Residual Benefit'!KG19*$B19","v":13460.75880900089},{"$f":"'Case 5 - Residual Benefit'!KH19*$B19","v":11443.827973565554},{"$f":"'Case 5 - Residual Benefit'!KI19*$B19","v":10544.194960873063},{"$f":"'Case 5 - Residual Benefit'!KJ19*$B19","v":8421.7827298192078},{"$f":"'Case 5 - Residual Benefit'!KK19*$B19","v":8345.801861653943},{"$f":"'Case 5 - Residual Benefit'!KL19*$B19","v":15206.549747550769},{"$f":"'Case 5 - Residual Benefit'!KM19*$B19","v":10700.822661475704},{"$f":"'Case 5 - Residual Benefit'!KN19*$B19","v":4951.9972629899403},{"$f":"'Case 5 - Residual Benefit'!KO19*$B19","v":11095.194301929125},{"$f":"'Case 5 - Residual Benefit'!KP19*$B19","v":19131.592355778048},{"$f":"'Case 5 - Residual Benefit'!KQ19*$B19","v":9628.2189088077012},{"$f":"'Case 5 - Residual Benefit'!KR19*$B19","v":5426.2579942974608},{"$f":"'Case 5 - Residual Benefit'!KS19*$B19","v":10255.971193897469},{"$f":"'Case 5 - Residual Benefit'!KT19*$B19","v":10010.587751320907},{"$f":"'Case 5 - Residual Benefit'!KU19*$B19","v":7391.3242772541626},{"$f":"'Case 5 - Residual Benefit'!KV19*$B19","v":8941.9588519832723},{"$f":"'Case 5 - Residual Benefit'!KW19*$B19","v":6928.1187193249898},{"$f":"'Case 5 - Residual Benefit'!KX19*$B19","v":14689.771851744033},{"$f":"'Case 5 - Residual Benefit'!KY19*$B19","v":11422.395854274733},{"$f":"'Case 5 - Residual Benefit'!KZ19*$B19","v":15396.78663140716},{"$f":"'Case 5 - Residual Benefit'!LA19*$B19","v":10993.330414009548},{"$f":"'Case 5 - Residual Benefit'!LB19*$B19","v":5587.1755664851107},{"$f":"'Case 5 - Residual Benefit'!LC19*$B19","v":11613.1854183466},{"$f":"'Case 5 - Residual Benefit'!LD19*$B19","v":13308.708584089354},{"$f":"'Case 5 - Residual Benefit'!LE19*$B19","v":9262.7812315077354},{"$f":"'Case 5 - Residual Benefit'!LF19*$B19","v":10205.028670242182},{"$f":"'Case 5 - Residual Benefit'!LG19*$B19","v":9426.4474382480366},{"$f":"'Case 5 - Residual Benefit'!LH19*$B19","v":7207.8232675703348},{"$f":"'Case 5 - Residual Benefit'!LI19*$B19","v":12227.218264223231},{"$f":"'Case 5 - Residual Benefit'!LJ19*$B19","v":9829.2099315402393},{"$f":"'Case 5 - Residual Benefit'!LK19*$B19","v":6403.1310295311423},{"$f":"'Case 5 - Residual Benefit'!LL19*$B19","v":10324.183915338286},{"$f":"'Case 5 - Residual Benefit'!LM19*$B19","v":13814.208503860349},{"$f":"'Case 5 - Residual Benefit'!LN19*$B19","v":7214.3661265476458},{"$f":"'Case 5 - Residual Benefit'!LO19*$B19","v":6281.5800881125324},{"$f":"'Case 5 - Residual Benefit'!LP19*$B19","v":7576.481758970951},{"$f":"'Case 5 - Residual Benefit'!LQ19*$B19","v":10727.566458409425},{"$f":"'Case 5 - Residual Benefit'!LR19*$B19","v":14970.468241144941},{"$f":"'Case 5 - Residual Benefit'!LS19*$B19","v":12275.506090205577},{"$f":"'Case 5 - Residual Benefit'!LT19*$B19","v":14525.333596707498},{"$f":"'Case 5 - Residual Benefit'!LU19*$B19","v":9005.2201637028265},{"$f":"'Case 5 - Residual Benefit'!LV19*$B19","v":8877.1062100086056},{"$f":"'Case 5 - Residual Benefit'!LW19*$B19","v":11613.830006046572},{"$f":"'Case 5 - Residual Benefit'!LX19*$B19","v":16064.408491906352},{"$f":"'Case 5 - Residual Benefit'!LY19*$B19","v":15873.67587598192},{"$f":"'Case 5 - Residual Benefit'!LZ19*$B19","v":7593.954821944455},{"$f":"'Case 5 - Residual Benefit'!MA19*$B19","v":11474.381249965159},{"$f":"'Case 5 - Residual Benefit'!MB19*$B19","v":10731.603216118356},{"$f":"'Case 5 - Residual Benefit'!MC19*$B19","v":10773.746039811967},{"$f":"'Case 5 - Residual Benefit'!MD19*$B19","v":9482.0136979956678},{"$f":"'Case 5 - Residual Benefit'!ME19*$B19","v":20797.809244167685},{"$f":"'Case 5 - Residual Benefit'!MF19*$B19","v":19612.338215420994},{"$f":"'Case 5 - Residual Benefit'!MG19*$B19","v":5590.857584566621},{"$f":"'Case 5 - Residual Benefit'!MH19*$B19","v":9906.496149349301},{"$f":"'Case 5 - Residual Benefit'!MI19*$B19","v":11505.552238928805},{"$f":"'Case 5 - Residual Benefit'!MJ19*$B19","v":7789.5937607926016},{"$f":"'Case 5 - Residual Benefit'!MK19*$B19","v":10054.889222094194},{"$f":"'Case 5 - Residual Benefit'!ML19*$B19","v":7390.0359793875796},{"$f":"'Case 5 - Residual Benefit'!MM19*$B19","v":7182.2534123792711},{"$f":"'Case 5 - Residual Benefit'!MN19*$B19","v":12970.697694189072},{"$f":"'Case 5 - Residual Benefit'!MO19*$B19","v":8606.3614856378135},{"$f":"'Case 5 - Residual Benefit'!MP19*$B19","v":13788.317302754209},{"$f":"'Case 5 - Residual Benefit'!MQ19*$B19","v":10285.704989203979},{"$f":"'Case 5 - Residual Benefit'!MR19*$B19","v":16770.804726410253},{"$f":"'Case 5 - Residual Benefit'!MS19*$B19","v":10481.416209732064},{"$f":"'Case 5 - Residual Benefit'!MT19*$B19","v":10420.604552662855},{"$f":"'Case 5 - Residual Benefit'!MU19*$B19","v":10921.482430169513},{"$f":"'Case 5 - Residual Benefit'!MV19*$B19","v":8777.8419061331297},{"$f":"'Case 5 - Residual Benefit'!MW19*$B19","v":9750.0866040362216},{"$f":"'Case 5 - Residual Benefit'!MX19*$B19","v":13786.152160949046},{"$f":"'Case 5 - Residual Benefit'!MY19*$B19","v":8938.5931641033185},{"$f":"'Case 5 - Residual Benefit'!MZ19*$B19","v":9843.5906059071258},{"$f":"'Case 5 - Residual Benefit'!NA19*$B19","v":11056.146673800513},{"$f":"'Case 5 - Residual Benefit'!NB19*$B19","v":14097.238519661771},{"$f":"'Case 5 - Residual Benefit'!NC19*$B19","v":11474.840442708424},{"$f":"'Case 5 - Residual Benefit'!ND19*$B19","v":18443.080971679654},{"$f":"'Case 5 - Residual Benefit'!NE19*$B19","v":14379.727035914602},{"$f":"'Case 5 - Residual Benefit'!NF19*$B19","v":11793.710748862166},{"$f":"'Case 5 - Residual Benefit'!NG19*$B19","v":11149.779719469985},{"$f":"'Case 5 - Residual Benefit'!NH19*$B19","v":8524.4044877443685},{"$f":"'Case 5 - Residual Benefit'!NI19*$B19","v":10158.937448271028},{"$f":"'Case 5 - Residual Benefit'!NJ19*$B19","v":10544.462198593403},{"$f":"'Case 5 - Residual Benefit'!NK19*$B19","v":11737.003992133501},{"$f":"'Case 5 - Residual Benefit'!NL19*$B19","v":9836.2364861857986},{"$f":"'Case 5 - Residual Benefit'!NM19*$B19","v":16143.550792098535},{"$f":"'Case 5 - Residual Benefit'!NN19*$B19","v":7178.1213192768919},{"$f":"'Case 5 - Residual Benefit'!NO19*$B19","v":7903.4037494686991},{"$f":"'Case 5 - Residual Benefit'!NP19*$B19","v":15919.764186520186},{"$f":"'Case 5 - Residual Benefit'!NQ19*$B19","v":12899.013035237662},{"$f":"'Case 5 - Residual Benefit'!NR19*$B19","v":9068.7222419172122},{"$f":"'Case 5 - Residual Benefit'!NS19*$B19","v":14497.02968883655},{"$f":"'Case 5 - Residual Benefit'!NT19*$B19","v":12859.8905349172},{"$f":"'Case 5 - Residual Benefit'!NU19*$B19","v":12395.15380591352},{"$f":"'Case 5 - Residual Benefit'!NV19*$B19","v":8916.9158278899413},{"$f":"'Case 5 - Residual Benefit'!NW19*$B19","v":8481.6327329276482},{"$f":"'Case 5 - Residual Benefit'!NX19*$B19","v":7375.4296003305672},{"$f":"'Case 5 - Residual Benefit'!NY19*$B19","v":14247.05944580635},{"$f":"'Case 5 - Residual Benefit'!NZ19*$B19","v":6347.2407178379535},{"$f":"'Case 5 - Residual Benefit'!OA19*$B19","v":13858.949732076482},{"$f":"'Case 5 - Residual Benefit'!OB19*$B19","v":7622.6997796666592},{"$f":"'Case 5 - Residual Benefit'!OC19*$B19","v":9796.5031675916143},{"$f":"'Case 5 - Residual Benefit'!OD19*$B19","v":9320.5988799457082},{"$f":"'Case 5 - Residual Benefit'!OE19*$B19","v":12166.079334528869},{"$f":"'Case 5 - Residual Benefit'!OF19*$B19","v":12398.647961741339},{"$f":"'Case 5 - Residual Benefit'!OG19*$B19","v":9784.6033069128462},{"$f":"'Case 5 - Residual Benefit'!OH19*$B19","v":7269.2294778454479},{"$f":"'Case 5 - Residual Benefit'!OI19*$B19","v":10861.967864733528},{"$f":"'Case 5 - Residual Benefit'!OJ19*$B19","v":13694.148344074783},{"$f":"'Case 5 - Residual Benefit'!OK19*$B19","v":8754.8398316942457},{"$f":"'Case 5 - Residual Benefit'!OL19*$B19","v":5283.03558609021},{"$f":"'Case 5 - Residual Benefit'!OM19*$B19","v":7469.2065294624081},{"$f":"'Case 5 - Residual Benefit'!ON19*$B19","v":10923.030151668971},{"$f":"'Case 5 - Residual Benefit'!OO19*$B19","v":6350.568395390198},{"$f":"'Case 5 - Residual Benefit'!OP19*$B19","v":8455.8219957272686},{"$f":"'Case 5 - Residual Benefit'!OQ19*$B19","v":8063.3702029210217},{"$f":"'Case 5 - Residual Benefit'!OR19*$B19","v":13059.190379603406},{"$f":"'Case 5 - Residual Benefit'!OS19*$B19","v":9737.9817177462064},{"$f":"'Case 5 - Residual Benefit'!OT19*$B19","v":11684.590509265066},{"$f":"'Case 5 - Residual Benefit'!OU19*$B19","v":12089.860894647421},{"$f":"'Case 5 - Residual Benefit'!OV19*$B19","v":10471.011107841736},{"$f":"'Case 5 - Residual Benefit'!OW19*$B19","v":9164.9369948084241},{"$f":"'Case 5 - Residual Benefit'!OX19*$B19","v":11311.073310075044},{"$f":"'Case 5 - Residual Benefit'!OY19*$B19","v":16608.165258794525},{"$f":"'Case 5 - Residual Benefit'!OZ19*$B19","v":11378.344617150515},{"$f":"'Case 5 - Residual Benefit'!PA19*$B19","v":8080.3128386863464},{"$f":"'Case 5 - Residual Benefit'!PB19*$B19","v":10103.782906542481},{"$f":"'Case 5 - Residual Benefit'!PC19*$B19","v":8358.7461745680175},{"$f":"'Case 5 - Residual Benefit'!PD19*$B19","v":17816.836642712853},{"$f":"'Case 5 - Residual Benefit'!PE19*$B19","v":13620.30371277216},{"$f":"'Case 5 - Residual Benefit'!PF19*$B19","v":15180.844158174521},{"$f":"'Case 5 - Residual Benefit'!PG19*$B19","v":9566.1409706484883},{"$f":"'Case 5 - Residual Benefit'!PH19*$B19","v":6883.6418681894847},{"$f":"'Case 5 - Residual Benefit'!PI19*$B19","v":10860.706969728775},{"$f":"'Case 5 - Residual Benefit'!PJ19*$B19","v":21565.450815118202},{"$f":"'Case 5 - Residual Benefit'!PK19*$B19","v":11409.018101451349},{"$f":"'Case 5 - Residual Benefit'!PL19*$B19","v":11559.987458195439},{"$f":"'Case 5 - Residual Benefit'!PM19*$B19","v":11021.963823491918},{"$f":"'Case 5 - Residual Benefit'!PN19*$B19","v":14767.712800921923},{"$f":"'Case 5 - Residual Benefit'!PO19*$B19","v":10657.683648148475},{"$f":"'Case 5 - Residual Benefit'!PP19*$B19","v":9229.3590694769882},{"$f":"'Case 5 - Residual Benefit'!PQ19*$B19","v":15475.564542945182},{"$f":"'Case 5 - Residual Benefit'!PR19*$B19","v":8087.8266864223506},{"$f":"'Case 5 - Residual Benefit'!PS19*$B19","v":12333.854968362501},{"$f":"'Case 5 - Residual Benefit'!PT19*$B19","v":13216.738037836418},{"$f":"'Case 5 - Residual Benefit'!PU19*$B19","v":9718.38757059825},{"$f":"'Case 5 - Residual Benefit'!PV19*$B19","v":14925.835103533618},{"$f":"'Case 5 - Residual Benefit'!PW19*$B19","v":7796.0132002665077},{"$f":"'Case 5 - Residual Benefit'!PX19*$B19","v":6164.0098391398851},{"$f":"'Case 5 - Residual Benefit'!PY19*$B19","v":16452.431514576037},{"$f":"'Case 5 - Residual Benefit'!PZ19*$B19","v":10829.436967319656},{"$f":"'Case 5 - Residual Benefit'!QA19*$B19","v":11398.456091273803},{"$f":"'Case 5 - Residual Benefit'!QB19*$B19","v":8501.8967505893143},{"$f":"'Case 5 - Residual Benefit'!QC19*$B19","v":5808.3310277922083},{"$f":"'Case 5 - Residual Benefit'!QD19*$B19","v":12121.503107474835},{"$f":"'Case 5 - Residual Benefit'!QE19*$B19","v":7688.9120711317564},{"$f":"'Case 5 - Residual Benefit'!QF19*$B19","v":11945.834264199395},{"$f":"'Case 5 - Residual Benefit'!QG19*$B19","v":7899.1808228748305},{"$f":"'Case 5 - Residual Benefit'!QH19*$B19","v":6674.3960601015524},{"$f":"'Case 5 - Residual Benefit'!QI19*$B19","v":10376.637209785546},{"$f":"'Case 5 - Residual Benefit'!QJ19*$B19","v":5850.5655206151814},{"$f":"'Case 5 - Residual Benefit'!QK19*$B19","v":16145.579038828137},{"$f":"'Case 5 - Residual Benefit'!QL19*$B19","v":12593.942904962672},{"$f":"'Case 5 - Residual Benefit'!QM19*$B19","v":7505.067266377675},{"$f":"'Case 5 - Residual Benefit'!QN19*$B19","v":9486.6065218586336},{"$f":"'Case 5 - Residual Benefit'!QO19*$B19","v":7437.2757314994824},{"$f":"'Case 5 - Residual Benefit'!QP19*$B19","v":8741.4177493775587},{"$f":"'Case 5 - Residual Benefit'!QQ19*$B19","v":7079.786044414449},{"$f":"'Case 5 - Residual Benefit'!QR19*$B19","v":10074.852445504994},{"$f":"'Case 5 - Residual Benefit'!QS19*$B19","v":24502.76020250894},{"$f":"'Case 5 - Residual Benefit'!QT19*$B19","v":11243.36979154795},{"$f":"'Case 5 - Residual Benefit'!QU19*$B19","v":11435.66632320236},{"$f":"'Case 5 - Residual Benefit'!QV19*$B19","v":14272.598741090733},{"$f":"'Case 5 - Residual Benefit'!QW19*$B19","v":8274.2887739100297},{"$f":"'Case 5 - Residual Benefit'!QX19*$B19","v":6998.0773003691829},{"$f":"'Case 5 - Residual Benefit'!QY19*$B19","v":6307.7787013722655},{"$f":"'Case 5 - Residual Benefit'!QZ19*$B19","v":11526.963067532795},{"$f":"'Case 5 - Residual Benefit'!RA19*$B19","v":8781.3071374880965},{"$f":"'Case 5 - Residual Benefit'!RB19*$B19","v":14490.969132883201},{"$f":"'Case 5 - Residual Benefit'!RC19*$B19","v":16348.725100699106},{"$f":"'Case 5 - Residual Benefit'!RD19*$B19","v":12307.399204959947},{"$f":"'Case 5 - Residual Benefit'!RE19*$B19","v":8303.0542819898419},{"$f":"'Case 5 - Residual Benefit'!RF19*$B19","v":12752.999599565072},{"$f":"'Case 5 - Residual Benefit'!RG19*$B19","v":8325.9172997198566},{"$f":"'Case 5 - Residual Benefit'!RH19*$B19","v":6568.3509590697495},{"$f":"'Case 5 - Residual Benefit'!RI19*$B19","v":11849.770075615474},{"$f":"'Case 5 - Residual Benefit'!RJ19*$B19","v":12062.537841331825},{"$f":"'Case 5 - Residual Benefit'!RK19*$B19","v":10745.487053865523},{"$f":"'Case 5 - Residual Benefit'!RL19*$B19","v":7241.9561493900856},{"$f":"'Case 5 - Residual Benefit'!RM19*$B19","v":10790.641632834431},{"$f":"'Case 5 - Residual Benefit'!RN19*$B19","v":7933.7203197301442},{"$f":"'Case 5 - Residual Benefit'!RO19*$B19","v":14260.993267919495},{"$f":"'Case 5 - Residual Benefit'!RP19*$B19","v":6529.2683429135805},{"$f":"'Case 5 - Residual Benefit'!RQ19*$B19","v":12142.545751243864},{"$f":"'Case 5 - Residual Benefit'!RR19*$B19","v":9418.7019857386313},{"$f":"'Case 5 - Residual Benefit'!RS19*$B19","v":9304.1291925144942},{"$f":"'Case 5 - Residual Benefit'!RT19*$B19","v":11000.188238939934},{"$f":"'Case 5 - Residual Benefit'!RU19*$B19","v":12963.457500477129},{"$f":"'Case 5 - Residual Benefit'!RV19*$B19","v":9717.2363095467026},{"$f":"'Case 5 - Residual Benefit'!RW19*$B19","v":12961.727709979021},{"$f":"'Case 5 - Residual Benefit'!RX19*$B19","v":13224.643335640234},{"$f":"'Case 5 - Residual Benefit'!RY19*$B19","v":9497.0939091305063},{"$f":"'Case 5 - Residual Benefit'!RZ19*$B19","v":11128.547997670797},{"$f":"'Case 5 - Residual Benefit'!SA19*$B19","v":11682.433006080062},{"$f":"'Case 5 - Residual Benefit'!SB19*$B19","v":5554.8479625033569},{"$f":"'Case 5 - Residual Benefit'!SC19*$B19","v":15399.536174100778},{"$f":"'Case 5 - Residual Benefit'!SD19*$B19","v":10052.583125893545},{"$f":"'Case 5 - Residual Benefit'!SE19*$B19","v":8896.1767156027727},{"$f":"'Case 5 - Residual Benefit'!SF19*$B19","v":6255.5523870416009},{"$f":"'Case 5 - Residual Benefit'!SG19*$B19","v":10479.208451410861}]
[31,{"$f":"INDEX('Minimum Drawdown Rule'!$C$3:$C$50, SUMPRODUCT(--(Inputs!$C$4+'Case 5 - Drawdown'!$A34<='Minimum Drawdown Rule'!$B$3:$B$50), --(Inputs!$C$4+'Case 5 - Drawdown'!$A34>='Minimum Drawdown Rule'!$A$3:$A$50), ROW($A$1:$A$48)))","v":0.14000000000000001},{"$f":"'Case 5 - Residual Benefit'!B34*$B34","v":5428.9037901591955},{"$f":"'Case 5 - Residual Benefit'!C34*$B34","v":5822.3518781216371},{"$f":"'Case 5 - Residual Benefit'!D34*$B34","v":5129.3487588592025},{"$f":"'Case 5 - Residual Benefit'!E34*$B34","v":6962.0784653328919},{"$f":"'Case 5 - Residual Benefit'!F34*$B34","v":6557.7730552087787},{"$f":"'Case 5 - Residual Benefit'!G34*$B34","v":7135.2199667900923},{"$f":"'Case 5 - Residual Benefit'!H34*$B34","v":17634.660791173384},{"$f":"'Case 5 - Residual Benefit'!I34*$B34","v":6310.6201618338655},{"$f":"'Case 5 - Residual Benefit'!J34*$B34","v":3746.0525624025981},{"$f":"'Case 5 - Residual Benefit'!K34*$B34","v":5568.1675565716523},{"$f":"'Case 5 - Residual Benefit'!L34*$B34","v":3835.2595155721269},{"$f":"'Case 5 - Residual Benefit'!M34*$B34","v":4544.417175714716},{"$f":"'Case 5 - Residual Benefit'!N34*$B34","v":7351.2300655198023},{"$f":"'Case 5 - Residual Benefit'!O34*$B34","v":4428.6128185736761},{"$f":"'Case 5 - Residual Benefit'!P34*$B34","v":4024.7632155572187},{"$f":"'Case 5 - Residual Benefit'!Q34*$B34","v":5065.2318082202855},{"$f":"'Case 5 - Residual Benefit'!R34*$B34","v":11896.241224092601},{"$f":"'Case 5 - Residual Benefit'!S34*$B34","v":3362.4356167225933},{"$f":"'Case 5 - Residual Benefit'!T34*$B34","v":5504.1857464199657},{"$f":"'Case 5 - Residual Benefit'!U34*$B34","v":7164.1074523522602},{"$f":"'Case 5 - Residual Benefit'!V34*$B34","v":12116.343660503391},{"$f":"'Case 5 - Residual Benefit'!W34*$B34","v":7908.1600315707328},{"$f":"'Case 5 - Residual Benefit'!X34*$B34","v":12691.595720334637},{"$f":"'Case 5 - Residual Benefit'!Y34*$B34","v":5235.6118864020409},{"$f":"'Case 5 - Residual Benefit'!Z34*$B34","v":8048.171151493003},{"$f":"'Case 5 - Residual Benefit'!AA34*$B34","v":6795.1894669096127},{"$f":"'Case 5 - Residual Benefit'!AB34*$B34","v":9400.8445304324196},{"$f":"'Case 5 - Residual Benefit'!AC34*$B34","v":2497.7093660559012},{"$f":"'Case 5 - Residual Benefit'!AD34*$B34","v":4190.8400276267184},{"$f":"'Case 5 - Residual Benefit'!AE34*$B34","v":4791.9666658378046},{"$f":"'Case 5 - Residual Benefit'!AF34*$B34","v":7114.4018456860977},{"$f":"'Case 5 - Residual Benefit'!AG34*$B34","v":9323.4906687850471},{"$f":"'Case 5 - Residual Benefit'!AH34*$B34","v":7660.5684178468455},{"$f":"'Case 5 - Residual Benefit'!AI34*$B34","v":7355.6727565016199},{"$f":"'Case 5 - Residual Benefit'!AJ34*$B34","v":7679.5900755903185},{"$f":"'Case 5 - Residual Benefit'!AK34*$B34","v":2561.0987624225891},{"$f":"'Case 5 - Residual Benefit'!AL34*$B34","v":6387.3919441693797},{"$f":"'Case 5 - Residual Benefit'!AM34*$B34","v":11066.792775796472},{"$f":"'Case 5 - Residual Benefit'!AN34*$B34","v":7259.6094646951078},{"$f":"'Case 5 - Residual Benefit'!AO34*$B34","v":3311.257653013678},{"$f":"'Case 5 - Residual Benefit'!AP34*$B34","v":7613.807365844882},{"$f":"'Case 5 - Residual Benefit'!AQ34*$B34","v":7067.7695898128031},{"$f":"'Case 5 - Residual Benefit'!AR34*$B34","v":6735.2528174796689},{"$f":"'Case 5 - Residual Benefit'!AS34*$B34","v":5881.5499232314905},{"$f":"'Case 5 - Residual Benefit'!AT34*$B34","v":9659.3705376380876},{"$f":"'Case 5 - Residual Benefit'!AU34*$B34","v":7851.3651534677929},{"$f":"'Case 5 - Residual Benefit'!AV34*$B34","v":5265.3895833307051},{"$f":"'Case 5 - Residual Benefit'!AW34*$B34","v":3548.4476987642347},{"$f":"'Case 5 - Residual Benefit'!AX34*$B34","v":13329.958201072464},{"$f":"'Case 5 - Residual Benefit'!AY34*$B34","v":3956.1452054554138},{"$f":"'Case 5 - Residual Benefit'!AZ34*$B34","v":15604.491343670379},{"$f":"'Case 5 - Residual Benefit'!BA34*$B34","v":5501.5730457378168},{"$f":"'Case 5 - Residual Benefit'!BB34*$B34","v":3832.4748423691626},{"$f":"'Case 5 - Residual Benefit'!BC34*$B34","v":5812.9621930022631},{"$f":"'Case 5 - Residual Benefit'!BD34*$B34","v":12182.30124512228},{"$f":"'Case 5 - Residual Benefit'!BE34*$B34","v":3578.4568254479827},{"$f":"'Case 5 - Residual Benefit'!BF34*$B34","v":11730.411259169146},{"$f":"'Case 5 - Residual Benefit'!BG34*$B34","v":6767.0505554107294},{"$f":"'Case 5 - Residual Benefit'!BH34*$B34","v":4990.6886200904855},{"$f":"'Case 5 - Residual Benefit'!BI34*$B34","v":5692.5673516189036},{"$f":"'Case 5 - Residual Benefit'!BJ34*$B34","v":7545.270114247829},{"$f":"'Case 5 - Residual Benefit'!BK34*$B34","v":13862.540822593979},{"$f":"'Case 5 - Residual Benefit'!BL34*$B34","v":3536.403695271882},{"$f":"'Case 5 - Residual Benefit'!BM34*$B34","v":3805.9188178546356},{"$f":"'Case 5 - Residual Benefit'!BN34*$B34","v":5138.149112074072},{"$f":"'Case 5 - Residual Benefit'!BO34*$B34","v":5035.0783306639223},{"$f":"'Case 5 - Residual Benefit'!BP34*$B34","v":8575.1715855777275},{"$f":"'Case 5 - Residual Benefit'!BQ34*$B34","v":10974.132385131692},{"$f":"'Case 5 - Residual Benefit'!BR34*$B34","v":5857.1723931106953},{"$f":"'Case 5 - Residual Benefit'!BS34*$B34","v":3004.686882944532},{"$f":"'Case 5 - Residual Benefit'!BT34*$B34","v":6732.7114859195071},{"$f":"'Case 5 - Residual Benefit'!BU34*$B34","v":6206.5347701861328},{"$f":"'Case 5 - Residual Benefit'!BV34*$B34","v":5836.6384412557018},{"$f":"'Case 5 - Residual Benefit'!BW34*$B34","v":8466.512060154897},{"$f":"'Case 5 - Residual Benefit'!BX34*$B34","v":6836.4055531452877},{"$f":"'Case 5 - Residual Benefit'!BY34*$B34","v":9893.9250510445418},{"$f":"'Case 5 - Residual Benefit'!BZ34*$B34","v":8785.6120812417339},{"$f":"'Case 5 - Residual Benefit'!CA34*$B34","v":8154.740977944376},{"$f":"'Case 5 - Residual Benefit'!CB34*$B34","v":6467.4787016227792},{"$f":"'Case 5 - Residual Benefit'!CC34*$B34","v":5610.8007960824352},{"$f":"'Case 5 - Residual Benefit'!CD34*$B34","v":15215.297543122508},{"$f":"'Case 5 - Residual Benefit'!CE34*$B34","v":5732.562335287761},{"$f":"'Case 5 - Residual Benefit'!CF34*$B34","v":6311.0927158404047},{"$f":"'Case 5 - Residual Benefit'!CG34*$B34","v":11796.46123292035},{"$f":"'Case 5 - Residual Benefit'!CH34*$B34","v":10153.954957010312},{"$f":"'Case 5 - Residual Benefit'!CI34*$B34","v":7944.828181008219},{"$f":"'Case 5 - Residual Benefit'!CJ34*$B34","v":6516.1974285326187},{"$f":"'Case 5 - Residual Benefit'!CK34*$B34","v":6313.0226940742959},{"$f":"'Case 5 - Residual Benefit'!CL34*$B34","v":6591.9737660618694},{"$f":"'Case 5 - Residual Benefit'!CM34*$B34","v":3477.4644178009703},{"$f":"'Case 5 - Residual Benefit'!CN34*$B34","v":10067.071005886575},{"$f":"'Case 5 - Residual Benefit'!CO34*$B34","v":7871.2846400111366},{"$f":"'Case 5 - Residual Benefit'!CP34*$B34","v":9405.350197594722},{"$f":"'Case 5 - Residual Benefit'!CQ34*$B34","v":3796.563911327667},{"$f":"'Case 5 - Residual Benefit'!CR34*$B34","v":8859.4830060230361},{"$f":"'Case 5 - Residual Benefit'!CS34*$B34","v":7236.9607717880563},{"$f":"'Case 5 - Residual Benefit'!CT34*$B34","v":10714.925638539724},{"$f":"'Case 5 - Residual Benefit'!CU34*$B34","v":4972.7012577278647},{"$f":"'Case 5 - Residual Benefit'!CV34*$B34","v":8979.552868296194},{"$f":"'Case 5 - Residual Benefit'!CW34*$B34","v":12152.585115873553},{"$f":"'Case 5 - Residual Benefit'!CX34*$B34","v":11371.240237176966},{"$f":"'Case 5 - Residual Benefit'!CY34*$B34","v":10764.276580068441},{"$f":"'Case 5 - Residual Benefit'!CZ34*$B34","v":2982.6945221033179},{"$f":"'Case 5 - Residual Benefit'!DA34*$B34","v":13056.352406808708},{"$f":"'Case 5 - Residual Benefit'!DB34*$B34","v":9534.4074713469727},{"$f":"'Case 5 - Residual Benefit'!DC34*$B34","v":4446.9241184239172},{"$f":"'Case 5 - Residual Benefit'!DD34*$B34","v":3441.0857178389142},{"$f":"'Case 5 - Residual Benefit'!DE34*$B34","v":7059.4270816211583},{"$f":"'Case 5 - Residual Benefit'!DF34*$B34","v":5224.8878816566667},{"$f":"'Case 5 - Residual Benefit'!DG34*$B34","v":6412.9713391911146},{"$f":"'Case 5 - Residual Benefit'!DH34*$B34","v":7812.5952113695184},{"$f":"'Case 5 - Residual Benefit'!DI34*$B34","v":6127.1383269901571},{"$f":"'Case 5 - Residual Benefit'!DJ34*$B34","v":9179.6163120485944},{"$f":"'Case 5 - Residual Benefit'!DK34*$B34","v":6709.5356977790598},{"$f":"'Case 5 - Residual Benefit'!DL34*$B34","v":4887.2460880056424},{"$f":"'Case 5 - Residual Benefit'!DM34*$B34","v":7688.7445042271502},{"$f":"'Case 5 - Residual Benefit'!DN34*$B34","v":10510.656000669071},{"$f":"'Case 5 - Residual Benefit'!DO34*$B34","v":7622.9709107219451},{"$f":"'Case 5 - Residual Benefit'!DP34*$B34","v":5091.0469396501749},{"$f":"'Case 5 - Residual Benefit'!DQ34*$B34","v":31982.813041871897},{"$f":"'Case 5 - Residual Benefit'!DR34*$B34","v":4930.2808359664432},{"$f":"'Case 5 - Residual Benefit'!DS34*$B34","v":14998.341482113856},{"$f":"'Case 5 - Residual Benefit'!DT34*$B34","v":7601.3936603886586},{"$f":"'Case 5 - Residual Benefit'!DU34*$B34","v":7033.8156929188553},{"$f":"'Case 5 - Residual Benefit'!DV34*$B34","v":6831.7232689443881},{"$f":"'Case 5 - Residual Benefit'!DW34*$B34","v":8256.6525972535546},{"$f":"'Case 5 - Residual Benefit'!DX34*$B34","v":5238.0699347028058},{"$f":"'Case 5 - Residual Benefit'!DY34*$B34","v":4205.723700322239},{"$f":"'Case 5 - Residual Benefit'!DZ34*$B34","v":6841.7245938665983},{"$f":"'Case 5 - Residual Benefit'!EA34*$B34","v":12195.138939777615},{"$f":"'Case 5 - Residual Benefit'!EB34*$B34","v":4866.4062573313358},{"$f":"'Case 5 - Residual Benefit'!EC34*$B34","v":14122.105279286277},{"$f":"'Case 5 - Residual Benefit'!ED34*$B34","v":6909.5922978518902},{"$f":"'Case 5 - Residual Benefit'!EE34*$B34","v":7274.5972534973926},{"$f":"'Case 5 - Residual Benefit'!EF34*$B34","v":10504.255459923092},{"$f":"'Case 5 - Residual Benefit'!EG34*$B34","v":11382.587524014487},{"$f":"'Case 5 - Residual Benefit'!EH34*$B34","v":4743.6978703272543},{"$f":"'Case 5 - Residual Benefit'!EI34*$B34","v":4773.2958552194332},{"$f":"'Case 5 - Residual Benefit'!EJ34*$B34","v":7736.999068727333},{"$f":"'Case 5 - Residual Benefit'!EK34*$B34","v":7276.231760684499},{"$f":"'Case 5 - Residual Benefit'!EL34*$B34","v":5222.0981457513299},{"$f":"'Case 5 - Residual Benefit'!EM34*$B34","v":7470.8833255808886},{"$f":"'Case 5 - Residual Benefit'!EN34*$B34","v":8124.825862718777},{"$f":"'Case 5 - Residual Benefit'!EO34*$B34","v":27861.243271727653},{"$f":"'Case 5 - Residual Benefit'!EP34*$B34","v":8369.7334044908348},{"$f":"'Case 5 - Residual Benefit'!EQ34*$B34","v":14088.087919411004},{"$f":"'Case 5 - Residual Benefit'!ER34*$B34","v":5747.5349393254237},{"$f":"'Case 5 - Residual Benefit'!ES34*$B34","v":5731.8728220394169},{"$f":"'Case 5 - Residual Benefit'!ET34*$B34","v":10229.058081644715},{"$f":"'Case 5 - Residual Benefit'!EU34*$B34","v":14980.203693889893},{"$f":"'Case 5 - Residual Benefit'!EV34*$B34","v":9616.0258213111374},{"$f":"'Case 5 - Residual Benefit'!EW34*$B34","v":4330.2027857023231},{"$f":"'Case 5 - Residual Benefit'!EX34*$B34","v":13264.95048023954},{"$f":"'Case 5 - Residual Benefit'!EY34*$B34","v":3842.2969590738994},{"$f":"'Case 5 - Residual Benefit'!EZ34*$B34","v":6095.1703242698932},{"$f":"'Case 5 - Residual Benefit'!FA34*$B34","v":8794.6046922556325},{"$f":"'Case 5 - Residual Benefit'!FB34*$B34","v":7424.5734678057906},{"$f":"'Case 5 - Residual Benefit'!FC34*$B34","v":5500.1134147377898},{"$f":"'Case 5 - Residual Benefit'!FD34*$B34","v":6639.0863534731743},{"$f":"'Case 5 - Residual Benefit'!FE34*$B34","v":4555.0726053092958},{"$f":"'Case 5 - Residual Benefit'!FF34*$B34","v":8531.0904181065252},{"$f":"'Case 5 - Residual Benefit'!FG34*$B34","v":2603.095398167261},{"$f":"'Case 5 - Residual Benefit'!FH34*$B34","v":5504.4511386302074},{"$f":"'Case 5 - Residual Benefit'!FI34*$B34","v":9253.2634530192245},{"$f":"'Case 5 - Residual Benefit'!FJ34*$B34","v":5756.674809397995},{"$f":"'Case 5 - Residual Benefit'!FK34*$B34","v":7397.7203875289106},{"$f":"'Case 5 - Residual Benefit'!FL34*$B34","v":6946.7764014391505},{"$f":"'Case 5 - Residual Benefit'!FM34*$B34","v":12198.405050901707},{"$f":"'Case 5 - Residual Benefit'!FN34*$B34","v":6104.7344873636157},{"$f":"'Case 5 - Residual Benefit'!FO34*$B34","v":6470.8041638690356},{"$f":"'Case 5 - Residual Benefit'!FP34*$B34","v":8888.5919699702645},{"$f":"'Case 5 - Residual Benefit'!FQ34*$B34","v":20551.301782953553},{"$f":"'Case 5 - Residual Benefit'!FR34*$B34","v":6924.548866143683},{"$f":"'Case 5 - Residual Benefit'!FS34*$B34","v":4765.7839636477238},{"$f":"'Case 5 - Residual Benefit'!FT34*$B34","v":9328.942165757293},{"$f":"'Case 5 - Residual Benefit'!FU34*$B34","v":6983.8884266828318},{"$f":"'Case 5 - Residual Benefit'!FV34*$B34","v":5468.5401892230011},{"$f":"'Case 5 - Residual Benefit'!FW34*$B34","v":5205.1028618395048},{"$f":"'Case 5 - Residual Benefit'!FX34*$B34","v":8132.7907216279427},{"$f":"'Case 5 - Residual Benefit'!FY34*$B34","v":13646.333283750246},{"$f":"'Case 5 - Residual Benefit'!FZ34*$B34","v":7752.832906939705},{"$f":"'Case 5 - Residual Benefit'!GA34*$B34","v":4047.1091714972299},{"$f":"'Case 5 - Residual Benefit'!GB34*$B34","v":15472.104553746676},{"$f":"'Case 5 - Residual Benefit'!GC34*$B34","v":5066.792501781687},{"$f":"'Case 5 - Residual Benefit'!GD34*$B34","v":11226.751723288737},{"$f":"'Case 5 - Residual Benefit'!GE34*$B34","v":7922.4332547425711},{"$f":"'Case 5 - Residual Benefit'!GF34*$B34","v":7262.2848540085861},{"$f":"'Case 5 - Residual Benefit'!GG34*$B34","v":7984.6336183632075},{"$f":"'Case 5 - Residual Benefit'!GH34*$B34","v":6931.8827312451203},{"$f":"'Case 5 - Residual Benefit'!GI34*$B34","v":7008.3320167774373},{"$f":"'Case 5 - Residual Benefit'!GJ34*$B34","v":7741.1404036215881},{"$f":"'Case 5 - Residual Benefit'!GK34*$B34","v":5932.0945017161839},{"$f":"'Case 5 - Residual Benefit'!GL34*$B34","v":12388.730879012186},{"$f":"'Case 5 - Residual Benefit'!GM34*$B34","v":10085.148569021972},{"$f":"'Case 5 - Residual Benefit'!GN34*$B34","v":5708.3585673754687},{"$f":"'Case 5 - Residual Benefit'!GO34*$B34","v":10344.422412779497},{"$f":"'Case 5 - Residual Benefit'!GP34*$B34","v":11120.129022264142},{"$f":"'Case 5 - Residual Benefit'!GQ34*$B34","v":4310.4888860676301},{"$f":"'Case 5 - Residual Benefit'!GR34*$B34","v":4475.7584021148423},{"$f":"'Case 5 - Residual Benefit'!GS34*$B34","v":7295.3602697818005},{"$f":"'Case 5 - Residual Benefit'!GT34*$B34","v":3857.1958387413924},{"$f":"'Case 5 - Residual Benefit'!GU34*$B34","v":8341.6664329190753},{"$f":"'Case 5 - Residual Benefit'!GV34*$B34","v":5819.2347469231054},{"$f":"'Case 5 - Residual Benefit'!GW34*$B34","v":7621.8444232066049},{"$f":"'Case 5 - Residual Benefit'!GX34*$B34","v":13282.034237991567},{"$f":"'Case 5 - Residual Benefit'!GY34*$B34","v":6374.868365404086},{"$f":"'Case 5 - Residual Benefit'!GZ34*$B34","v":15861.394716767558},{"$f":"'Case 5 - Residual Benefit'!HA34*$B34","v":10505.262661870478},{"$f":"'Case 5 - Residual Benefit'!HB34*$B34","v":7887.6056445494887},{"$f":"'Case 5 - Residual Benefit'!HC34*$B34","v":6590.6220197326811},{"$f":"'Case 5 - Residual Benefit'!HD34*$B34","v":8333.0612472052635},{"$f":"'Case 5 - Residual Benefit'!HE34*$B34","v":9949.1992888003388},{"$f":"'Case 5 - Residual Benefit'!HF34*$B34","v":7017.8337587756296},{"$f":"'Case 5 - Residual Benefit'!HG34*$B34","v":3967.8210766159855},{"$f":"'Case 5 - Residual Benefit'!HH34*$B34","v":5735.0038816845663},{"$f":"'Case 5 - Residual Benefit'!HI34*$B34","v":7691.8643134391305},{"$f":"'Case 5 - Residual Benefit'!HJ34*$B34","v":18521.810540721501},{"$f":"'Case 5 - Residual Benefit'!HK34*$B34","v":18037.375726904553},{"$f":"'Case 5 - Residual Benefit'!HL34*$B34","v":6371.8112020417811},{"$f":"'Case 5 - Residual Benefit'!HM34*$B34","v":8628.6180610925185},{"$f":"'Case 5 - Residual Benefit'!HN34*$B34","v":4915.1532754849113},{"$f":"'Case 5 - Residual Benefit'!HO34*$B34","v":5846.3418902952335},{"$f":"'Case 5 - Residual Benefit'!HP34*$B34","v":10709.763503424612},{"$f":"'Case 5 - Residual Benefit'!HQ34*$B34","v":5031.2193579120903},{"$f":"'Case 5 - Residual Benefit'!HR34*$B34","v":11154.644407377304},{"$f":"'Case 5 - Residual Benefit'!HS34*$B34","v":3013.3250552288991},{"$f":"'Case 5 - Residual Benefit'!HT34*$B34","v":6686.3108784639044},{"$f":"'Case 5 - Residual Benefit'!HU34*$B34","v":6344.5291426659733},{"$f":"'Case 5 - Residual Benefit'!HV34*$B34","v":7211.832488320817},{"$f":"'Case 5 - Residual Benefit'!HW34*$B34","v":5709.7983651332779},{"$f":"'Case 5 - Residual Benefit'!HX34*$B34","v":8849.2062029656499},{"$f":"'Case 5 - Residual Benefit'!HY34*$B34","v":10311.791030983399},{"$f":"'Case 5 - Residual Benefit'!HZ34*$B34","v":23498.618279442911},{"$f":"'Case 5 - Residual Benefit'!IA34*$B34","v":8528.4618268546637},{"$f":"'Case 5 - Residual Benefit'!IB34*$B34","v":9955.5217349340655},{"$f":"'Case 5 - Residual Benefit'!IC34*$B34","v":8053.8757494601423},{"$f":"'Case 5 - Residual Benefit'!ID34*$B34","v":4804.0505769456231},{"$f":"'Case 5 - Residual Benefit'!IE34*$B34","v":7159.6477023029611},{"$f":"'Case 5 - Residual Benefit'!IF34*$B34","v":3385.9037775075144},{"$f":"'Case 5 - Residual Benefit'!IG34*$B34","v":12006.546660730981},{"$f":"'Case 5 - Residual Benefit'!IH34*$B34","v":10023.073202312687},{"$f":"'Case 5 - Residual Benefit'!II34*$B34","v":6639.2388064959359},{"$f":"'Case 5 - Residual Benefit'!IJ34*$B34","v":7871.2359397561431},{"$f":"'Case 5 - Residual Benefit'!IK34*$B34","v":2825.561260484988},{"$f":"'Case 5 - Residual Benefit'!IL34*$B34","v":4735.6474852492147},{"$f":"'Case 5 - Residual Benefit'!IM34*$B34","v":4674.6486523600142},{"$f":"'Case 5 - Residual Benefit'!IN34*$B34","v":6511.4729833189858},{"$f":"'Case 5 - Residual Benefit'!IO34*$B34","v":5161.6890057331866},{"$f":"'Case 5 - Residual Benefit'!IP34*$B34","v":10448.613522605934},{"$f":"'Case 5 - Residual Benefit'!IQ34*$B34","v":4801.4369786114275},{"$f":"'Case 5 - Residual Benefit'!IR34*$B34","v":9508.0758509507286},{"$f":"'Case 5 - Residual Benefit'!IS34*$B34","v":14440.100233098077},{"$f":"'Case 5 - Residual Benefit'!IT34*$B34","v":9424.7528621214424},{"$f":"'Case 5 - Residual Benefit'!IU34*$B34","v":10827.269179278799},{"$f":"'Case 5 - Residual Benefit'!IV34*$B34","v":4864.1422564031564},{"$f":"'Case 5 - Residual Benefit'!IW34*$B34","v":4930.1626012797078},{"$f":"'Case 5 - Residual Benefit'!IX34*$B34","v":9191.9268914567838},{"$f":"'Case 5 - Residual Benefit'!IY34*$B34","v":3574.2723484256217},{"$f":"'Case 5 - Residual Benefit'!IZ34*$B34","v":4290.7873879563103},{"$f":"'Case 5 - Residual Benefit'!JA34*$B34","v":5318.1362384692984},{"$f":"'Case 5 - Residual Benefit'!JB34*$B34","v":5836.6030755364909},{"$f":"'Case 5 - Residual Benefit'!JC34*$B34","v":3484.1875877794882},{"$f":"'Case 5 - Residual Benefit'!JD34*$B34","v":5957.6657500492984},{"$f":"'Case 5 - Residual Benefit'!JE34*$B34","v":5532.7721014465742},{"$f":"'Case 5 - Residual Benefit'!JF34*$B34","v":6529.0805116400434},{"$f":"'Case 5 - Residual Benefit'!JG34*$B34","v":7451.3733326048996},{"$f":"'Case 5 - Residual Benefit'!JH34*$B34","v":7866.6029907163365},{"$f":"'Case 5 - Residual Benefit'!JI34*$B34","v":8417.3470572841161},{"$f":"'Case 5 - Residual Benefit'!JJ34*$B34","v":12451.996634924577},{"$f":"'Case 5 - Residual Benefit'!JK34*$B34","v":5733.4595596873605},{"$f":"'Case 5 - Residual Benefit'!JL34*$B34","v":5085.9842225688162},{"$f":"'Case 5 - Residual Benefit'!JM34*$B34","v":7620.7437285645046},{"$f":"'Case 5 - Residual Benefit'!JN34*$B34","v":8040.9947344807269},{"$f":"'Case 5 - Residual Benefit'!JO34*$B34","v":7906.1295563625636},{"$f":"'Case 5 - Residual Benefit'!JP34*$B34","v":8082.4009411297138},{"$f":"'Case 5 - Residual Benefit'!JQ34*$B34","v":3227.165097337454},{"$f":"'Case 5 - Residual Benefit'!JR34*$B34","v":9092.0798929980829},{"$f":"'Case 5 - Residual Benefit'!JS34*$B34","v":6602.2573554285864},{"$f":"'Case 5 - Residual Benefit'!JT34*$B34","v":5658.4930160418335},{"$f":"'Case 5 - Residual Benefit'!JU34*$B34","v":5512.2707600204994},{"$f":"'Case 5 - Residual Benefit'!JV34*$B34","v":5420.0502635582206},{"$f":"'Case 5 - Residual Benefit'!JW34*$B34","v":5424.4328652867143},{"$f":"'Case 5 - Residual Benefit'!JX34*$B34","v":3350.9029226228399},{"$f":"'Case 5 - Residual Benefit'!JY34*$B34","v":8874.9766761324936},{"$f":"'Case 5 - Residual Benefit'!JZ34*$B34","v":8565.0705371316217},{"$f":"'Case 5 - Residual Benefit'!KA34*$B34","v":6628.1870030879236},{"$f":"'Case 5 - Residual Benefit'!KB34*$B34","v":5940.5914962241568},{"$f":"'Case 5 - Residual Benefit'!KC34*$B34","v":10928.558949474382},{"$f":"'Case 5 - Residual Benefit'!KD34*$B34","v":8509.1134761117883},{"$f":"'Case 5 - Residual Benefit'!KE34*$B34","v":4098.285887647703},{"$f":"'Case 5 - Residual Benefit'!KF34*$B34","v":5041.9781981717688},{"$f":"'Case 5 - Residual Benefit'!KG34*$B34","v":27198.85441864144},{"$f":"'Case 5 - Residual Benefit'!KH34*$B34","v":11395.175362501277},{"$f":"'Case 5 - Residual Benefit'!KI34*$B34","v":6425.6244755207899},{"$f":"'Case 5 - Residual Benefit'!KJ34*$B34","v":6011.34159718913},{"$f":"'Case 5 - Residual Benefit'!KK34*$B34","v":3710.6411318164123},{"$f":"'Case 5 - Residual Benefit'!KL34*$B34","v":11661.229899765221},{"$f":"'Case 5 - Residual Benefit'!KM34*$B34","v":5190.2275225140065},{"$f":"'Case 5 - Residual Benefit'!KN34*$B34","v":4659.8473228101366},{"$f":"'Case 5 - Residual Benefit'!KO34*$B34","v":4624.4521297226602},{"$f":"'Case 5 - Residual Benefit'!KP34*$B34","v":15218.712716657952},{"$f":"'Case 5 - Residual Benefit'!KQ34*$B34","v":7295.0971493595889},{"$f":"'Case 5 - Residual Benefit'!KR34*$B34","v":1968.0347259959519},{"$f":"'Case 5 - Residual Benefit'!KS34*$B34","v":3549.6903947627357},{"$f":"'Case 5 - Residual Benefit'!KT34*$B34","v":6097.8054122731646},{"$f":"'Case 5 - Residual Benefit'!KU34*$B34","v":4344.9038484356406},{"$f":"'Case 5 - Residual Benefit'!KV34*$B34","v":4603.5043316076271},{"$f":"'Case 5 - Residual Benefit'!KW34*$B34","v":4650.823071950299},{"$f":"'Case 5 - Residual Benefit'!KX34*$B34","v":8305.516328170399},{"$f":"'Case 5 - Residual Benefit'!KY34*$B34","v":12155.59495872094},{"$f":"'Case 5 - Residual Benefit'!KZ34*$B34","v":8833.0765830467644},{"$f":"'Case 5 - Residual Benefit'!LA34*$B34","v":4146.0998249836975},{"$f":"'Case 5 - Residual Benefit'!LB34*$B34","v":5064.150010913012},{"$f":"'Case 5 - Residual Benefit'!LC34*$B34","v":4093.8406272897855},{"$f":"'Case 5 - Residual Benefit'!LD34*$B34","v":15574.525180514378},{"$f":"'Case 5 - Residual Benefit'!LE34*$B34","v":7763.20974783164},{"$f":"'Case 5 - Residual Benefit'!LF34*$B34","v":8326.2412144536029},{"$f":"'Case 5 - Residual Benefit'!LG34*$B34","v":6955.3066079623122},{"$f":"'Case 5 - Residual Benefit'!LH34*$B34","v":4157.5712625931137},{"$f":"'Case 5 - Residual Benefit'!LI34*$B34","v":5502.5849730963519},{"$f":"'Case 5 - Residual Benefit'!LJ34*$B34","v":5669.2775021942898},{"$f":"'Case 5 - Residual Benefit'!LK34*$B34","v":5437.0339617376803},{"$f":"'Case 5 - Residual Benefit'!LL34*$B34","v":7686.9192559262074},{"$f":"'Case 5 - Residual Benefit'!LM34*$B34","v":9651.6839484102275},{"$f":"'Case 5 - Residual Benefit'!LN34*$B34","v":7274.0241479693796},{"$f":"'Case 5 - Residual Benefit'!LO34*$B34","v":4757.3192393253048},{"$f":"'Case 5 - Residual Benefit'!LP34*$B34","v":4745.8796419512792},{"$f":"'Case 5 - Residual Benefit'!LQ34*$B34","v":7156.8058525649321},{"$f":"'Case 5 - Residual Benefit'!LR34*$B34","v":9069.8826976859891},{"$f":"'Case 5 - Residual Benefit'!LS34*$B34","v":10594.430590406682},{"$f":"'Case 5 - Residual Benefit'!LT34*$B34","v":10141.661083258152},{"$f":"'Case 5 - Residual Benefit'!LU34*$B34","v":4888.7839071537474},{"$f":"'Case 5 - Residual Benefit'!LV34*$B34","v":7729.106850625798},{"$f":"'Case 5 - Residual Benefit'!LW34*$B34","v":7350.0011997816073},{"$f":"'Case 5 - Residual Benefit'!LX34*$B34","v":12491.926483332692},{"$f":"'Case 5 - Residual Benefit'!LY34*$B34","v":10110.216663427458},{"$f":"'Case 5 - Residual Benefit'!LZ34*$B34","v":3471.8722892178748},{"$f":"'Case 5 - Residual Benefit'!MA34*$B34","v":9834.2393500392918},{"$f":"'Case 5 - Residual Benefit'!MB34*$B34","v":4344.6211453840724},{"$f":"'Case 5 - Residual Benefit'!MC34*$B34","v":4764.0266264829388},{"$f":"'Case 5 - Residual Benefit'!MD34*$B34","v":6194.1404514799297},{"$f":"'Case 5 - Residual Benefit'!ME34*$B34","v":12578.465864749682},{"$f":"'Case 5 - Residual Benefit'!MF34*$B34","v":12874.621735988387},{"$f":"'Case 5 - Residual Benefit'!MG34*$B34","v":2447.3339608853557},{"$f":"'Case 5 - Residual Benefit'!MH34*$B34","v":9174.9342166271545},{"$f":"'Case 5 - Residual Benefit'!MI34*$B34","v":4261.6451625566942},{"$f":"'Case 5 - Residual Benefit'!MJ34*$B34","v":6515.0053331588233},{"$f":"'Case 5 - Residual Benefit'!MK34*$B34","v":8010.5833296013479},{"$f":"'Case 5 - Residual Benefit'!ML34*$B34","v":5288.3911773631007},{"$f":"'Case 5 - Residual Benefit'!MM34*$B34","v":4770.7075943194877},{"$f":"'Case 5 - Residual Benefit'!MN34*$B34","v":10314.661258455199},{"$f":"'Case 5 - Residual Benefit'!MO34*$B34","v":9789.4706089121246},{"$f":"'Case 5 - Residual Benefit'!MP34*$B34","v":12754.86382713979},{"$f":"'Case 5 - Residual Benefit'!MQ34*$B34","v":7652.5790583160133},{"$f":"'Case 5 - Residual Benefit'!MR34*$B34","v":13540.604596966154},{"$f":"'Case 5 - Residual Benefit'!MS34*$B34","v":4672.9297532233195},{"$f":"'Case 5 - Residual Benefit'!MT34*$B34","v":6436.363044703292},{"$f":"'Case 5 - Residual Benefit'!MU34*$B34","v":13523.506881325104},{"$f":"'Case 5 - Residual Benefit'!MV34*$B34","v":4001.5730978367615},{"$f":"'Case 5 - Residual Benefit'!MW34*$B34","v":5936.6243145702629},{"$f":"'Case 5 - Residual Benefit'!MX34*$B34","v":7701.6656933220602},{"$f":"'Case 5 - Residual Benefit'!MY34*$B34","v":6564.627824195687},{"$f":"'Case 5 - Residual Benefit'!MZ34*$B34","v":8361.9062331716286},{"$f":"'Case 5 - Residual Benefit'!NA34*$B34","v":9720.5578041593835},{"$f":"'Case 5 - Residual Benefit'!NB34*$B34","v":9059.2103015871398},{"$f":"'Case 5 - Residual Benefit'!NC34*$B34","v":7801.1534398461845},{"$f":"'Case 5 - Residual Benefit'!ND34*$B34","v":16422.086152569846},{"$f":"'Case 5 - Residual Benefit'!NE34*$B34","v":8521.7925202059523},{"$f":"'Case 5 - Residual Benefit'!NF34*$B34","v":6499.2771183952746},{"$f":"'Case 5 - Residual Benefit'!NG34*$B34","v":4853.1015598247086},{"$f":"'Case 5 - Residual Benefit'!NH34*$B34","v":7497.219893231807},{"$f":"'Case 5 - Residual Benefit'!NI34*$B34","v":6146.3627679996716},{"$f":"'Case 5 - Residual Benefit'!NJ34*$B34","v":7553.9068915668468},{"$f":"'Case 5 - Residual Benefit'!NK34*$B34","v":8360.6041878877786},{"$f":"'Case 5 - Residual Benefit'!NL34*$B34","v":4444.2263810082704},{"$f":"'Case 5 - Residual Benefit'!NM34*$B34","v":10131.214521868744},{"$f":"'Case 5 - Residual Benefit'!NN34*$B34","v":5089.2137560268711},{"$f":"'Case 5 - Residual Benefit'!NO34*$B34","v":6118.0142858604231},{"$f":"'Case 5 - Residual Benefit'!NP34*$B34","v":8953.2396406275948},{"$f":"'Case 5 - Residual Benefit'!NQ34*$B34","v":6059.1474643385982},{"$f":"'Case 5 - Residual Benefit'!NR34*$B34","v":7757.3388111217373},{"$f":"'Case 5 - Residual Benefit'!NS34*$B34","v":11351.043371110163},{"$f":"'Case 5 - Residual Benefit'!NT34*$B34","v":7078.9189783185448},{"$f":"'Case 5 - Residual Benefit'!NU34*$B34","v":7626.4502668307396},{"$f":"'Case 5 - Residual Benefit'!NV34*$B34","v":7882.5533963968282},{"$f":"'Case 5 - Residual Benefit'!NW34*$B34","v":3606.9048169520156},{"$f":"'Case 5 - Residual Benefit'!NX34*$B34","v":5999.4648712070102},{"$f":"'Case 5 - Residual Benefit'!NY34*$B34","v":8547.7334187463875},{"$f":"'Case 5 - Residual Benefit'!NZ34*$B34","v":3193.7799244427779},{"$f":"'Case 5 - Residual Benefit'!OA34*$B34","v":8066.0049805905246},{"$f":"'Case 5 - Residual Benefit'!OB34*$B34","v":3829.3314960541384},{"$f":"'Case 5 - Residual Benefit'!OC34*$B34","v":7572.1473544979444},{"$f":"'Case 5 - Residual Benefit'!OD34*$B34","v":4245.9619219547121},{"$f":"'Case 5 - Residual Benefit'!OE34*$B34","v":5893.1773381700796},{"$f":"'Case 5 - Residual Benefit'!OF34*$B34","v":13787.94007240513},{"$f":"'Case 5 - Residual Benefit'!OG34*$B34","v":6851.4373840888238},{"$f":"'Case 5 - Residual Benefit'!OH34*$B34","v":2739.4783820943203},{"$f":"'Case 5 - Residual Benefit'!OI34*$B34","v":6049.8493630888588},{"$f":"'Case 5 - Residual Benefit'!OJ34*$B34","v":8267.6980168408209},{"$f":"'Case 5 - Residual Benefit'!OK34*$B34","v":5688.9607743646129},{"$f":"'Case 5 - Residual Benefit'!OL34*$B34","v":3017.8510105629184},{"$f":"'Case 5 - Residual Benefit'!OM34*$B34","v":2737.3699952840661},{"$f":"'Case 5 - Residual Benefit'!ON34*$B34","v":7192.7253162669485},{"$f":"'Case 5 - Residual Benefit'!OO34*$B34","v":4386.7166904869628},{"$f":"'Case 5 - Residual Benefit'!OP34*$B34","v":9001.3841876819843},{"$f":"'Case 5 - Residual Benefit'!OQ34*$B34","v":5126.8122882736179},{"$f":"'Case 5 - Residual Benefit'!OR34*$B34","v":7524.107090628775},{"$f":"'Case 5 - Residual Benefit'!OS34*$B34","v":6354.6916084346594},{"$f":"'Case 5 - Residual Benefit'!OT34*$B34","v":6737.4910642025579},{"$f":"'Case 5 - Residual Benefit'!OU34*$B34","v":7716.5699160507802},{"$f":"'Case 5 - Residual Benefit'!OV34*$B34","v":4449.9822353538475},{"$f":"'Case 5 - Residual Benefit'!OW34*$B34","v":4865.9933748873336},{"$f":"'Case 5 - Residual Benefit'!OX34*$B34","v":8533.2736967463898},{"$f":"'Case 5 - Residual Benefit'!OY34*$B34","v":8408.7285266623239},{"$f":"'Case 5 - Residual Benefit'!OZ34*$B34","v":10417.622503338989},{"$f":"'Case 5 - Residual Benefit'!PA34*$B34","v":5348.8874613991138},{"$f":"'Case 5 - Residual Benefit'!PB34*$B34","v":6748.5071133600441},{"$f":"'Case 5 - Residual Benefit'!PC34*$B34","v":9751.6270701302965},{"$f":"'Case 5 - Residual Benefit'!PD34*$B34","v":21562.460250714052},{"$f":"'Case 5 - Residual Benefit'!PE34*$B34","v":6289.0071764103413},{"$f":"'Case 5 - Residual Benefit'!PF34*$B34","v":7659.5243221212359},{"$f":"'Case 5 - Residual Benefit'!PG34*$B34","v":4712.6429641988598},{"$f":"'Case 5 - Residual Benefit'!PH34*$B34","v":6405.4575054168436},{"$f":"'Case 5 - Residual Benefit'!PI34*$B34","v":9942.999004533769},{"$f":"'Case 5 - Residual Benefit'!PJ34*$B34","v":9515.6696306983813},{"$f":"'Case 5 - Residual Benefit'!PK34*$B34","v":5605.9825994419307},{"$f":"'Case 5 - Residual Benefit'!PL34*$B34","v":10540.602893316076},{"$f":"'Case 5 - Residual Benefit'!PM34*$B34","v":5888.7726243831257},{"$f":"'Case 5 - Residual Benefit'!PN34*$B34","v":5207.6703678448002},{"$f":"'Case 5 - Residual Benefit'!PO34*$B34","v":11680.652215730584},{"$f":"'Case 5 - Residual Benefit'!PP34*$B34","v":12548.381615446322},{"$f":"'Case 5 - Residual Benefit'!PQ34*$B34","v":11694.665480677728},{"$f":"'Case 5 - Residual Benefit'!PR34*$B34","v":6515.8055865153592},{"$f":"'Case 5 - Residual Benefit'!PS34*$B34","v":10148.652603406874},{"$f":"'Case 5 - Residual Benefit'!PT34*$B34","v":9761.0984100176265},{"$f":"'Case 5 - Residual Benefit'!PU34*$B34","v":7148.8631823371816},{"$f":"'Case 5 - Residual Benefit'!PV34*$B34","v":10277.1067225235},{"$f":"'Case 5 - Residual Benefit'!PW34*$B34","v":4299.4131705345453},{"$f":"'Case 5 - Residual Benefit'!PX34*$B34","v":3029.0501350482332},{"$f":"'Case 5 - Residual Benefit'!PY34*$B34","v":14058.795874920299},{"$f":"'Case 5 - Residual Benefit'!PZ34*$B34","v":7333.7584650176168},{"$f":"'Case 5 - Residual Benefit'!QA34*$B34","v":6841.7009275800674},{"$f":"'Case 5 - Residual Benefit'!QB34*$B34","v":5589.4007666906191},{"$f":"'Case 5 - Residual Benefit'!QC34*$B34","v":3009.1788810098956},{"$f":"'Case 5 - Residual Benefit'!QD34*$B34","v":5071.7637368397181},{"$f":"'Case 5 - Residual Benefit'!QE34*$B34","v":4781.8197023674711},{"$f":"'Case 5 - Residual Benefit'!QF34*$B34","v":5181.6710107905892},{"$f":"'Case 5 - Residual Benefit'!QG34*$B34","v":4697.7682873134918},{"$f":"'Case 5 - Residual Benefit'!QH34*$B34","v":4354.2412831139736},{"$f":"'Case 5 - Residual Benefit'!QI34*$B34","v":8026.7096508504656},{"$f":"'Case 5 - Residual Benefit'!QJ34*$B34","v":3475.9490061162487},{"$f":"'Case 5 - Residual Benefit'!QK34*$B34","v":10193.678301976377},{"$f":"'Case 5 - Residual Benefit'!QL34*$B34","v":11688.133622445717},{"$f":"'Case 5 - Residual Benefit'!QM34*$B34","v":4968.5275241650033},{"$f":"'Case 5 - Residual Benefit'!QN34*$B34","v":5448.5318121651144},{"$f":"'Case 5 - Residual Benefit'!QO34*$B34","v":5159.7203162505384},{"$f":"'Case 5 - Residual Benefit'!QP34*$B34","v":6406.8916162994965},{"$f":"'Case 5 - Residual Benefit'!QQ34*$B34","v":2956.1959063628283},{"$f":"'Case 5 - Residual Benefit'!QR34*$B34","v":4706.3892358203839},{"$f":"'Case 5 - Residual Benefit'!QS34*$B34","v":16163.806382960454},{"$f":"'Case 5 - Residual Benefit'!QT34*$B34","v":9905.1579158449331},{"$f":"'Case 5 - Residual Benefit'!QU34*$B34","v":7596.3988652919288},{"$f":"'Case 5 - Residual Benefit'!QV34*$B34","v":10998.762669672837},{"$f":"'Case 5 - Residual Benefit'!QW34*$B34","v":3082.3180923208847},{"$f":"'Case 5 - Residual Benefit'!QX34*$B34","v":5748.9117117173746},{"$f":"'Case 5 - Residual Benefit'!QY34*$B34","v":3221.1181834153163},{"$f":"'Case 5 - Residual Benefit'!QZ34*$B34","v":5650.1291505641739},{"$f":"'Case 5 - Residual Benefit'!RA34*$B34","v":8224.0440561212108},{"$f":"'Case 5 - Residual Benefit'!RB34*$B34","v":9577.119709481165},{"$f":"'Case 5 - Residual Benefit'!RC34*$B34","v":11397.914883172238},{"$f":"'Case 5 - Residual Benefit'!RD34*$B34","v":7811.2842069197359},{"$f":"'Case 5 - Residual Benefit'!RE34*$B34","v":5229.3543019123108},{"$f":"'Case 5 - Residual Benefit'!RF34*$B34","v":10045.600211444795},{"$f":"'Case 5 - Residual Benefit'!RG34*$B34","v":4091.9403119122335},{"$f":"'Case 5 - Residual Benefit'!RH34*$B34","v":3602.8144464338802},{"$f":"'Case 5 - Residual Benefit'!RI34*$B34","v":5658.5148783299401},{"$f":"'Case 5 - Residual Benefit'!RJ34*$B34","v":7274.7400079257031},{"$f":"'Case 5 - Residual Benefit'!RK34*$B34","v":5974.2649478880267},{"$f":"'Case 5 - Residual Benefit'!RL34*$B34","v":3992.0332736139517},{"$f":"'Case 5 - Residual Benefit'!RM34*$B34","v":7031.2395126462325},{"$f":"'Case 5 - Residual Benefit'!RN34*$B34","v":4188.1984263778404},{"$f":"'Case 5 - Residual Benefit'!RO34*$B34","v":12793.958704625851},{"$f":"'Case 5 - Residual Benefit'!RP34*$B34","v":4398.0862923758477},{"$f":"'Case 5 - Residual Benefit'!RQ34*$B34","v":11422.088573822273},{"$f":"'Case 5 - Residual Benefit'!RR34*$B34","v":8120.9211569467789},{"$f":"'Case 5 - Residual Benefit'!RS34*$B34","v":5069.8398348001456},{"$f":"'Case 5 - Residual Benefit'!RT34*$B34","v":8279.1155672413006},{"$f":"'Case 5 - Residual Benefit'!RU34*$B34","v":7478.7906905698064},{"$f":"'Case 5 - Residual Benefit'!RV34*$B34","v":5183.4759224361824},{"$f":"'Case 5 - Residual Benefit'!RW34*$B34","v":4867.0125674261772},{"$f":"'Case 5 - Residual Benefit'!RX34*$B34","v":11853.12986159729},{"$f":"'Case 5 - Residual Benefit'!RY34*$B34","v":11907.760288110352},{"$f":"'Case 5 - Residual Benefit'!RZ34*$B34","v":5531.8061780659527},{"$f":"'Case 5 - Residual Benefit'!SA34*$B34","v":8357.897615588814},{"$f":"'Case 5 - Residual Benefit'!SB34*$B34","v":4081.9601194084439},{"$f":"'Case 5 - Residual Benefit'!SC34*$B34","v":6878.3131445373538},{"$f":"'Case 5 - Residual Benefit'!SD34*$B34","v":6394.9279549512194},{"$f":"'Case 5 - Residual Benefit'!SE34*$B34","v":6760.337550592767},{"$f":"'Case 5 - Residual Benefit'!SF34*$B34","v":4624.5193589841147},{"$f":"'Case 5 - Residual Benefit'!SG34*$B34","v":6519.7592346977917}]
[45,{"$f":"INDEX('Minimum Drawdown Rule'!$C$3:$C$50, SUMPRODUCT(--(Inputs!$C$4+'Case 5 - Drawdown'!$A48<='Minimum Drawdown Rule'!$B$3:$B$50), --(Inputs!$C$4+'Case 5 - Drawdown'!$A48>='Minimum Drawdown Rule'!$A$3:$A$50), ROW($A$1:$A$48)))","v":0.14000000000000001},{"$f":"'Case 5 - Residual Benefit'!B48*$B48","v":1442.322313635078},{"$f":"'Case 5 - Residual Benefit'!C48*$B48","v":904.80871813945328},{"$f":"'Case 5 - Residual Benefit'!D48*$B48","v":1172.3519091974456},{"$f":"'Case 5 - Residual Benefit'!E48*$B48","v":922.48034022048955},{"$f":"'Case 5 - Residual Benefit'!F48*$B48","v":942.43122606343161},{"$f":"'Case 5 - Residual Benefit'!G48*$B48","v":1533.4956451239648},{"$f":"'Case 5 - Residual Benefit'!H48*$B48","v":3439.5801473262836},{"$f":"'Case 5 - Residual Benefit'!I48*$B48","v":977.71204606674917},{"$f":"'Case 5 - Residual Benefit'!J48*$B48","v":755.1439445794465},{"$f":"'Case 5 - Residual Benefit'!K48*$B48","v":1253.3212621740706},{"$f":"'Case 5 - Residual Benefit'!L48*$B48","v":653.23108998114117},{"$f":"'Case 5 - Residual Benefit'!M48*$B48","v":612.62100762990065},{"$f":"'Case 5 - Residual Benefit'!N48*$B48","v":1771.8937762707205},{"$f":"'Case 5 - Residual Benefit'!O48*$B48","v":550.22361374849959},{"$f":"'Case 5 - Residual Benefit'!P48*$B48","v":807.48112135628423},{"$f":"'Case 5 - Residual Benefit'!Q48*$B48","v":915.81013331954568},{"$f":"'Case 5 - Residual Benefit'!R48*$B48","v":1753.7573811149928},{"$f":"'Case 5 - Residual Benefit'!S48*$B48","v":452.31058695278853},{"$f":"'Case 5 - Residual Benefit'!T48*$B48","v":1162.7733781384127},{"$f":"'Case 5 - Residual Benefit'!U48*$B48","v":1252.6435766290626},{"$f":"'Case 5 - Residual Benefit'!V48*$B48","v":2404.7306119365562},{"$f":"'Case 5 - Residual Benefit'!W48*$B48","v":1445.3662520283003},{"$f":"'Case 5 - Residual Benefit'!X48*$B48","v":2156.1867495009997},{"$f":"'Case 5 - Residual Benefit'!Y48*$B48","v":991.35668411630081},{"$f":"'Case 5 - Residual Benefit'!Z48*$B48","v":1178.127088156167},{"$f":"'Case 5 - Residual Benefit'!AA48*$B48","v":814.55818865149706},{"$f":"'Case 5 - Residual Benefit'!AB48*$B48","v":1409.404227929155},{"$f":"'Case 5 - Residual Benefit'!AC48*$B48","v":419.50412110541544},{"$f":"'Case 5 - Residual Benefit'!AD48*$B48","v":562.35495928285411},{"$f":"'Case 5 - Residual Benefit'!AE48*$B48","v":875.44950858179993},{"$f":"'Case 5 - Residual Benefit'!AF48*$B48","v":1273.2673164050921},{"$f":"'Case 5 - Residual Benefit'!AG48*$B48","v":1233.9994711709751},{"$f":"'Case 5 - Residual Benefit'!AH48*$B48","v":1107.3918105394464},{"$f":"'Case 5 - Residual Benefit'!AI48*$B48","v":1448.0621402075781},{"$f":"'Case 5 - Residual Benefit'!AJ48*$B48","v":2052.3058062683922},{"$f":"'Case 5 - Residual Benefit'!AK48*$B48","v":781.17600293844032},{"$f":"'Case 5 - Residual Benefit'!AL48*$B48","v":1531.0120857809495},{"$f":"'Case 5 - Residual Benefit'!AM48*$B48","v":1975.1351075931889},{"$f":"'Case 5 - Residual Benefit'!AN48*$B48","v":969.32554755493436},{"$f":"'Case 5 - Residual Benefit'!AO48*$B48","v":404.50652734385488},{"$f":"'Case 5 - Residual Benefit'!AP48*$B48","v":1266.0094641795656},{"$f":"'Case 5 - Residual Benefit'!AQ48*$B48","v":1496.7093359663606},{"$f":"'Case 5 - Residual Benefit'!AR48*$B48","v":851.7929936443004},{"$f":"'Case 5 - Residual Benefit'!AS48*$B48","v":893.81281818672289},{"$f":"'Case 5 - Residual Benefit'!AT48*$B48","v":1962.2507056909033},{"$f":"'Case 5 - Residual Benefit'!AU48*$B48","v":1140.2946177988081},{"$f":"'Case 5 - Residual Benefit'!AV48*$B48","v":1351.146522381147},{"$f":"'Case 5 - Residual Benefit'!AW48*$B48","v":683.83626983959107},{"$f":"'Case 5 - Residual Benefit'!AX48*$B48","v":2478.8635092874551},{"$f":"'Case 5 - Residual Benefit'!AY48*$B48","v":657.9951269832145},{"$f":"'Case 5 - Residual Benefit'!AZ48*$B48","v":3139.3376479629133},{"$f":"'Case 5 - Residual Benefit'!BA48*$B48","v":1264.4746648827211},{"$f":"'Case 5 - Residual Benefit'!BB48*$B48","v":705.75860497620283},{"$f":"'Case 5 - Residual Benefit'!BC48*$B48","v":1174.6812353373425},{"$f":"'Case 5 - Residual Benefit'!BD48*$B48","v":1263.8962122910079},{"$f":"'Case 5 - Residual Benefit'!BE48*$B48","v":332.8180600932584},{"$f":"'Case 5 - Residual Benefit'!BF48*$B48","v":1356.6344199771688},{"$f":"'Case 5 - Residual Benefit'!BG48*$B48","v":446.47629185996198},{"$f":"'Case 5 - Residual Benefit'!BH48*$B48","v":888.14056167770559},{"$f":"'Case 5 - Residual Benefit'!BI48*$B48","v":1044.0033603649276},{"$f":"'Case 5 - Residual Benefit'!BJ48*$B48","v":1453.445490055107},{"$f":"'Case 5 - Residual Benefit'!BK48*$B48","v":1486.5086282494685},{"$f":"'Case 5 - Residual Benefit'!BL48*$B48","v":573.04138384930502},{"$f":"'Case 5 - Residual Benefit'!BM48*$B48","v":809.87287122304565},{"$f":"'Case 5 - Residual Benefit'!BN48*$B48","v":564.94755996429058},{"$f":"'Case 5 - Residual Benefit'!BO48*$B48","v":846.89739068577524},{"$f":"'Case 5 - Residual Benefit'!BP48*$B48","v":1954.2240777657803},{"$f":"'Case 5 - Residual Benefit'!BQ48*$B48","v":1574.4891012359817},{"$f":"'Case 5 - Residual Benefit'!BR48*$B48","v":882.48961264987543},{"$f":"'Case 5 - Residual Benefit'!BS48*$B48","v":309.36343141010741},{"$f":"'Case 5 - Residual Benefit'!BT48*$B48","v":971.33303085046293},{"$f":"'Case 5 - Residual Benefit'!BU48*$B48","v":752.44403235996913},{"$f":"'Case 5 - Residual Benefit'!BV48*$B48","v":485.00074421842305},{"$f":"'Case 5 - Residual Benefit'!BW48*$B48","v":1011.1186486441642},{"$f":"'Case 5 - Residual Benefit'!BX48*$B48","v":1044.8029383040468},{"$f":"'Case 5 - Residual Benefit'!BY48*$B48","v":2071.0357370076108},{"$f":"'Case 5 - Residual Benefit'!BZ48*$B48","v":1851.7206490388537},{"$f":"'Case 5 - Residual Benefit'!CA48*$B48","v":1318.1724109071429},{"$f":"'Case 5 - Residual Benefit'!CB48*$B48","v":1422.986389951081},{"$f":"'Case 5 - Residual Benefit'!CC48*$B48","v":682.52801409912968},{"$f":"'Case 5 - Residual Benefit'!CD48*$B48","v":3124.4053101158606},{"$f":"'Case 5 - Residual Benefit'!CE48*$B48","v":665.61473781795871},{"$f":"'Case 5 - Residual Benefit'!CF48*$B48","v":850.8856181385155},{"$f":"'Case 5 - Residual Benefit'!CG48*$B48","v":1903.8290722008028},{"$f":"'Case 5 - Residual Benefit'!CH48*$B48","v":1797.9686331484329},{"$f":"'Case 5 - Residual Benefit'!CI48*$B48","v":2341.9145973739064},{"$f":"'Case 5 - Residual Benefit'!CJ48*$B48","v":1695.7763238772166},{"$f":"'Case 5 - Residual Benefit'!CK48*$B48","v":1312.0568433137537},{"$f":"'Case 5 - Residual Benefit'!CL48*$B48","v":877.50341426448608},{"$f":"'Case 5 - Residual Benefit'!CM48*$B48","v":621.93803572126569},{"$f":"'Case 5 - Residual Benefit'!CN48*$B48","v":1586.9380804080513},{"$f":"'Case 5 - Residual Benefit'!CO48*$B48","v":978.84267904129979},{"$f":"'Case 5 - Residual Benefit'!CP48*$B48","v":1304.2947379231869},{"$f":"'Case 5 - Residual Benefit'!CQ48*$B48","v":483.36545677802383},{"$f":"'Case 5 - Residual Benefit'!CR48*$B48","v":1380.8213999291802},{"$f":"'Case 5 - Residual Benefit'!CS48*$B48","v":1564.7903466744024},{"$f":"'Case 5 - Residual Benefit'!CT48*$B48","v":2132.3809089260908},{"$f":"'Case 5 - Residual Benefit'!CU48*$B48","v":806.49287154487934},{"$f":"'Case 5 - Residual Benefit'!CV48*$B48","v":1711.9851122335331},{"$f":"'Case 5 - Residual Benefit'!CW48*$B48","v":3484.5449863612203},{"$f":"'Case 5 - Residual Benefit'!CX48*$B48","v":1081.5935167776654},{"$f":"'Case 5 - Residual Benefit'!CY48*$B48","v":1781.151293779157},{"$f":"'Case 5 - Residual Benefit'!CZ48*$B48","v":506.15858423036457},{"$f":"'Case 5 - Residual Benefit'!DA48*$B48","v":2478.3744304022462},{"$f":"'Case 5 - Residual Benefit'!DB48*$B48","v":1699.5506945805087},{"$f":"'Case 5 - Residual Benefit'!DC48*$B48","v":371.03423611356664},{"$f":"'Case 5 - Residual Benefit'!DD48*$B48","v":596.7617536379172},{"$f":"'Case 5 - Residual Benefit'!DE48*$B48","v":1065.0581665208704},{"$f":"'Case 5 - Residual Benefit'!DF48*$B48","v":1603.374228059226},{"$f":"'Case 5 - Residual Benefit'!DG48*$B48","v":1020.6099394191968},{"$f":"'Case 5 - Residual Benefit'!DH48*$B48","v":945.72655521785532},{"$f":"'Case 5 - Residual Benefit'!DI48*$B48","v":1100.7080097953744},{"$f":"'Case 5 - Residual Benefit'!DJ48*$B48","v":2414.1235814693346},{"$f":"'Case 5 - Residual Benefit'!DK48*$B48","v":1654.1238468438237},{"$f":"'Case 5 - Residual Benefit'!DL48*$B48","v":1087.2684525281979},{"$f":"'Case 5 - Residual Benefit'!DM48*$B48","v":1100.1200484240405},{"$f":"'Case 5 - Residual Benefit'!DN48*$B48","v":1331.6207358167708},{"$f":"'Case 5 - Residual Benefit'!DO48*$B48","v":631.20913748270357},{"$f":"'Case 5 - Residual Benefit'!DP48*$B48","v":895.14797068643281},{"$f":"'Case 5 - Residual Benefit'!DQ48*$B48","v":6679.9893502818732},{"$f":"'Case 5 - Residual Benefit'!DR48*$B48","v":1422.9224663948442},{"$f":"'Case 5 - Residual Benefit'!DS48*$B48","v":5016.8026450156876},{"$f":"'Case 5 - Residual Benefit'!DT48*$B48","v":859.09099258951164},{"$f":"'Case 5 - Residual Benefit'!DU48*$B48","v":1127.463767153874},{"$f":"'Case 5 - Residual Benefit'!DV48*$B48","v":2075.1122261840533},{"$f":"'Case 5 - Residual Benefit'!DW48*$B48","v":1052.0932807209144},{"$f":"'Case 5 - Residual Benefit'!DX48*$B48","v":743.85074040099232},{"$f":"'Case 5 - Residual Benefit'!DY48*$B48","v":766.4511863937272},{"$f":"'Case 5 - Residual Benefit'!DZ48*$B48","v":648.37230837621564},{"$f":"'Case 5 - Residual Benefit'!EA48*$B48","v":1168.3899164096842},{"$f":"'Case 5 - Residual Benefit'!EB48*$B48","v":944.29435278273831},{"$f":"'Case 5 - Residual Benefit'!EC48*$B48","v":2181.6257014643384},{"$f":"'Case 5 - Residual Benefit'!ED48*$B48","v":1296.6748344588366},{"$f":"'Case 5 - Residual Benefit'!EE48*$B48","v":1061.9073100392279},{"$f":"'Case 5 - Residual Benefit'!EF48*$B48","v":1156.9001340893199},{"$f":"'Case 5 - Residual Benefit'!EG48*$B48","v":2650.110406410698},{"$f":"'Case 5 - Residual Benefit'!EH48*$B48","v":780.63254859207279},{"$f":"'Case 5 - Residual Benefit'!EI48*$B48","v":591.97041474853359},{"$f":"'Case 5 - Residual Benefit'!EJ48*$B48","v":1267.1990623201684},{"$f":"'Case 5 - Residual Benefit'!EK48*$B48","v":788.93797373125358},{"$f":"'Case 5 - Residual Benefit'!EL48*$B48","v":453.0749615129676},{"$f":"'Case 5 - Residual Benefit'!EM48*$B48","v":789.57096661432365},{"$f":"'Case 5 - Residual Benefit'!EN48*$B48","v":1080.6659709715555},{"$f":"'Case 5 - Residual Benefit'!EO48*$B48","v":5966.3703978796648},{"$f":"'Case 5 - Residual Benefit'!EP48*$B48","v":1174.933894782637},{"$f":"'Case 5 - Residual Benefit'!EQ48*$B48","v":2469.095172742575},{"$f":"'Case 5 - Residual Benefit'!ER48*$B48","v":1292.1557760409787},{"$f":"'Case 5 - Residual Benefit'!ES48*$B48","v":1172.0957954090056},{"$f":"'Case 5 - Residual Benefit'!ET48*$B48","v":2359.6780814592616},{"$f":"'Case 5 - Residual Benefit'!EU48*$B48","v":2703.21670794993},{"$f":"'Case 5 - Residual Benefit'!EV48*$B48","v":1525.9343184050992},{"$f":"'Case 5 - Residual Benefit'!EW48*$B48","v":415.4654479730317},{"$f":"'Case 5 - Residual Benefit'!EX48*$B48","v":2348.1571108720077},{"$f":"'Case 5 - Residual Benefit'!EY48*$B48","v":602.50779045022341},{"$f":"'Case 5 - Residual Benefit'!EZ48*$B48","v":993.69227095577787},{"$f":"'Case 5 - Residual Benefit'!FA48*$B48","v":1443.414598692752},{"$f":"'Case 5 - Residual Benefit'!FB48*$B48","v":1548.3242674856283},{"$f":"'Case 5 - Residual Benefit'!FC48*$B48","v":676.45446717319396},{"$f":"'Case 5 - Residual Benefit'!FD48*$B48","v":1189.8894869873293},{"$f":"'Case 5 - Residual Benefit'!FE48*$B48","v":675.50203355502674},{"$f":"'Case 5 - Residual Benefit'!FF48*$B48","v":824.98771111071278},{"$f":"'Case 5 - Residual Benefit'!FG48*$B48","v":507.11343108032833},{"$f":"'Case 5 - Residual Benefit'!FH48*$B48","v":1172.3963960031954},{"$f":"'Case 5 - Residual Benefit'!FI48*$B48","v":988.17135609387856},{"$f":"'Case 5 - Residual Benefit'!FJ48*$B48","v":1362.2736566023559},{"$f":"'Case 5 - Residual Benefit'!FK48*$B48","v":851.71779681224905},{"$f":"'Case 5 - Residual Benefit'!FL48*$B48","v":886.21152353203161},{"$f":"'Case 5 - Residual Benefit'!FM48*$B48","v":3099.2846932342986},{"$f":"'Case 5 - Residual Benefit'!FN48*$B48","v":1291.6307514681739},{"$f":"'Case 5 - Residual Benefit'!FO48*$B48","v":908.25274768906058},{"$f":"'Case 5 - Residual Benefit'!FP48*$B48","v":1423.2835346210975},{"$f":"'Case 5 - Residual Benefit'!FQ48*$B48","v":2723.5223608923047},{"$f":"'Case 5 - Residual Benefit'!FR48*$B48","v":970.92611708770448},{"$f":"'Case 5 - Residual Benefit'!FS48*$B48","v":746.82292242253402},{"$f":"'Case 5 - Residual Benefit'!FT48*$B48","v":1240.0552835845906},{"$f":"'Case 5 - Residual Benefit'!FU48*$B48","v":1271.8347897323522},{"$f":"'Case 5 - Residual Benefit'!FV48*$B48","v":1075.5192490674874},{"$f":"'Case 5 - Residual Benefit'!FW48*$B48","v":845.54954065584366},{"$f":"'Case 5 - Residual Benefit'!FX48*$B48","v":1258.5309431589505},{"$f":"'Case 5 - Residual Benefit'!FY48*$B48","v":2084.2546278847235},{"$f":"'Case 5 - Residual Benefit'!FZ48*$B48","v":899.47000686964202},{"$f":"'Case 5 - Residual Benefit'!GA48*$B48","v":443.05924376534051},{"$f":"'Case 5 - Residual Benefit'!GB48*$B48","v":3014.970942041316},{"$f":"'Case 5 - Residual Benefit'!GC48*$B48","v":1324.5251416851779},{"$f":"'Case 5 - Residual Benefit'!GD48*$B48","v":3670.2530838055709},{"$f":"'Case 5 - Residual Benefit'!GE48*$B48","v":961.00184649640721},{"$f":"'Case 5 - Residual Benefit'!GF48*$B48","v":1092.582119694431},{"$f":"'Case 5 - Residual Benefit'!GG48*$B48","v":1413.079527971709},{"$f":"'Case 5 - Residual Benefit'!GH48*$B48","v":789.23315671450757},{"$f":"'Case 5 - Residual Benefit'!GI48*$B48","v":1271.4570255543701},{"$f":"'Case 5 - Residual Benefit'!GJ48*$B48","v":1199.1035959760559},{"$f":"'Case 5 - Residual Benefit'!GK48*$B48","v":1047.5273823250577},{"$f":"'Case 5 - Residual Benefit'!GL48*$B48","v":1036.0683896160381},{"$f":"'Case 5 - Residual Benefit'!GM48*$B48","v":1611.6307580506791},{"$f":"'Case 5 - Residual Benefit'!GN48*$B48","v":506.97083577376685},{"$f":"'Case 5 - Residual Benefit'!GO48*$B48","v":1796.0741275883781},{"$f":"'Case 5 - Residual Benefit'!GP48*$B48","v":2615.497582841826},{"$f":"'Case 5 - Residual Benefit'!GQ48*$B48","v":817.09699383618965},{"$f":"'Case 5 - Residual Benefit'!GR48*$B48","v":930.57175846604673},{"$f":"'Case 5 - Residual Benefit'!GS48*$B48","v":1617.3512307688675},{"$f":"'Case 5 - Residual Benefit'!GT48*$B48","v":597.30249909047075},{"$f":"'Case 5 - Residual Benefit'!GU48*$B48","v":1138.1591457193156},{"$f":"'Case 5 - Residual Benefit'!GV48*$B48","v":999.47037068269026},{"$f":"'Case 5 - Residual Benefit'!GW48*$B48","v":964.39220815974227},{"$f":"'Case 5 - Residual Benefit'!GX48*$B48","v":2894.2397053798927},{"$f":"'Case 5 - Residual Benefit'!GY48*$B48","v":1328.3866798328108},{"$f":"'Case 5 - Residual Benefit'!GZ48*$B48","v":3915.8398538463143},{"$f":"'Case 5 - Residual Benefit'!HA48*$B48","v":1404.814044728884},{"$f":"'Case 5 - Residual Benefit'!HB48*$B48","v":1322.4841857351119},{"$f":"'Case 5 - Residual Benefit'!HC48*$B48","v":1770.6140683254496},{"$f":"'Case 5 - Residual Benefit'!HD48*$B48","v":1124.3428407682643},{"$f":"'Case 5 - Residual Benefit'!HE48*$B48","v":1344.1335091418409},{"$f":"'Case 5 - Residual Benefit'!HF48*$B48","v":1474.037661122421},{"$f":"'Case 5 - Residual Benefit'!HG48*$B48","v":825.05768286496334},{"$f":"'Case 5 - Residual Benefit'!HH48*$B48","v":1050.9507602650174},{"$f":"'Case 5 - Residual Benefit'!HI48*$B48","v":1174.1757742123607},{"$f":"'Case 5 - Residual Benefit'!HJ48*$B48","v":3471.6007081024054},{"$f":"'Case 5 - Residual Benefit'!HK48*$B48","v":2378.6914724907265},{"$f":"'Case 5 - Residual Benefit'!HL48*$B48","v":1202.7689526714053},{"$f":"'Case 5 - Residual Benefit'!HM48*$B48","v":1854.8113143266241},{"$f":"'Case 5 - Residual Benefit'!HN48*$B48","v":1205.9581761502805},{"$f":"'Case 5 - Residual Benefit'!HO48*$B48","v":1175.735110340436},{"$f":"'Case 5 - Residual Benefit'!HP48*$B48","v":1512.6630549280751},{"$f":"'Case 5 - Residual Benefit'!HQ48*$B48","v":1130.6295924645553},{"$f":"'Case 5 - Residual Benefit'!HR48*$B48","v":1059.2195154916249},{"$f":"'Case 5 - Residual Benefit'!HS48*$B48","v":707.01668957717186},{"$f":"'Case 5 - Residual Benefit'!HT48*$B48","v":1090.0264113545359},{"$f":"'Case 5 - Residual Benefit'!HU48*$B48","v":850.72844211841539},{"$f":"'Case 5 - Residual Benefit'!HV48*$B48","v":1047.014140455623},{"$f":"'Case 5 - Residual Benefit'!HW48*$B48","v":756.72832228814923},{"$f":"'Case 5 - Residual Benefit'!HX48*$B48","v":1242.5314067145091},{"$f":"'Case 5 - Residual Benefit'!HY48*$B48","v":2387.2883064212378},{"$f":"'Case 5 - Residual Benefit'!HZ48*$B48","v":3496.9489799504649},{"$f":"'Case 5 - Residual Benefit'!IA48*$B48","v":1053.694486344139},{"$f":"'Case 5 - Residual Benefit'!IB48*$B48","v":1674.7141122931391},{"$f":"'Case 5 - Residual Benefit'!IC48*$B48","v":1495.4893852049622},{"$f":"'Case 5 - Residual Benefit'!ID48*$B48","v":1289.7098772864535},{"$f":"'Case 5 - Residual Benefit'!IE48*$B48","v":788.03547294309385},{"$f":"'Case 5 - Residual Benefit'!IF48*$B48","v":460.61495737405704},{"$f":"'Case 5 - Residual Benefit'!IG48*$B48","v":3008.4389515649696},{"$f":"'Case 5 - Residual Benefit'!IH48*$B48","v":1952.4913385019083},{"$f":"'Case 5 - Residual Benefit'!II48*$B48","v":1111.8935449763967},{"$f":"'Case 5 - Residual Benefit'!IJ48*$B48","v":1197.8667839935363},{"$f":"'Case 5 - Residual Benefit'!IK48*$B48","v":779.65775216858924},{"$f":"'Case 5 - Residual Benefit'!IL48*$B48","v":1140.4566647700817},{"$f":"'Case 5 - Residual Benefit'!IM48*$B48","v":849.64446505104127},{"$f":"'Case 5 - Residual Benefit'!IN48*$B48","v":981.84366871011025},{"$f":"'Case 5 - Residual Benefit'!IO48*$B48","v":1061.7519851333809},{"$f":"'Case 5 - Residual Benefit'!IP48*$B48","v":1386.5508084011767},{"$f":"'Case 5 - Residual Benefit'!IQ48*$B48","v":745.82956637130553},{"$f":"'Case 5 - Residual Benefit'!IR48*$B48","v":1304.2219048707875},{"$f":"'Case 5 - Residual Benefit'!IS48*$B48","v":1840.1416503068556},{"$f":"'Case 5 - Residual Benefit'!IT48*$B48","v":2821.3552581399294},{"$f":"'Case 5 - Residual Benefit'!IU48*$B48","v":1722.424603605994},{"$f":"'Case 5 - Residual Benefit'!IV48*$B48","v":816.9296523903073},{"$f":"'Case 5 - Residual Benefit'!IW48*$B48","v":1651.5144791987989},{"$f":"'Case 5 - Residual Benefit'!IX48*$B48","v":1467.8284343676639},{"$f":"'Case 5 - Residual Benefit'!IY48*$B48","v":711.05684946232452},{"$f":"'Case 5 - Residual Benefit'!IZ48*$B48","v":1166.0161454635684},{"$f":"'Case 5 - Residual Benefit'!JA48*$B48","v":709.06809874899238},{"$f":"'Case 5 - Residual Benefit'!JB48*$B48","v":1638.15647762003},{"$f":"'Case 5 - Residual Benefit'!JC48*$B48","v":547.24582048542936},{"$f":"'Case 5 - Residual Benefit'!JD48*$B48","v":1327.2449204675193},{"$f":"'Case 5 - Residual Benefit'!JE48*$B48","v":513.57691923260325},{"$f":"'Case 5 - Residual Benefit'!JF48*$B48","v":1586.7677541086107},{"$f":"'Case 5 - Residual Benefit'!JG48*$B48","v":1327.3910855617082},{"$f":"'Case 5 - Residual Benefit'!JH48*$B48","v":996.35467718812583},{"$f":"'Case 5 - Residual Benefit'!JI48*$B48","v":1274.3759424332579},{"$f":"'Case 5 - Residual Benefit'!JJ48*$B48","v":2882.17055793994},{"$f":"'Case 5 - Residual Benefit'!JK48*$B48","v":610.63861326661288},{"$f":"'Case 5 - Residual Benefit'!JL48*$B48","v":1337.1998349469402},{"$f":"'Case 5 - Residual Benefit'!JM48*$B48","v":1646.1500909543806},{"$f":"'Case 5 - Residual Benefit'!JN48*$B48","v":1566.6030115847886},{"$f":"'Case 5 - Residual Benefit'!JO48*$B48","v":1360.9449086275117},{"$f":"'Case 5 - Residual Benefit'!JP48*$B48","v":1579.4392681535371},{"$f":"'Case 5 - Residual Benefit'!JQ48*$B48","v":685.70520995149923},{"$f":"'Case 5 - Residual Benefit'!JR48*$B48","v":1171.332738163911},{"$f":"'Case 5 - Residual Benefit'!JS48*$B48","v":1918.961258557307},{"$f":"'Case 5 - Residual Benefit'!JT48*$B48","v":1096.2787531000888},{"$f":"'Case 5 - Residual Benefit'!JU48*$B48","v":1263.9742798131363},{"$f":"'Case 5 - Residual Benefit'!JV48*$B48","v":1383.7911318581364},{"$f":"'Case 5 - Residual Benefit'!JW48*$B48","v":935.7646035106651},{"$f":"'Case 5 - Residual Benefit'!JX48*$B48","v":516.07280222308248},{"$f":"'Case 5 - Residual Benefit'!JY48*$B48","v":1558.474313020022},{"$f":"'Case 5 - Residual Benefit'!JZ48*$B48","v":1183.2619822541853},{"$f":"'Case 5 - Residual Benefit'!KA48*$B48","v":590.62315070322143},{"$f":"'Case 5 - Residual Benefit'!KB48*$B48","v":897.83880158864781},{"$f":"'Case 5 - Residual Benefit'!KC48*$B48","v":2114.4818397581239},{"$f":"'Case 5 - Residual Benefit'!KD48*$B48","v":1836.6213769734632},{"$f":"'Case 5 - Residual Benefit'!KE48*$B48","v":744.01077006688649},{"$f":"'Case 5 - Residual Benefit'!KF48*$B48","v":815.59675133895325},{"$f":"'Case 5 - Residual Benefit'!KG48*$B48","v":3462.1677129856466},{"$f":"'Case 5 - Residual Benefit'!KH48*$B48","v":1596.6548092918363},{"$f":"'Case 5 - Residual Benefit'!KI48*$B48","v":944.77259590256403},{"$f":"'Case 5 - Residual Benefit'!KJ48*$B48","v":1262.3110216099917},{"$f":"'Case 5 - Residual Benefit'!KK48*$B48","v":755.61262596304607},{"$f":"'Case 5 - Residual Benefit'!KL48*$B48","v":3040.6650766979265},{"$f":"'Case 5 - Residual Benefit'!KM48*$B48","v":1156.8958863190112},{"$f":"'Case 5 - Residual Benefit'!KN48*$B48","v":935.57112480664398},{"$f":"'Case 5 - Residual Benefit'!KO48*$B48","v":810.68241072209617},{"$f":"'Case 5 - Residual Benefit'!KP48*$B48","v":2882.6686568546647},{"$f":"'Case 5 - Residual Benefit'!KQ48*$B48","v":1192.7887499023793},{"$f":"'Case 5 - Residual Benefit'!KR48*$B48","v":436.85522191372132},{"$f":"'Case 5 - Residual Benefit'!KS48*$B48","v":731.66139821014053},{"$f":"'Case 5 - Residual Benefit'!KT48*$B48","v":872.60894850810371},{"$f":"'Case 5 - Residual Benefit'!KU48*$B48","v":709.60022769886427},{"$f":"'Case 5 - Residual Benefit'!KV48*$B48","v":880.33646558848625},{"$f":"'Case 5 - Residual Benefit'!KW48*$B48","v":1369.143373783},{"$f":"'Case 5 - Residual Benefit'!KX48*$B48","v":1314.545113303046},{"$f":"'Case 5 - Residual Benefit'!KY48*$B48","v":2755.4928941058565},{"$f":"'Case 5 - Residual Benefit'!KZ48*$B48","v":1732.610097453573},{"$f":"'Case 5 - Residual Benefit'!LA48*$B48","v":696.38935352856231},{"$f":"'Case 5 - Residual Benefit'!LB48*$B48","v":726.27423361797764},{"$f":"'Case 5 - Residual Benefit'!LC48*$B48","v":752.60167994792027},{"$f":"'Case 5 - Residual Benefit'!LD48*$B48","v":2683.2038771859607},{"$f":"'Case 5 - Residual Benefit'!LE48*$B48","v":2422.3411553723686},{"$f":"'Case 5 - Residual Benefit'!LF48*$B48","v":2040.7806620788656},{"$f":"'Case 5 - Residual Benefit'!LG48*$B48","v":1524.1998057962196},{"$f":"'Case 5 - Residual Benefit'!LH48*$B48","v":609.52429207265607},{"$f":"'Case 5 - Residual Benefit'!LI48*$B48","v":1127.7128350679684},{"$f":"'Case 5 - Residual Benefit'!LJ48*$B48","v":871.59925302926888},{"$f":"'Case 5 - Residual Benefit'!LK48*$B48","v":1613.4022407263913},{"$f":"'Case 5 - Residual Benefit'!LL48*$B48","v":1358.1319835469199},{"$f":"'Case 5 - Residual Benefit'!LM48*$B48","v":2211.5265026886595},{"$f":"'Case 5 - Residual Benefit'!LN48*$B48","v":837.22172630674072},{"$f":"'Case 5 - Residual Benefit'!LO48*$B48","v":588.94908374264128},{"$f":"'Case 5 - Residual Benefit'!LP48*$B48","v":672.64501345118447},{"$f":"'Case 5 - Residual Benefit'!LQ48*$B48","v":864.54285243528261},{"$f":"'Case 5 - Residual Benefit'!LR48*$B48","v":1465.1950239855505},{"$f":"'Case 5 - Residual Benefit'!LS48*$B48","v":958.27810296239306},{"$f":"'Case 5 - Residual Benefit'!LT48*$B48","v":2116.3611822726079},{"$f":"'Case 5 - Residual Benefit'!LU48*$B48","v":663.10053755155627},{"$f":"'Case 5 - Residual Benefit'!LV48*$B48","v":2124.067681288589},{"$f":"'Case 5 - Residual Benefit'!LW48*$B48","v":1018.2708377410128},{"$f":"'Case 5 - Residual Benefit'!LX48*$B48","v":2475.5330337463479},{"$f":"'Case 5 - Residual Benefit'!LY48*$B48","v":1429.5746356503296},{"$f":"'Case 5 - Residual Benefit'!LZ48*$B48","v":686.03285627588059},{"$f":"'Case 5 - Residual Benefit'!MA48*$B48","v":1413.4527108761099},{"$f":"'Case 5 - Residual Benefit'!MB48*$B48","v":498.97673340209195},{"$f":"'Case 5 - Residual Benefit'!MC48*$B48","v":1027.5851126359753},{"$f":"'Case 5 - Residual Benefit'!MD48*$B48","v":772.31642390687239},{"$f":"'Case 5 - Residual Benefit'!ME48*$B48","v":2473.2460473754677},{"$f":"'Case 5 - Residual Benefit'!MF48*$B48","v":1419.0193719492929},{"$f":"'Case 5 - Residual Benefit'!MG48*$B48","v":433.29829104238974},{"$f":"'Case 5 - Residual Benefit'!MH48*$B48","v":1406.821858280814},{"$f":"'Case 5 - Residual Benefit'!MI48*$B48","v":733.81393666333804},{"$f":"'Case 5 - Residual Benefit'!MJ48*$B48","v":1429.3226763988459},{"$f":"'Case 5 - Residual Benefit'!MK48*$B48","v":960.21720363964562},{"$f":"'Case 5 - Residual Benefit'!ML48*$B48","v":1041.4488829713841},{"$f":"'Case 5 - Residual Benefit'!MM48*$B48","v":766.85054287359742},{"$f":"'Case 5 - Residual Benefit'!MN48*$B48","v":1226.0825732627745},{"$f":"'Case 5 - Residual Benefit'!MO48*$B48","v":1817.9587090563518},{"$f":"'Case 5 - Residual Benefit'!MP48*$B48","v":1842.5561992564444},{"$f":"'Case 5 - Residual Benefit'!MQ48*$B48","v":876.5687442610282},{"$f":"'Case 5 - Residual Benefit'!MR48*$B48","v":1840.2751232006476},{"$f":"'Case 5 - Residual Benefit'!MS48*$B48","v":1217.6777859310403},{"$f":"'Case 5 - Residual Benefit'!MT48*$B48","v":770.13096599507946},{"$f":"'Case 5 - Residual Benefit'!MU48*$B48","v":2491.1992052527048},{"$f":"'Case 5 - Residual Benefit'!MV48*$B48","v":766.42227619993832},{"$f":"'Case 5 - Residual Benefit'!MW48*$B48","v":1256.0684260078212},{"$f":"'Case 5 - Residual Benefit'!MX48*$B48","v":1727.3006716448465},{"$f":"'Case 5 - Residual Benefit'!MY48*$B48","v":1180.7249005086994},{"$f":"'Case 5 - Residual Benefit'!MZ48*$B48","v":1026.8705474937146},{"$f":"'Case 5 - Residual Benefit'!NA48*$B48","v":2384.6495314738554},{"$f":"'Case 5 - Residual Benefit'!NB48*$B48","v":1478.0513953317527},{"$f":"'Case 5 - Residual Benefit'!NC48*$B48","v":1070.7096160042267},{"$f":"'Case 5 - Residual Benefit'!ND48*$B48","v":2092.7035795691354},{"$f":"'Case 5 - Residual Benefit'!NE48*$B48","v":995.62428394129904},{"$f":"'Case 5 - Residual Benefit'!NF48*$B48","v":2387.899087325462},{"$f":"'Case 5 - Residual Benefit'!NG48*$B48","v":742.76043624159661},{"$f":"'Case 5 - Residual Benefit'!NH48*$B48","v":1298.4651906895826},{"$f":"'Case 5 - Residual Benefit'!NI48*$B48","v":1304.1678970275761},{"$f":"'Case 5 - Residual Benefit'!NJ48*$B48","v":2106.5786688549733},{"$f":"'Case 5 - Residual Benefit'!NK48*$B48","v":1421.9037117072312},{"$f":"'Case 5 - Residual Benefit'!NL48*$B48","v":624.66705315934212},{"$f":"'Case 5 - Residual Benefit'!NM48*$B48","v":2375.2418043603552},{"$f":"'Case 5 - Residual Benefit'!NN48*$B48","v":738.96228226414394},{"$f":"'Case 5 - Residual Benefit'!NO48*$B48","v":1078.2623794171375},{"$f":"'Case 5 - Residual Benefit'!NP48*$B48","v":823.33497930706164},{"$f":"'Case 5 - Residual Benefit'!NQ48*$B48","v":1007.1206119311303},{"$f":"'Case 5 - Residual Benefit'!NR48*$B48","v":969.27608186489977},{"$f":"'Case 5 - Residual Benefit'!NS48*$B48","v":2363.796387507864},{"$f":"'Case 5 - Residual Benefit'!NT48*$B48","v":1210.1095278365763},{"$f":"'Case 5 - Residual Benefit'!NU48*$B48","v":1068.5756354205141},{"$f":"'Case 5 - Residual Benefit'!NV48*$B48","v":2046.5164929371597},{"$f":"'Case 5 - Residual Benefit'!NW48*$B48","v":933.90764406196126},{"$f":"'Case 5 - Residual Benefit'!NX48*$B48","v":1143.6673454302104},{"$f":"'Case 5 - Residual Benefit'!NY48*$B48","v":1708.2342219241241},{"$f":"'Case 5 - Residual Benefit'!NZ48*$B48","v":650.9194726614312},{"$f":"'Case 5 - Residual Benefit'!OA48*$B48","v":861.88230501769908},{"$f":"'Case 5 - Residual Benefit'!OB48*$B48","v":717.69757001435869},{"$f":"'Case 5 - Residual Benefit'!OC48*$B48","v":1263.5612355899832},{"$f":"'Case 5 - Residual Benefit'!OD48*$B48","v":848.58338464098847},{"$f":"'Case 5 - Residual Benefit'!OE48*$B48","v":845.5686529345702},{"$f":"'Case 5 - Residual Benefit'!OF48*$B48","v":2497.2825906139205},{"$f":"'Case 5 - Residual Benefit'!OG48*$B48","v":1242.846439693822},{"$f":"'Case 5 - Residual Benefit'!OH48*$B48","v":511.57689264867798},{"$f":"'Case 5 - Residual Benefit'!OI48*$B48","v":1415.4337232433347},{"$f":"'Case 5 - Residual Benefit'!OJ48*$B48","v":1172.3155732742969},{"$f":"'Case 5 - Residual Benefit'!OK48*$B48","v":668.04407779519374},{"$f":"'Case 5 - Residual Benefit'!OL48*$B48","v":619.38236158558834},{"$f":"'Case 5 - Residual Benefit'!OM48*$B48","v":354.1745288912864},{"$f":"'Case 5 - Residual Benefit'!ON48*$B48","v":1314.2314946291422},{"$f":"'Case 5 - Residual Benefit'!OO48*$B48","v":545.26092056985055},{"$f":"'Case 5 - Residual Benefit'!OP48*$B48","v":2030.9538843599871},{"$f":"'Case 5 - Residual Benefit'!OQ48*$B48","v":1154.6355065699126},{"$f":"'Case 5 - Residual Benefit'!OR48*$B48","v":1003.7407880366321},{"$f":"'Case 5 - Residual Benefit'!OS48*$B48","v":882.78447367694639},{"$f":"'Case 5 - Residual Benefit'!OT48*$B48","v":1508.8044514677897},{"$f":"'Case 5 - Residual Benefit'!OU48*$B48","v":924.19724980089529},{"$f":"'Case 5 - Residual Benefit'!OV48*$B48","v":677.75892760586339},{"$f":"'Case 5 - Residual Benefit'!OW48*$B48","v":805.70566259404643},{"$f":"'Case 5 - Residual Benefit'!OX48*$B48","v":1012.1473738779792},{"$f":"'Case 5 - Residual Benefit'!OY48*$B48","v":967.00392272944953},{"$f":"'Case 5 - Residual Benefit'!OZ48*$B48","v":1940.5530477340301},{"$f":"'Case 5 - Residual Benefit'!PA48*$B48","v":795.55286018217248},{"$f":"'Case 5 - Residual Benefit'!PB48*$B48","v":1179.625943606103},{"$f":"'Case 5 - Residual Benefit'!PC48*$B48","v":2277.5045977164509},{"$f":"'Case 5 - Residual Benefit'!PD48*$B48","v":4081.4053836037324},{"$f":"'Case 5 - Residual Benefit'!PE48*$B48","v":757.52640711112724},{"$f":"'Case 5 - Residual Benefit'!PF48*$B48","v":1538.3714886265143},{"$f":"'Case 5 - Residual Benefit'!PG48*$B48","v":1078.3640995512972},{"$f":"'Case 5 - Residual Benefit'!PH48*$B48","v":775.72075029791483},{"$f":"'Case 5 - Residual Benefit'!PI48*$B48","v":2177.0816826462856},{"$f":"'Case 5 - Residual Benefit'!PJ48*$B48","v":1932.4504838886758},{"$f":"'Case 5 - Residual Benefit'!PK48*$B48","v":1816.8017089926393},{"$f":"'Case 5 - Residual Benefit'!PL48*$B48","v":1604.604207482939},{"$f":"'Case 5 - Residual Benefit'!PM48*$B48","v":876.7217843836977},{"$f":"'Case 5 - Residual Benefit'!PN48*$B48","v":1096.0771123347395},{"$f":"'Case 5 - Residual Benefit'!PO48*$B48","v":2100.6170452902229},{"$f":"'Case 5 - Residual Benefit'!PP48*$B48","v":1821.5647931645033},{"$f":"'Case 5 - Residual Benefit'!PQ48*$B48","v":2135.3168752915331},{"$f":"'Case 5 - Residual Benefit'!PR48*$B48","v":1540.0613922088314},{"$f":"'Case 5 - Residual Benefit'!PS48*$B48","v":1920.7143583217921},{"$f":"'Case 5 - Residual Benefit'!PT48*$B48","v":1139.1737052831008},{"$f":"'Case 5 - Residual Benefit'!PU48*$B48","v":1860.4644238648896},{"$f":"'Case 5 - Residual Benefit'!PV48*$B48","v":2185.742727762994},{"$f":"'Case 5 - Residual Benefit'!PW48*$B48","v":822.12164733844486},{"$f":"'Case 5 - Residual Benefit'!PX48*$B48","v":701.21421085633835},{"$f":"'Case 5 - Residual Benefit'!PY48*$B48","v":2144.1118138849906},{"$f":"'Case 5 - Residual Benefit'!PZ48*$B48","v":1073.8213129037651},{"$f":"'Case 5 - Residual Benefit'!QA48*$B48","v":1035.5120054719437},{"$f":"'Case 5 - Residual Benefit'!QB48*$B48","v":857.24185849665787},{"$f":"'Case 5 - Residual Benefit'!QC48*$B48","v":448.43731199805535},{"$f":"'Case 5 - Residual Benefit'!QD48*$B48","v":1000.3577914918503},{"$f":"'Case 5 - Residual Benefit'!QE48*$B48","v":1396.0972357044263},{"$f":"'Case 5 - Residual Benefit'!QF48*$B48","v":1150.9953519713631},{"$f":"'Case 5 - Residual Benefit'!QG48*$B48","v":666.12273370979062},{"$f":"'Case 5 - Residual Benefit'!QH48*$B48","v":729.39759690703261},{"$f":"'Case 5 - Residual Benefit'!QI48*$B48","v":1633.0861971766258},{"$f":"'Case 5 - Residual Benefit'!QJ48*$B48","v":659.02943095106264},{"$f":"'Case 5 - Residual Benefit'!QK48*$B48","v":1358.6504720163703},{"$f":"'Case 5 - Residual Benefit'!QL48*$B48","v":2298.7439256588154},{"$f":"'Case 5 - Residual Benefit'!QM48*$B48","v":779.40028820516193},{"$f":"'Case 5 - Residual Benefit'!QN48*$B48","v":1179.274644402682},{"$f":"'Case 5 - Residual Benefit'!QO48*$B48","v":761.72101809596916},{"$f":"'Case 5 - Residual Benefit'!QP48*$B48","v":781.56434541293527},{"$f":"'Case 5 - Residual Benefit'!QQ48*$B48","v":453.73198411486123},{"$f":"'Case 5 - Residual Benefit'!QR48*$B48","v":1277.2250434388343},{"$f":"'Case 5 - Residual Benefit'!QS48*$B48","v":2196.4730772471212},{"$f":"'Case 5 - Residual Benefit'!QT48*$B48","v":1416.2443659085216},{"$f":"'Case 5 - Residual Benefit'!QU48*$B48","v":1517.8908482057186},{"$f":"'Case 5 - Residual Benefit'!QV48*$B48","v":1702.4861069217366},{"$f":"'Case 5 - Residual Benefit'!QW48*$B48","v":401.40977788089072},{"$f":"'Case 5 - Residual Benefit'!QX48*$B48","v":968.28376135435838},{"$f":"'Case 5 - Residual Benefit'!QY48*$B48","v":392.58999714674337},{"$f":"'Case 5 - Residual Benefit'!QZ48*$B48","v":791.86600089732519},{"$f":"'Case 5 - Residual Benefit'!RA48*$B48","v":1673.9222030274645},{"$f":"'Case 5 - Residual Benefit'!RB48*$B48","v":1457.8000709684427},{"$f":"'Case 5 - Residual Benefit'!RC48*$B48","v":1219.4795427356921},{"$f":"'Case 5 - Residual Benefit'!RD48*$B48","v":2188.499164086611},{"$f":"'Case 5 - Residual Benefit'!RE48*$B48","v":879.91468619340583},{"$f":"'Case 5 - Residual Benefit'!RF48*$B48","v":1316.4656587818129},{"$f":"'Case 5 - Residual Benefit'!RG48*$B48","v":573.95459403869222},{"$f":"'Case 5 - Residual Benefit'!RH48*$B48","v":706.38708419115665},{"$f":"'Case 5 - Residual Benefit'!RI48*$B48","v":1100.9939209518391},{"$f":"'Case 5 - Residual Benefit'!RJ48*$B48","v":1270.0832735400584},{"$f":"'Case 5 - Residual Benefit'!RK48*$B48","v":873.17987275874782},{"$f":"'Case 5 - Residual Benefit'!RL48*$B48","v":718.07206120923365},{"$f":"'Case 5 - Residual Benefit'!RM48*$B48","v":1379.7181615651339},{"$f":"'Case 5 - Residual Benefit'!RN48*$B48","v":584.6182219029829},{"$f":"'Case 5 - Residual Benefit'!RO48*$B48","v":2752.4188085357091},{"$f":"'Case 5 - Residual Benefit'!RP48*$B48","v":896.94402448021833},{"$f":"'Case 5 - Residual Benefit'!RQ48*$B48","v":2377.9433450630686},{"$f":"'Case 5 - Residual Benefit'!RR48*$B48","v":1100.4828714273813},{"$f":"'Case 5 - Residual Benefit'!RS48*$B48","v":1103.9937774101718},{"$f":"'Case 5 - Residual Benefit'!RT48*$B48","v":1345.6135400986345},{"$f":"'Case 5 - Residual Benefit'!RU48*$B48","v":1018.9542289654395},{"$f":"'Case 5 - Residual Benefit'!RV48*$B48","v":965.41086081529534},{"$f":"'Case 5 - Residual Benefit'!RW48*$B48","v":1189.0783062197847},{"$f":"'Case 5 - Residual Benefit'!RX48*$B48","v":3077.9775309209476},{"$f":"'Case 5 - Residual Benefit'!RY48*$B48","v":1977.8961485366224},{"$f":"'Case 5 - Residual Benefit'!RZ48*$B48","v":914.68115906154583},{"$f":"'Case 5 - Residual Benefit'!SA48*$B48","v":837.00917525614136},{"$f":"'Case 5 - Residual Benefit'!SB48*$B48","v":753.46664499411486},{"$f":"'Case 5 - Residual Benefit'!SC48*$B48","v":1745.3548282958113},{"$f":"'Case 5 - Residual Benefit'!SD48*$B48","v":956.91705699539978},{"$f":"'Case 5 - Residual Benefit'!SE48*$B48","v":1150.0597315123698},{"$f":"'Case 5 - Residual Benefit'!SF48*$B48","v":562.4048073795193},{"$f":"'Case 5 - Residual Benefit'!SG48*$B48","v":1320.4271332343012}]

{"sheet":"Case 5 - LA","index":27,"n_rows":48,"n_cols":7,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Life Annuity"]
["Year","Age","Annuity Income","Residual Account","Deduction Amount","Deduction Amount*TermElapsed","Total Asset"]
[0,{"$f":"A3+Inputs!$C$4","v":65},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3*Inputs!$C$21","v":14150},0,{"$f":"Inputs!$C$3*Inputs!$C$21/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":13010.004929301964},{"$f":"E3*A3","v":0},{"$f":"MAX(Inputs!$C$3*Inputs!$C$21-F3,0)","v":250000}]
[12,{"$f":"A15+Inputs!$C$4","v":77},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3*Inputs!$C$21","v":14150},0,{"$f":"Inputs!$C$3*Inputs!$C$21/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":13010.004929301964},156120.05915162357,{"$f":"MAX(Inputs!$C$3*Inputs!$C$21-F15,0)","v":93879.940848376427}]
[16,{"$f":"A19+Inputs!$C$4","v":81},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3*Inputs!$C$21","v":14150},0,{"$f":"Inputs!$C$3*Inputs!$C$21/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":13010.004929301964},208160.07886883142,{"$f":"MAX(Inputs!$C$3*Inputs!$C$21-F19,0)","v":41839.921131168579}]
[31,{"$f":"A34+Inputs!$C$4","v":96},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3*Inputs!$C$21","v":14150},0,{"$f":"Inputs!$C$3*Inputs!$C$21/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":13010.004929301964},403310.15280836087,{"$f":"MAX(Inputs!$C$3*Inputs!$C$21-F34,0)","v":0}]
[45,{"$f":"A48+Inputs!$C$4","v":110},{"$f":"VLOOKUP(Inputs!$C$4,'Annuity Price'!$A$13:$C$28,IF(Inputs!$C$5=\"Male\",2,3))/100000 * Inputs!$C$3*Inputs!$C$21","v":14150},0,{"$f":"Inputs!$C$3*Inputs!$C$21/IF(Inputs!$C$5=\"Male\",'Life Tables'!$F$4,'Life Tables'!$G$4)","v":13010.004929301964},585450.22181858832,{"$f":"MAX(Inputs!$C$3*Inputs!$C$21-F48,0)","v":0}]

{"sheet":"Case 5 - Income","index":28,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Income"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"'Case 5 - AP'!B3 + 'Case 5 - Drawdown'!C3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!C3 + 'Case 5 - Drawdown'!D3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!D3 + 'Case 5 - Drawdown'!E3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!E3 + 'Case 5 - Drawdown'!F3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!F3 + 'Case 5 - Drawdown'!G3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!G3 + 'Case 5 - Drawdown'!H3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!H3 + 'Case 5 - Drawdown'!I3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!I3 + 'Case 5 - Drawdown'!J3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!J3 + 'Case 5 - Drawdown'!K3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!K3 + 'Case 5 - Drawdown'!L3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!L3 + 'Case 5 - Drawdown'!M3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!M3 + 'Case 5 - Drawdown'!N3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!N3 + 'Case 5 - Drawdown'!O3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!O3 + 'Case 5 - Drawdown'!P3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!P3 + 'Case 5 - Drawdown'!Q3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!Q3 + 'Case 5 - Drawdown'!R3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!R3 + 'Case 5 - Drawdown'!S3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!S3 + 'Case 5 - Drawdown'!T3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!T3 + 'Case 5 - Drawdown'!U3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!U3 + 'Case 5 - Drawdown'!V3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!V3 + 'Case 5 - Drawdown'!W3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!W3 + 'Case 5 - Drawdown'!X3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!X3 + 'Case 5 - Drawdown'!Y3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!Y3 + 'Case 5 - Drawdown'!Z3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!Z3 + 'Case 5 - Drawdown'!AA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AA3 + 'Case 5 - Drawdown'!AB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AB3 + 'Case 5 - Drawdown'!AC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AC3 + 'Case 5 - Drawdown'!AD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AD3 + 'Case 5 - Drawdown'!AE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AE3 + 'Case 5 - Drawdown'!AF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AF3 + 'Case 5 - Drawdown'!AG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AG3 + 'Case 5 - Drawdown'!AH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AH3 + 'Case 5 - Drawdown'!AI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AI3 + 'Case 5 - Drawdown'!AJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AJ3 + 'Case 5 - Drawdown'!AK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AK3 + 'Case 5 - Drawdown'!AL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AL3 + 'Case 5 - Drawdown'!AM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AM3 + 'Case 5 - Drawdown'!AN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AN3 + 'Case 5 - Drawdown'!AO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AO3 + 'Case 5 - Drawdown'!AP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AP3 + 'Case 5 - Drawdown'!AQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AQ3 + 'Case 5 - Drawdown'!AR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AR3 + 'Case 5 - Drawdown'!AS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AS3 + 'Case 5 - Drawdown'!AT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AT3 + 'Case 5 - Drawdown'!AU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AU3 + 'Case 5 - Drawdown'!AV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AV3 + 'Case 5 - Drawdown'!AW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AW3 + 'Case 5 - Drawdown'!AX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AX3 + 'Case 5 - Drawdown'!AY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AY3 + 'Case 5 - Drawdown'!AZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!AZ3 + 'Case 5 - Drawdown'!BA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BA3 + 'Case 5 - Drawdown'!BB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BB3 + 'Case 5 - Drawdown'!BC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BC3 + 'Case 5 - Drawdown'!BD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BD3 + 'Case 5 - Drawdown'!BE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BE3 + 'Case 5 - Drawdown'!BF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BF3 + 'Case 5 - Drawdown'!BG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BG3 + 'Case 5 - Drawdown'!BH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BH3 + 'Case 5 - Drawdown'!BI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BI3 + 'Case 5 - Drawdown'!BJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BJ3 + 'Case 5 - Drawdown'!BK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BK3 + 'Case 5 - Drawdown'!BL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BL3 + 'Case 5 - Drawdown'!BM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BM3 + 'Case 5 - Drawdown'!BN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BN3 + 'Case 5 - Drawdown'!BO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BO3 + 'Case 5 - Drawdown'!BP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BP3 + 'Case 5 - Drawdown'!BQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BQ3 + 'Case 5 - Drawdown'!BR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BR3 + 'Case 5 - Drawdown'!BS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BS3 + 'Case 5 - Drawdown'!BT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BT3 + 'Case 5 - Drawdown'!BU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BU3 + 'Case 5 - Drawdown'!BV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BV3 + 'Case 5 - Drawdown'!BW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BW3 + 'Case 5 - Drawdown'!BX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BX3 + 'Case 5 - Drawdown'!BY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BY3 + 'Case 5 - Drawdown'!BZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!BZ3 + 'Case 5 - Drawdown'!CA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CA3 + 'Case 5 - Drawdown'!CB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CB3 + 'Case 5 - Drawdown'!CC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CC3 + 'Case 5 - Drawdown'!CD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CD3 + 'Case 5 - Drawdown'!CE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CE3 + 'Case 5 - Drawdown'!CF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CF3 + 'Case 5 - Drawdown'!CG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CG3 + 'Case 5 - Drawdown'!CH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CH3 + 'Case 5 - Drawdown'!CI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CI3 + 'Case 5 - Drawdown'!CJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CJ3 + 'Case 5 - Drawdown'!CK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CK3 + 'Case 5 - Drawdown'!CL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CL3 + 'Case 5 - Drawdown'!CM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CM3 + 'Case 5 - Drawdown'!CN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CN3 + 'Case 5 - Drawdown'!CO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CO3 + 'Case 5 - Drawdown'!CP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CP3 + 'Case 5 - Drawdown'!CQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CQ3 + 'Case 5 - Drawdown'!CR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CR3 + 'Case 5 - Drawdown'!CS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CS3 + 'Case 5 - Drawdown'!CT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CT3 + 'Case 5 - Drawdown'!CU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CU3 + 'Case 5 - Drawdown'!CV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CV3 + 'Case 5 - Drawdown'!CW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CW3 + 'Case 5 - Drawdown'!CX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CX3 + 'Case 5 - Drawdown'!CY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CY3 + 'Case 5 - Drawdown'!CZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!CZ3 + 'Case 5 - Drawdown'!DA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DA3 + 'Case 5 - Drawdown'!DB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DB3 + 'Case 5 - Drawdown'!DC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DC3 + 'Case 5 - Drawdown'!DD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DD3 + 'Case 5 - Drawdown'!DE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DE3 + 'Case 5 - Drawdown'!DF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DF3 + 'Case 5 - Drawdown'!DG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DG3 + 'Case 5 - Drawdown'!DH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DH3 + 'Case 5 - Drawdown'!DI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DI3 + 'Case 5 - Drawdown'!DJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DJ3 + 'Case 5 - Drawdown'!DK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DK3 + 'Case 5 - Drawdown'!DL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DL3 + 'Case 5 - Drawdown'!DM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DM3 + 'Case 5 - Drawdown'!DN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DN3 + 'Case 5 - Drawdown'!DO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DO3 + 'Case 5 - Drawdown'!DP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DP3 + 'Case 5 - Drawdown'!DQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DQ3 + 'Case 5 - Drawdown'!DR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DR3 + 'Case 5 - Drawdown'!DS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DS3 + 'Case 5 - Drawdown'!DT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DT3 + 'Case 5 - Drawdown'!DU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DU3 + 'Case 5 - Drawdown'!DV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DV3 + 'Case 5 - Drawdown'!DW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DW3 + 'Case 5 - Drawdown'!DX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DX3 + 'Case 5 - Drawdown'!DY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DY3 + 'Case 5 - Drawdown'!DZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!DZ3 + 'Case 5 - Drawdown'!EA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EA3 + 'Case 5 - Drawdown'!EB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EB3 + 'Case 5 - Drawdown'!EC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EC3 + 'Case 5 - Drawdown'!ED3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!ED3 + 'Case 5 - Drawdown'!EE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EE3 + 'Case 5 - Drawdown'!EF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EF3 + 'Case 5 - Drawdown'!EG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EG3 + 'Case 5 - Drawdown'!EH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EH3 + 'Case 5 - Drawdown'!EI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EI3 + 'Case 5 - Drawdown'!EJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EJ3 + 'Case 5 - Drawdown'!EK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EK3 + 'Case 5 - Drawdown'!EL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EL3 + 'Case 5 - Drawdown'!EM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EM3 + 'Case 5 - Drawdown'!EN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EN3 + 'Case 5 - Drawdown'!EO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EO3 + 'Case 5 - Drawdown'!EP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EP3 + 'Case 5 - Drawdown'!EQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EQ3 + 'Case 5 - Drawdown'!ER3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!ER3 + 'Case 5 - Drawdown'!ES3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!ES3 + 'Case 5 - Drawdown'!ET3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!ET3 + 'Case 5 - Drawdown'!EU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EU3 + 'Case 5 - Drawdown'!EV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EV3 + 'Case 5 - Drawdown'!EW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EW3 + 'Case 5 - Drawdown'!EX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EX3 + 'Case 5 - Drawdown'!EY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EY3 + 'Case 5 - Drawdown'!EZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!EZ3 + 'Case 5 - Drawdown'!FA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FA3 + 'Case 5 - Drawdown'!FB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FB3 + 'Case 5 - Drawdown'!FC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FC3 + 'Case 5 - Drawdown'!FD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FD3 + 'Case 5 - Drawdown'!FE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FE3 + 'Case 5 - Drawdown'!FF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FF3 + 'Case 5 - Drawdown'!FG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FG3 + 'Case 5 - Drawdown'!FH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FH3 + 'Case 5 - Drawdown'!FI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FI3 + 'Case 5 - Drawdown'!FJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FJ3 + 'Case 5 - Drawdown'!FK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FK3 + 'Case 5 - Drawdown'!FL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FL3 + 'Case 5 - Drawdown'!FM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FM3 + 'Case 5 - Drawdown'!FN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FN3 + 'Case 5 - Drawdown'!FO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FO3 + 'Case 5 - Drawdown'!FP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FP3 + 'Case 5 - Drawdown'!FQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FQ3 + 'Case 5 - Drawdown'!FR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FR3 + 'Case 5 - Drawdown'!FS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FS3 + 'Case 5 - Drawdown'!FT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FT3 + 'Case 5 - Drawdown'!FU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FU3 + 'Case 5 - Drawdown'!FV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FV3 + 'Case 5 - Drawdown'!FW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FW3 + 'Case 5 - Drawdown'!FX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FX3 + 'Case 5 - Drawdown'!FY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FY3 + 'Case 5 - Drawdown'!FZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!FZ3 + 'Case 5 - Drawdown'!GA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GA3 + 'Case 5 - Drawdown'!GB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GB3 + 'Case 5 - Drawdown'!GC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GC3 + 'Case 5 - Drawdown'!GD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GD3 + 'Case 5 - Drawdown'!GE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GE3 + 'Case 5 - Drawdown'!GF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GF3 + 'Case 5 - Drawdown'!GG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GG3 + 'Case 5 - Drawdown'!GH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GH3 + 'Case 5 - Drawdown'!GI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GI3 + 'Case 5 - Drawdown'!GJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GJ3 + 'Case 5 - Drawdown'!GK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GK3 + 'Case 5 - Drawdown'!GL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GL3 + 'Case 5 - Drawdown'!GM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GM3 + 'Case 5 - Drawdown'!GN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GN3 + 'Case 5 - Drawdown'!GO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GO3 + 'Case 5 - Drawdown'!GP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GP3 + 'Case 5 - Drawdown'!GQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GQ3 + 'Case 5 - Drawdown'!GR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GR3 + 'Case 5 - Drawdown'!GS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GS3 + 'Case 5 - Drawdown'!GT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GT3 + 'Case 5 - Drawdown'!GU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GU3 + 'Case 5 - Drawdown'!GV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GV3 + 'Case 5 - Drawdown'!GW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GW3 + 'Case 5 - Drawdown'!GX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GX3 + 'Case 5 - Drawdown'!GY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GY3 + 'Case 5 - Drawdown'!GZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!GZ3 + 'Case 5 - Drawdown'!HA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HA3 + 'Case 5 - Drawdown'!HB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HB3 + 'Case 5 - Drawdown'!HC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HC3 + 'Case 5 - Drawdown'!HD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HD3 + 'Case 5 - Drawdown'!HE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HE3 + 'Case 5 - Drawdown'!HF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HF3 + 'Case 5 - Drawdown'!HG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HG3 + 'Case 5 - Drawdown'!HH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HH3 + 'Case 5 - Drawdown'!HI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HI3 + 'Case 5 - Drawdown'!HJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HJ3 + 'Case 5 - Drawdown'!HK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HK3 + 'Case 5 - Drawdown'!HL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HL3 + 'Case 5 - Drawdown'!HM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HM3 + 'Case 5 - Drawdown'!HN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HN3 + 'Case 5 - Drawdown'!HO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HO3 + 'Case 5 - Drawdown'!HP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HP3 + 'Case 5 - Drawdown'!HQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HQ3 + 'Case 5 - Drawdown'!HR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HR3 + 'Case 5 - Drawdown'!HS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HS3 + 'Case 5 - Drawdown'!HT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HT3 + 'Case 5 - Drawdown'!HU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HU3 + 'Case 5 - Drawdown'!HV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HV3 + 'Case 5 - Drawdown'!HW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HW3 + 'Case 5 - Drawdown'!HX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HX3 + 'Case 5 - Drawdown'!HY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HY3 + 'Case 5 - Drawdown'!HZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!HZ3 + 'Case 5 - Drawdown'!IA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IA3 + 'Case 5 - Drawdown'!IB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IB3 + 'Case 5 - Drawdown'!IC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IC3 + 'Case 5 - Drawdown'!ID3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!ID3 + 'Case 5 - Drawdown'!IE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IE3 + 'Case 5 - Drawdown'!IF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IF3 + 'Case 5 - Drawdown'!IG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IG3 + 'Case 5 - Drawdown'!IH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IH3 + 'Case 5 - Drawdown'!II3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!II3 + 'Case 5 - Drawdown'!IJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IJ3 + 'Case 5 - Drawdown'!IK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IK3 + 'Case 5 - Drawdown'!IL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IL3 + 'Case 5 - Drawdown'!IM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IM3 + 'Case 5 - Drawdown'!IN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IN3 + 'Case 5 - Drawdown'!IO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IO3 + 'Case 5 - Drawdown'!IP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IP3 + 'Case 5 - Drawdown'!IQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IQ3 + 'Case 5 - Drawdown'!IR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IR3 + 'Case 5 - Drawdown'!IS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IS3 + 'Case 5 - Drawdown'!IT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IT3 + 'Case 5 - Drawdown'!IU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IU3 + 'Case 5 - Drawdown'!IV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IV3 + 'Case 5 - Drawdown'!IW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IW3 + 'Case 5 - Drawdown'!IX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IX3 + 'Case 5 - Drawdown'!IY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IY3 + 'Case 5 - Drawdown'!IZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!IZ3 + 'Case 5 - Drawdown'!JA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JA3 + 'Case 5 - Drawdown'!JB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JB3 + 'Case 5 - Drawdown'!JC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JC3 + 'Case 5 - Drawdown'!JD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JD3 + 'Case 5 - Drawdown'!JE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JE3 + 'Case 5 - Drawdown'!JF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JF3 + 'Case 5 - Drawdown'!JG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JG3 + 'Case 5 - Drawdown'!JH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JH3 + 'Case 5 - Drawdown'!JI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JI3 + 'Case 5 - Drawdown'!JJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JJ3 + 'Case 5 - Drawdown'!JK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JK3 + 'Case 5 - Drawdown'!JL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JL3 + 'Case 5 - Drawdown'!JM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JM3 + 'Case 5 - Drawdown'!JN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JN3 + 'Case 5 - Drawdown'!JO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JO3 + 'Case 5 - Drawdown'!JP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JP3 + 'Case 5 - Drawdown'!JQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JQ3 + 'Case 5 - Drawdown'!JR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JR3 + 'Case 5 - Drawdown'!JS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JS3 + 'Case 5 - Drawdown'!JT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JT3 + 'Case 5 - Drawdown'!JU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JU3 + 'Case 5 - Drawdown'!JV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JV3 + 'Case 5 - Drawdown'!JW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JW3 + 'Case 5 - Drawdown'!JX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JX3 + 'Case 5 - Drawdown'!JY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JY3 + 'Case 5 - Drawdown'!JZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!JZ3 + 'Case 5 - Drawdown'!KA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KA3 + 'Case 5 - Drawdown'!KB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KB3 + 'Case 5 - Drawdown'!KC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KC3 + 'Case 5 - Drawdown'!KD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KD3 + 'Case 5 - Drawdown'!KE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KE3 + 'Case 5 - Drawdown'!KF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KF3 + 'Case 5 - Drawdown'!KG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KG3 + 'Case 5 - Drawdown'!KH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KH3 + 'Case 5 - Drawdown'!KI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KI3 + 'Case 5 - Drawdown'!KJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KJ3 + 'Case 5 - Drawdown'!KK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KK3 + 'Case 5 - Drawdown'!KL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KL3 + 'Case 5 - Drawdown'!KM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KM3 + 'Case 5 - Drawdown'!KN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KN3 + 'Case 5 - Drawdown'!KO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KO3 + 'Case 5 - Drawdown'!KP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KP3 + 'Case 5 - Drawdown'!KQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KQ3 + 'Case 5 - Drawdown'!KR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KR3 + 'Case 5 - Drawdown'!KS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KS3 + 'Case 5 - Drawdown'!KT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KT3 + 'Case 5 - Drawdown'!KU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KU3 + 'Case 5 - Drawdown'!KV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KV3 + 'Case 5 - Drawdown'!KW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KW3 + 'Case 5 - Drawdown'!KX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KX3 + 'Case 5 - Drawdown'!KY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KY3 + 'Case 5 - Drawdown'!KZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!KZ3 + 'Case 5 - Drawdown'!LA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LA3 + 'Case 5 - Drawdown'!LB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LB3 + 'Case 5 - Drawdown'!LC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LC3 + 'Case 5 - Drawdown'!LD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LD3 + 'Case 5 - Drawdown'!LE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LE3 + 'Case 5 - Drawdown'!LF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LF3 + 'Case 5 - Drawdown'!LG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LG3 + 'Case 5 - Drawdown'!LH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LH3 + 'Case 5 - Drawdown'!LI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LI3 + 'Case 5 - Drawdown'!LJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LJ3 + 'Case 5 - Drawdown'!LK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LK3 + 'Case 5 - Drawdown'!LL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LL3 + 'Case 5 - Drawdown'!LM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LM3 + 'Case 5 - Drawdown'!LN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LN3 + 'Case 5 - Drawdown'!LO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LO3 + 'Case 5 - Drawdown'!LP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LP3 + 'Case 5 - Drawdown'!LQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LQ3 + 'Case 5 - Drawdown'!LR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LR3 + 'Case 5 - Drawdown'!LS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LS3 + 'Case 5 - Drawdown'!LT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LT3 + 'Case 5 - Drawdown'!LU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LU3 + 'Case 5 - Drawdown'!LV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LV3 + 'Case 5 - Drawdown'!LW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LW3 + 'Case 5 - Drawdown'!LX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LX3 + 'Case 5 - Drawdown'!LY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LY3 + 'Case 5 - Drawdown'!LZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!LZ3 + 'Case 5 - Drawdown'!MA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MA3 + 'Case 5 - Drawdown'!MB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MB3 + 'Case 5 - Drawdown'!MC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MC3 + 'Case 5 - Drawdown'!MD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MD3 + 'Case 5 - Drawdown'!ME3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!ME3 + 'Case 5 - Drawdown'!MF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MF3 + 'Case 5 - Drawdown'!MG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MG3 + 'Case 5 - Drawdown'!MH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MH3 + 'Case 5 - Drawdown'!MI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MI3 + 'Case 5 - Drawdown'!MJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MJ3 + 'Case 5 - Drawdown'!MK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MK3 + 'Case 5 - Drawdown'!ML3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!ML3 + 'Case 5 - Drawdown'!MM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MM3 + 'Case 5 - Drawdown'!MN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MN3 + 'Case 5 - Drawdown'!MO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MO3 + 'Case 5 - Drawdown'!MP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MP3 + 'Case 5 - Drawdown'!MQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MQ3 + 'Case 5 - Drawdown'!MR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MR3 + 'Case 5 - Drawdown'!MS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MS3 + 'Case 5 - Drawdown'!MT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MT3 + 'Case 5 - Drawdown'!MU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MU3 + 'Case 5 - Drawdown'!MV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MV3 + 'Case 5 - Drawdown'!MW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MW3 + 'Case 5 - Drawdown'!MX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MX3 + 'Case 5 - Drawdown'!MY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MY3 + 'Case 5 - Drawdown'!MZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!MZ3 + 'Case 5 - Drawdown'!NA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NA3 + 'Case 5 - Drawdown'!NB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NB3 + 'Case 5 - Drawdown'!NC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NC3 + 'Case 5 - Drawdown'!ND3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!ND3 + 'Case 5 - Drawdown'!NE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NE3 + 'Case 5 - Drawdown'!NF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NF3 + 'Case 5 - Drawdown'!NG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NG3 + 'Case 5 - Drawdown'!NH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NH3 + 'Case 5 - Drawdown'!NI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NI3 + 'Case 5 - Drawdown'!NJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NJ3 + 'Case 5 - Drawdown'!NK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NK3 + 'Case 5 - Drawdown'!NL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NL3 + 'Case 5 - Drawdown'!NM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NM3 + 'Case 5 - Drawdown'!NN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NN3 + 'Case 5 - Drawdown'!NO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NO3 + 'Case 5 - Drawdown'!NP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NP3 + 'Case 5 - Drawdown'!NQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NQ3 + 'Case 5 - Drawdown'!NR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NR3 + 'Case 5 - Drawdown'!NS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NS3 + 'Case 5 - Drawdown'!NT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NT3 + 'Case 5 - Drawdown'!NU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NU3 + 'Case 5 - Drawdown'!NV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NV3 + 'Case 5 - Drawdown'!NW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NW3 + 'Case 5 - Drawdown'!NX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NX3 + 'Case 5 - Drawdown'!NY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NY3 + 'Case 5 - Drawdown'!NZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!NZ3 + 'Case 5 - Drawdown'!OA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OA3 + 'Case 5 - Drawdown'!OB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OB3 + 'Case 5 - Drawdown'!OC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OC3 + 'Case 5 - Drawdown'!OD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OD3 + 'Case 5 - Drawdown'!OE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OE3 + 'Case 5 - Drawdown'!OF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OF3 + 'Case 5 - Drawdown'!OG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OG3 + 'Case 5 - Drawdown'!OH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OH3 + 'Case 5 - Drawdown'!OI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OI3 + 'Case 5 - Drawdown'!OJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OJ3 + 'Case 5 - Drawdown'!OK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OK3 + 'Case 5 - Drawdown'!OL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OL3 + 'Case 5 - Drawdown'!OM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OM3 + 'Case 5 - Drawdown'!ON3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!ON3 + 'Case 5 - Drawdown'!OO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OO3 + 'Case 5 - Drawdown'!OP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OP3 + 'Case 5 - Drawdown'!OQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OQ3 + 'Case 5 - Drawdown'!OR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OR3 + 'Case 5 - Drawdown'!OS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OS3 + 'Case 5 - Drawdown'!OT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OT3 + 'Case 5 - Drawdown'!OU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OU3 + 'Case 5 - Drawdown'!OV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OV3 + 'Case 5 - Drawdown'!OW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OW3 + 'Case 5 - Drawdown'!OX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OX3 + 'Case 5 - Drawdown'!OY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OY3 + 'Case 5 - Drawdown'!OZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!OZ3 + 'Case 5 - Drawdown'!PA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PA3 + 'Case 5 - Drawdown'!PB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PB3 + 'Case 5 - Drawdown'!PC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PC3 + 'Case 5 - Drawdown'!PD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PD3 + 'Case 5 - Drawdown'!PE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PE3 + 'Case 5 - Drawdown'!PF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PF3 + 'Case 5 - Drawdown'!PG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PG3 + 'Case 5 - Drawdown'!PH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PH3 + 'Case 5 - Drawdown'!PI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PI3 + 'Case 5 - Drawdown'!PJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PJ3 + 'Case 5 - Drawdown'!PK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PK3 + 'Case 5 - Drawdown'!PL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PL3 + 'Case 5 - Drawdown'!PM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PM3 + 'Case 5 - Drawdown'!PN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PN3 + 'Case 5 - Drawdown'!PO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PO3 + 'Case 5 - Drawdown'!PP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PP3 + 'Case 5 - Drawdown'!PQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PQ3 + 'Case 5 - Drawdown'!PR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PR3 + 'Case 5 - Drawdown'!PS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PS3 + 'Case 5 - Drawdown'!PT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PT3 + 'Case 5 - Drawdown'!PU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PU3 + 'Case 5 - Drawdown'!PV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PV3 + 'Case 5 - Drawdown'!PW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PW3 + 'Case 5 - Drawdown'!PX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PX3 + 'Case 5 - Drawdown'!PY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PY3 + 'Case 5 - Drawdown'!PZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!PZ3 + 'Case 5 - Drawdown'!QA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QA3 + 'Case 5 - Drawdown'!QB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QB3 + 'Case 5 - Drawdown'!QC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QC3 + 'Case 5 - Drawdown'!QD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QD3 + 'Case 5 - Drawdown'!QE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QE3 + 'Case 5 - Drawdown'!QF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QF3 + 'Case 5 - Drawdown'!QG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QG3 + 'Case 5 - Drawdown'!QH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QH3 + 'Case 5 - Drawdown'!QI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QI3 + 'Case 5 - Drawdown'!QJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QJ3 + 'Case 5 - Drawdown'!QK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QK3 + 'Case 5 - Drawdown'!QL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QL3 + 'Case 5 - Drawdown'!QM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QM3 + 'Case 5 - Drawdown'!QN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QN3 + 'Case 5 - Drawdown'!QO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QO3 + 'Case 5 - Drawdown'!QP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QP3 + 'Case 5 - Drawdown'!QQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QQ3 + 'Case 5 - Drawdown'!QR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QR3 + 'Case 5 - Drawdown'!QS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QS3 + 'Case 5 - Drawdown'!QT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QT3 + 'Case 5 - Drawdown'!QU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QU3 + 'Case 5 - Drawdown'!QV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QV3 + 'Case 5 - Drawdown'!QW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QW3 + 'Case 5 - Drawdown'!QX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QX3 + 'Case 5 - Drawdown'!QY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QY3 + 'Case 5 - Drawdown'!QZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!QZ3 + 'Case 5 - Drawdown'!RA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RA3 + 'Case 5 - Drawdown'!RB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RB3 + 'Case 5 - Drawdown'!RC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RC3 + 'Case 5 - Drawdown'!RD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RD3 + 'Case 5 - Drawdown'!RE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RE3 + 'Case 5 - Drawdown'!RF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RF3 + 'Case 5 - Drawdown'!RG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RG3 + 'Case 5 - Drawdown'!RH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RH3 + 'Case 5 - Drawdown'!RI3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RI3 + 'Case 5 - Drawdown'!RJ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RJ3 + 'Case 5 - Drawdown'!RK3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RK3 + 'Case 5 - Drawdown'!RL3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RL3 + 'Case 5 - Drawdown'!RM3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RM3 + 'Case 5 - Drawdown'!RN3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RN3 + 'Case 5 - Drawdown'!RO3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RO3 + 'Case 5 - Drawdown'!RP3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RP3 + 'Case 5 - Drawdown'!RQ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RQ3 + 'Case 5 - Drawdown'!RR3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RR3 + 'Case 5 - Drawdown'!RS3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RS3 + 'Case 5 - Drawdown'!RT3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RT3 + 'Case 5 - Drawdown'!RU3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RU3 + 'Case 5 - Drawdown'!RV3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RV3 + 'Case 5 - Drawdown'!RW3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RW3 + 'Case 5 - Drawdown'!RX3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RX3 + 'Case 5 - Drawdown'!RY3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RY3 + 'Case 5 - Drawdown'!RZ3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!RZ3 + 'Case 5 - Drawdown'!SA3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!SA3 + 'Case 5 - Drawdown'!SB3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!SB3 + 'Case 5 - Drawdown'!SC3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!SC3 + 'Case 5 - Drawdown'!SD3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!SD3 + 'Case 5 - Drawdown'!SE3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!SE3 + 'Case 5 - Drawdown'!SF3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!SF3 + 'Case 5 - Drawdown'!SG3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999},{"$f":"'Case 5 - AP'!SG3 + 'Case 5 - Drawdown'!SH3 + 'Case 1 - Summary'!$C3*Inputs!$C$21","v":31636.799999999999}]
[12,{"$f":"'Case 5 - AP'!B15 + 'Case 5 - Drawdown'!C15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47660.169760938385},{"$f":"'Case 5 - AP'!C15 + 'Case 5 - Drawdown'!D15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47418.823012561559},{"$f":"'Case 5 - AP'!D15 + 'Case 5 - Drawdown'!E15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47479.720738322139},{"$f":"'Case 5 - AP'!E15 + 'Case 5 - Drawdown'!F15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45861.689608440662},{"$f":"'Case 5 - AP'!F15 + 'Case 5 - Drawdown'!G15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46557.785498932077},{"$f":"'Case 5 - AP'!G15 + 'Case 5 - Drawdown'!H15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46496.236567206928},{"$f":"'Case 5 - AP'!H15 + 'Case 5 - Drawdown'!I15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47005.186303686176},{"$f":"'Case 5 - AP'!I15 + 'Case 5 - Drawdown'!J15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45974.331865354652},{"$f":"'Case 5 - AP'!J15 + 'Case 5 - Drawdown'!K15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":42716.377105812004},{"$f":"'Case 5 - AP'!K15 + 'Case 5 - Drawdown'!L15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46902.699745547739},{"$f":"'Case 5 - AP'!L15 + 'Case 5 - Drawdown'!M15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45951.542885675211},{"$f":"'Case 5 - AP'!M15 + 'Case 5 - Drawdown'!N15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47189.646444708611},{"$f":"'Case 5 - AP'!N15 + 'Case 5 - Drawdown'!O15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46496.646309113828},{"$f":"'Case 5 - AP'!O15 + 'Case 5 - Drawdown'!P15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47089.459830948676},{"$f":"'Case 5 - AP'!P15 + 'Case 5 - Drawdown'!Q15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45207.995319439113},{"$f":"'Case 5 - AP'!Q15 + 'Case 5 - Drawdown'!R15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46446.476230798027},{"$f":"'Case 5 - AP'!R15 + 'Case 5 - Drawdown'!S15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46297.092435218132},{"$f":"'Case 5 - AP'!S15 + 'Case 5 - Drawdown'!T15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47235.311229373438},{"$f":"'Case 5 - AP'!T15 + 'Case 5 - Drawdown'!U15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47545.833292453113},{"$f":"'Case 5 - AP'!U15 + 'Case 5 - Drawdown'!V15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47405.125323524073},{"$f":"'Case 5 - AP'!V15 + 'Case 5 - Drawdown'!W15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47570.552599249335},{"$f":"'Case 5 - AP'!W15 + 'Case 5 - Drawdown'!X15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45650.231772250794},{"$f":"'Case 5 - AP'!X15 + 'Case 5 - Drawdown'!Y15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45697.124090330472},{"$f":"'Case 5 - AP'!Y15 + 'Case 5 - Drawdown'!Z15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46040.383941042433},{"$f":"'Case 5 - AP'!Z15 + 'Case 5 - Drawdown'!AA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47607.489315141705},{"$f":"'Case 5 - AP'!AA15 + 'Case 5 - Drawdown'!AB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47632.206443986688},{"$f":"'Case 5 - AP'!AB15 + 'Case 5 - Drawdown'!AC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47369.616430901151},{"$f":"'Case 5 - AP'!AC15 + 'Case 5 - Drawdown'!AD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45542.304056540415},{"$f":"'Case 5 - AP'!AD15 + 'Case 5 - Drawdown'!AE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46598.187897214695},{"$f":"'Case 5 - AP'!AE15 + 'Case 5 - Drawdown'!AF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47099.655435233864},{"$f":"'Case 5 - AP'!AF15 + 'Case 5 - Drawdown'!AG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47028.400589520665},{"$f":"'Case 5 - AP'!AG15 + 'Case 5 - Drawdown'!AH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46025.659181127652},{"$f":"'Case 5 - AP'!AH15 + 'Case 5 - Drawdown'!AI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46505.621641619633},{"$f":"'Case 5 - AP'!AI15 + 'Case 5 - Drawdown'!AJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47554.688949585674},{"$f":"'Case 5 - AP'!AJ15 + 'Case 5 - Drawdown'!AK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46221.716226225661},{"$f":"'Case 5 - AP'!AK15 + 'Case 5 - Drawdown'!AL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45825.91475729752},{"$f":"'Case 5 - AP'!AL15 + 'Case 5 - Drawdown'!AM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47496.518373734863},{"$f":"'Case 5 - AP'!AM15 + 'Case 5 - Drawdown'!AN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46389.443603828193},{"$f":"'Case 5 - AP'!AN15 + 'Case 5 - Drawdown'!AO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47524.011869487527},{"$f":"'Case 5 - AP'!AO15 + 'Case 5 - Drawdown'!AP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46475.365362220371},{"$f":"'Case 5 - AP'!AP15 + 'Case 5 - Drawdown'!AQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46532.284037920661},{"$f":"'Case 5 - AP'!AQ15 + 'Case 5 - Drawdown'!AR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46547.465561474397},{"$f":"'Case 5 - AP'!AR15 + 'Case 5 - Drawdown'!AS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47302.575531577218},{"$f":"'Case 5 - AP'!AS15 + 'Case 5 - Drawdown'!AT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47456.594504711102},{"$f":"'Case 5 - AP'!AT15 + 'Case 5 - Drawdown'!AU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46739.616241518714},{"$f":"'Case 5 - AP'!AU15 + 'Case 5 - Drawdown'!AV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45736.14342769255},{"$f":"'Case 5 - AP'!AV15 + 'Case 5 - Drawdown'!AW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46662.315508781699},{"$f":"'Case 5 - AP'!AW15 + 'Case 5 - Drawdown'!AX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45249.222587044555},{"$f":"'Case 5 - AP'!AX15 + 'Case 5 - Drawdown'!AY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46811.345526385987},{"$f":"'Case 5 - AP'!AY15 + 'Case 5 - Drawdown'!AZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46096.748402480262},{"$f":"'Case 5 - AP'!AZ15 + 'Case 5 - Drawdown'!BA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46818.127687610242},{"$f":"'Case 5 - AP'!BA15 + 'Case 5 - Drawdown'!BB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46479.101382024746},{"$f":"'Case 5 - AP'!BB15 + 'Case 5 - Drawdown'!BC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43950.526328738168},{"$f":"'Case 5 - AP'!BC15 + 'Case 5 - Drawdown'!BD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47286.028181928406},{"$f":"'Case 5 - AP'!BD15 + 'Case 5 - Drawdown'!BE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47100.248344435036},{"$f":"'Case 5 - AP'!BE15 + 'Case 5 - Drawdown'!BF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45350.123877162885},{"$f":"'Case 5 - AP'!BF15 + 'Case 5 - Drawdown'!BG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46920.683842293372},{"$f":"'Case 5 - AP'!BG15 + 'Case 5 - Drawdown'!BH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46753.958282325162},{"$f":"'Case 5 - AP'!BH15 + 'Case 5 - Drawdown'!BI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44767.134836880767},{"$f":"'Case 5 - AP'!BI15 + 'Case 5 - Drawdown'!BJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46914.882978314097},{"$f":"'Case 5 - AP'!BJ15 + 'Case 5 - Drawdown'!BK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45479.051897783836},{"$f":"'Case 5 - AP'!BK15 + 'Case 5 - Drawdown'!BL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46531.158271274755},{"$f":"'Case 5 - AP'!BL15 + 'Case 5 - Drawdown'!BM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45686.429037338996},{"$f":"'Case 5 - AP'!BM15 + 'Case 5 - Drawdown'!BN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43285.71865646512},{"$f":"'Case 5 - AP'!BN15 + 'Case 5 - Drawdown'!BO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47028.299409659259},{"$f":"'Case 5 - AP'!BO15 + 'Case 5 - Drawdown'!BP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45681.567936626001},{"$f":"'Case 5 - AP'!BP15 + 'Case 5 - Drawdown'!BQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46616.739304771552},{"$f":"'Case 5 - AP'!BQ15 + 'Case 5 - Drawdown'!BR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47072.756057270744},{"$f":"'Case 5 - AP'!BR15 + 'Case 5 - Drawdown'!BS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46389.441288478869},{"$f":"'Case 5 - AP'!BS15 + 'Case 5 - Drawdown'!BT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46949.955374573088},{"$f":"'Case 5 - AP'!BT15 + 'Case 5 - Drawdown'!BU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47436.236327736187},{"$f":"'Case 5 - AP'!BU15 + 'Case 5 - Drawdown'!BV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45915.876441588975},{"$f":"'Case 5 - AP'!BV15 + 'Case 5 - Drawdown'!BW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46173.528608389068},{"$f":"'Case 5 - AP'!BW15 + 'Case 5 - Drawdown'!BX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45668.204141071794},{"$f":"'Case 5 - AP'!BX15 + 'Case 5 - Drawdown'!BY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47236.449695907148},{"$f":"'Case 5 - AP'!BY15 + 'Case 5 - Drawdown'!BZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46754.235573300663},{"$f":"'Case 5 - AP'!BZ15 + 'Case 5 - Drawdown'!CA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47596.577804903995},{"$f":"'Case 5 - AP'!CA15 + 'Case 5 - Drawdown'!CB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47468.610906423535},{"$f":"'Case 5 - AP'!CB15 + 'Case 5 - Drawdown'!CC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46499.206076524177},{"$f":"'Case 5 - AP'!CC15 + 'Case 5 - Drawdown'!CD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47544.898061034306},{"$f":"'Case 5 - AP'!CD15 + 'Case 5 - Drawdown'!CE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44574.104456316643},{"$f":"'Case 5 - AP'!CE15 + 'Case 5 - Drawdown'!CF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46645.481955794901},{"$f":"'Case 5 - AP'!CF15 + 'Case 5 - Drawdown'!CG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46613.875254353195},{"$f":"'Case 5 - AP'!CG15 + 'Case 5 - Drawdown'!CH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46825.062698537149},{"$f":"'Case 5 - AP'!CH15 + 'Case 5 - Drawdown'!CI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46992.953008475495},{"$f":"'Case 5 - AP'!CI15 + 'Case 5 - Drawdown'!CJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47085.510670388583},{"$f":"'Case 5 - AP'!CJ15 + 'Case 5 - Drawdown'!CK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46209.517102197475},{"$f":"'Case 5 - AP'!CK15 + 'Case 5 - Drawdown'!CL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47147.427918105408},{"$f":"'Case 5 - AP'!CL15 + 'Case 5 - Drawdown'!CM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46388.062317481337},{"$f":"'Case 5 - AP'!CM15 + 'Case 5 - Drawdown'!CN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45152.005857670556},{"$f":"'Case 5 - AP'!CN15 + 'Case 5 - Drawdown'!CO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47395.138222964561},{"$f":"'Case 5 - AP'!CO15 + 'Case 5 - Drawdown'!CP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46778.322655016687},{"$f":"'Case 5 - AP'!CP15 + 'Case 5 - Drawdown'!CQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45312.396515173197},{"$f":"'Case 5 - AP'!CQ15 + 'Case 5 - Drawdown'!CR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44960.942211159818},{"$f":"'Case 5 - AP'!CR15 + 'Case 5 - Drawdown'!CS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46857.714532664409},{"$f":"'Case 5 - AP'!CS15 + 'Case 5 - Drawdown'!CT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47516.481643273262},{"$f":"'Case 5 - AP'!CT15 + 'Case 5 - Drawdown'!CU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46654.351242378412},{"$f":"'Case 5 - AP'!CU15 + 'Case 5 - Drawdown'!CV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46674.340540803671},{"$f":"'Case 5 - AP'!CV15 + 'Case 5 - Drawdown'!CW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45714.572393003924},{"$f":"'Case 5 - AP'!CW15 + 'Case 5 - Drawdown'!CX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45746.634206565926},{"$f":"'Case 5 - AP'!CX15 + 'Case 5 - Drawdown'!CY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46782.920010666603},{"$f":"'Case 5 - AP'!CY15 + 'Case 5 - Drawdown'!CZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45529.850352818685},{"$f":"'Case 5 - AP'!CZ15 + 'Case 5 - Drawdown'!DA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44731.474301877985},{"$f":"'Case 5 - AP'!DA15 + 'Case 5 - Drawdown'!DB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47108.915820242801},{"$f":"'Case 5 - AP'!DB15 + 'Case 5 - Drawdown'!DC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46914.17001683954},{"$f":"'Case 5 - AP'!DC15 + 'Case 5 - Drawdown'!DD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47351.974660539483},{"$f":"'Case 5 - AP'!DD15 + 'Case 5 - Drawdown'!DE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46366.480523025944},{"$f":"'Case 5 - AP'!DE15 + 'Case 5 - Drawdown'!DF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47060.282425117293},{"$f":"'Case 5 - AP'!DF15 + 'Case 5 - Drawdown'!DG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44990.944173070631},{"$f":"'Case 5 - AP'!DG15 + 'Case 5 - Drawdown'!DH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46206.994116351707},{"$f":"'Case 5 - AP'!DH15 + 'Case 5 - Drawdown'!DI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47547.384367253922},{"$f":"'Case 5 - AP'!DI15 + 'Case 5 - Drawdown'!DJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46484.715447228475},{"$f":"'Case 5 - AP'!DJ15 + 'Case 5 - Drawdown'!DK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47659.411564411494},{"$f":"'Case 5 - AP'!DK15 + 'Case 5 - Drawdown'!DL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47465.958821675435},{"$f":"'Case 5 - AP'!DL15 + 'Case 5 - Drawdown'!DM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47643.246893404183},{"$f":"'Case 5 - AP'!DM15 + 'Case 5 - Drawdown'!DN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47137.404046910771},{"$f":"'Case 5 - AP'!DN15 + 'Case 5 - Drawdown'!DO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46067.640856396654},{"$f":"'Case 5 - AP'!DO15 + 'Case 5 - Drawdown'!DP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47298.128879688738},{"$f":"'Case 5 - AP'!DP15 + 'Case 5 - Drawdown'!DQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47512.40631246048},{"$f":"'Case 5 - AP'!DQ15 + 'Case 5 - Drawdown'!DR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43159.884340912817},{"$f":"'Case 5 - AP'!DR15 + 'Case 5 - Drawdown'!DS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47601.39425325505},{"$f":"'Case 5 - AP'!DS15 + 'Case 5 - Drawdown'!DT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45668.795254993922},{"$f":"'Case 5 - AP'!DT15 + 'Case 5 - Drawdown'!DU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47311.448996227497},{"$f":"'Case 5 - AP'!DU15 + 'Case 5 - Drawdown'!DV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46822.096542266896},{"$f":"'Case 5 - AP'!DV15 + 'Case 5 - Drawdown'!DW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47392.639940929883},{"$f":"'Case 5 - AP'!DW15 + 'Case 5 - Drawdown'!DX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47160.291007072701},{"$f":"'Case 5 - AP'!DX15 + 'Case 5 - Drawdown'!DY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46384.271693391733},{"$f":"'Case 5 - AP'!DY15 + 'Case 5 - Drawdown'!DZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46621.968572714657},{"$f":"'Case 5 - AP'!DZ15 + 'Case 5 - Drawdown'!EA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47034.023052195938},{"$f":"'Case 5 - AP'!EA15 + 'Case 5 - Drawdown'!EB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47516.558592047048},{"$f":"'Case 5 - AP'!EB15 + 'Case 5 - Drawdown'!EC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46287.968495020214},{"$f":"'Case 5 - AP'!EC15 + 'Case 5 - Drawdown'!ED15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46855.893609483202},{"$f":"'Case 5 - AP'!ED15 + 'Case 5 - Drawdown'!EE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47443.405666411381},{"$f":"'Case 5 - AP'!EE15 + 'Case 5 - Drawdown'!EF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47256.279338685112},{"$f":"'Case 5 - AP'!EF15 + 'Case 5 - Drawdown'!EG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47535.652945032023},{"$f":"'Case 5 - AP'!EG15 + 'Case 5 - Drawdown'!EH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46781.63022784028},{"$f":"'Case 5 - AP'!EH15 + 'Case 5 - Drawdown'!EI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47638.950822424158},{"$f":"'Case 5 - AP'!EI15 + 'Case 5 - Drawdown'!EJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44851.323839818506},{"$f":"'Case 5 - AP'!EJ15 + 'Case 5 - Drawdown'!EK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47319.542837884932},{"$f":"'Case 5 - AP'!EK15 + 'Case 5 - Drawdown'!EL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47635.891430048141},{"$f":"'Case 5 - AP'!EL15 + 'Case 5 - Drawdown'!EM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45211.194245499522},{"$f":"'Case 5 - AP'!EM15 + 'Case 5 - Drawdown'!EN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46584.138502270594},{"$f":"'Case 5 - AP'!EN15 + 'Case 5 - Drawdown'!EO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45595.913183693199},{"$f":"'Case 5 - AP'!EO15 + 'Case 5 - Drawdown'!EP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45277.129001135079},{"$f":"'Case 5 - AP'!EP15 + 'Case 5 - Drawdown'!EQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46296.024819276747},{"$f":"'Case 5 - AP'!EQ15 + 'Case 5 - Drawdown'!ER15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46246.169770247587},{"$f":"'Case 5 - AP'!ER15 + 'Case 5 - Drawdown'!ES15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47271.921354421735},{"$f":"'Case 5 - AP'!ES15 + 'Case 5 - Drawdown'!ET15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47519.624544883918},{"$f":"'Case 5 - AP'!ET15 + 'Case 5 - Drawdown'!EU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47647.962053138152},{"$f":"'Case 5 - AP'!EU15 + 'Case 5 - Drawdown'!EV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47406.890598398721},{"$f":"'Case 5 - AP'!EV15 + 'Case 5 - Drawdown'!EW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46736.253242044666},{"$f":"'Case 5 - AP'!EW15 + 'Case 5 - Drawdown'!EX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47001.134989896345},{"$f":"'Case 5 - AP'!EX15 + 'Case 5 - Drawdown'!EY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47085.880228042464},{"$f":"'Case 5 - AP'!EY15 + 'Case 5 - Drawdown'!EZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46029.411245930642},{"$f":"'Case 5 - AP'!EZ15 + 'Case 5 - Drawdown'!FA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45685.763309287708},{"$f":"'Case 5 - AP'!FA15 + 'Case 5 - Drawdown'!FB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45535.338778516583},{"$f":"'Case 5 - AP'!FB15 + 'Case 5 - Drawdown'!FC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46536.0944761594},{"$f":"'Case 5 - AP'!FC15 + 'Case 5 - Drawdown'!FD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47184.629678918442},{"$f":"'Case 5 - AP'!FD15 + 'Case 5 - Drawdown'!FE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46742.395826630949},{"$f":"'Case 5 - AP'!FE15 + 'Case 5 - Drawdown'!FF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47404.163564186318},{"$f":"'Case 5 - AP'!FF15 + 'Case 5 - Drawdown'!FG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47510.203149102876},{"$f":"'Case 5 - AP'!FG15 + 'Case 5 - Drawdown'!FH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45817.641634825202},{"$f":"'Case 5 - AP'!FH15 + 'Case 5 - Drawdown'!FI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45742.348600240657},{"$f":"'Case 5 - AP'!FI15 + 'Case 5 - Drawdown'!FJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46752.190638085856},{"$f":"'Case 5 - AP'!FJ15 + 'Case 5 - Drawdown'!FK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47374.356865275273},{"$f":"'Case 5 - AP'!FK15 + 'Case 5 - Drawdown'!FL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46411.304425498551},{"$f":"'Case 5 - AP'!FL15 + 'Case 5 - Drawdown'!FM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47154.35569340003},{"$f":"'Case 5 - AP'!FM15 + 'Case 5 - Drawdown'!FN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46639.244315729258},{"$f":"'Case 5 - AP'!FN15 + 'Case 5 - Drawdown'!FO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46119.823353308937},{"$f":"'Case 5 - AP'!FO15 + 'Case 5 - Drawdown'!FP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47020.166683856049},{"$f":"'Case 5 - AP'!FP15 + 'Case 5 - Drawdown'!FQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47446.166091425584},{"$f":"'Case 5 - AP'!FQ15 + 'Case 5 - Drawdown'!FR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46231.358163976089},{"$f":"'Case 5 - AP'!FR15 + 'Case 5 - Drawdown'!FS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45567.845072511082},{"$f":"'Case 5 - AP'!FS15 + 'Case 5 - Drawdown'!FT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47638.882954217799},{"$f":"'Case 5 - AP'!FT15 + 'Case 5 - Drawdown'!FU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47428.406324013689},{"$f":"'Case 5 - AP'!FU15 + 'Case 5 - Drawdown'!FV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47295.074509626349},{"$f":"'Case 5 - AP'!FV15 + 'Case 5 - Drawdown'!FW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43682.05910670798},{"$f":"'Case 5 - AP'!FW15 + 'Case 5 - Drawdown'!FX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46694.20335096959},{"$f":"'Case 5 - AP'!FX15 + 'Case 5 - Drawdown'!FY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46053.387500902296},{"$f":"'Case 5 - AP'!FY15 + 'Case 5 - Drawdown'!FZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46888.372456222249},{"$f":"'Case 5 - AP'!FZ15 + 'Case 5 - Drawdown'!GA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46046.716054463825},{"$f":"'Case 5 - AP'!GA15 + 'Case 5 - Drawdown'!GB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47164.724964574205},{"$f":"'Case 5 - AP'!GB15 + 'Case 5 - Drawdown'!GC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46437.683998255947},{"$f":"'Case 5 - AP'!GC15 + 'Case 5 - Drawdown'!GD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44777.81021183257},{"$f":"'Case 5 - AP'!GD15 + 'Case 5 - Drawdown'!GE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46665.452368122365},{"$f":"'Case 5 - AP'!GE15 + 'Case 5 - Drawdown'!GF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47112.090470886054},{"$f":"'Case 5 - AP'!GF15 + 'Case 5 - Drawdown'!GG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46700.902547319936},{"$f":"'Case 5 - AP'!GG15 + 'Case 5 - Drawdown'!GH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47385.763109819265},{"$f":"'Case 5 - AP'!GH15 + 'Case 5 - Drawdown'!GI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46450.86072284382},{"$f":"'Case 5 - AP'!GI15 + 'Case 5 - Drawdown'!GJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47345.664972200248},{"$f":"'Case 5 - AP'!GJ15 + 'Case 5 - Drawdown'!GK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46172.033553828478},{"$f":"'Case 5 - AP'!GK15 + 'Case 5 - Drawdown'!GL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47090.580235085639},{"$f":"'Case 5 - AP'!GL15 + 'Case 5 - Drawdown'!GM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46986.909031288342},{"$f":"'Case 5 - AP'!GM15 + 'Case 5 - Drawdown'!GN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46989.730438383165},{"$f":"'Case 5 - AP'!GN15 + 'Case 5 - Drawdown'!GO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46567.225571823583},{"$f":"'Case 5 - AP'!GO15 + 'Case 5 - Drawdown'!GP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46613.166625665071},{"$f":"'Case 5 - AP'!GP15 + 'Case 5 - Drawdown'!GQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46631.093737765499},{"$f":"'Case 5 - AP'!GQ15 + 'Case 5 - Drawdown'!GR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46941.894689348803},{"$f":"'Case 5 - AP'!GR15 + 'Case 5 - Drawdown'!GS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47581.234484209512},{"$f":"'Case 5 - AP'!GS15 + 'Case 5 - Drawdown'!GT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46584.422999161507},{"$f":"'Case 5 - AP'!GT15 + 'Case 5 - Drawdown'!GU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44802.261065657265},{"$f":"'Case 5 - AP'!GU15 + 'Case 5 - Drawdown'!GV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47293.793437795139},{"$f":"'Case 5 - AP'!GV15 + 'Case 5 - Drawdown'!GW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47478.351745468193},{"$f":"'Case 5 - AP'!GW15 + 'Case 5 - Drawdown'!GX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46407.675380906185},{"$f":"'Case 5 - AP'!GX15 + 'Case 5 - Drawdown'!GY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45230.782402320518},{"$f":"'Case 5 - AP'!GY15 + 'Case 5 - Drawdown'!GZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47642.540180064811},{"$f":"'Case 5 - AP'!GZ15 + 'Case 5 - Drawdown'!HA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44948.412533812283},{"$f":"'Case 5 - AP'!HA15 + 'Case 5 - Drawdown'!HB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47091.427318008049},{"$f":"'Case 5 - AP'!HB15 + 'Case 5 - Drawdown'!HC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47408.014737842153},{"$f":"'Case 5 - AP'!HC15 + 'Case 5 - Drawdown'!HD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47137.313841008166},{"$f":"'Case 5 - AP'!HD15 + 'Case 5 - Drawdown'!HE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47248.486493681266},{"$f":"'Case 5 - AP'!HE15 + 'Case 5 - Drawdown'!HF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46388.561764103404},{"$f":"'Case 5 - AP'!HF15 + 'Case 5 - Drawdown'!HG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47667.052387000047},{"$f":"'Case 5 - AP'!HG15 + 'Case 5 - Drawdown'!HH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45443.367054200746},{"$f":"'Case 5 - AP'!HH15 + 'Case 5 - Drawdown'!HI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45806.251801607868},{"$f":"'Case 5 - AP'!HI15 + 'Case 5 - Drawdown'!HJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47553.040491557418},{"$f":"'Case 5 - AP'!HJ15 + 'Case 5 - Drawdown'!HK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46416.860752506516},{"$f":"'Case 5 - AP'!HK15 + 'Case 5 - Drawdown'!HL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44637.165037437415},{"$f":"'Case 5 - AP'!HL15 + 'Case 5 - Drawdown'!HM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46514.305189194369},{"$f":"'Case 5 - AP'!HM15 + 'Case 5 - Drawdown'!HN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47581.729830340744},{"$f":"'Case 5 - AP'!HN15 + 'Case 5 - Drawdown'!HO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45393.597377129394},{"$f":"'Case 5 - AP'!HO15 + 'Case 5 - Drawdown'!HP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46745.175332001112},{"$f":"'Case 5 - AP'!HP15 + 'Case 5 - Drawdown'!HQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47259.76484759603},{"$f":"'Case 5 - AP'!HQ15 + 'Case 5 - Drawdown'!HR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46005.354208565783},{"$f":"'Case 5 - AP'!HR15 + 'Case 5 - Drawdown'!HS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44750.464041000283},{"$f":"'Case 5 - AP'!HS15 + 'Case 5 - Drawdown'!HT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46282.01337415992},{"$f":"'Case 5 - AP'!HT15 + 'Case 5 - Drawdown'!HU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46367.880779594125},{"$f":"'Case 5 - AP'!HU15 + 'Case 5 - Drawdown'!HV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45947.18767339328},{"$f":"'Case 5 - AP'!HV15 + 'Case 5 - Drawdown'!HW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47135.728735377459},{"$f":"'Case 5 - AP'!HW15 + 'Case 5 - Drawdown'!HX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47412.965518828292},{"$f":"'Case 5 - AP'!HX15 + 'Case 5 - Drawdown'!HY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46816.743415744109},{"$f":"'Case 5 - AP'!HY15 + 'Case 5 - Drawdown'!HZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47044.235258813271},{"$f":"'Case 5 - AP'!HZ15 + 'Case 5 - Drawdown'!IA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47012.173911530153},{"$f":"'Case 5 - AP'!IA15 + 'Case 5 - Drawdown'!IB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46542.444961108209},{"$f":"'Case 5 - AP'!IB15 + 'Case 5 - Drawdown'!IC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47487.769893836376},{"$f":"'Case 5 - AP'!IC15 + 'Case 5 - Drawdown'!ID15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45877.103484846455},{"$f":"'Case 5 - AP'!ID15 + 'Case 5 - Drawdown'!IE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45872.930848827316},{"$f":"'Case 5 - AP'!IE15 + 'Case 5 - Drawdown'!IF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47462.024806117035},{"$f":"'Case 5 - AP'!IF15 + 'Case 5 - Drawdown'!IG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45772.533200707978},{"$f":"'Case 5 - AP'!IG15 + 'Case 5 - Drawdown'!IH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47571.323914255161},{"$f":"'Case 5 - AP'!IH15 + 'Case 5 - Drawdown'!II15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47259.629958762234},{"$f":"'Case 5 - AP'!II15 + 'Case 5 - Drawdown'!IJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46407.702592633927},{"$f":"'Case 5 - AP'!IJ15 + 'Case 5 - Drawdown'!IK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46505.447034774021},{"$f":"'Case 5 - AP'!IK15 + 'Case 5 - Drawdown'!IL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45168.794390890456},{"$f":"'Case 5 - AP'!IL15 + 'Case 5 - Drawdown'!IM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44680.31910322488},{"$f":"'Case 5 - AP'!IM15 + 'Case 5 - Drawdown'!IN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47657.912834705356},{"$f":"'Case 5 - AP'!IN15 + 'Case 5 - Drawdown'!IO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47585.815103174005},{"$f":"'Case 5 - AP'!IO15 + 'Case 5 - Drawdown'!IP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47441.886436851375},{"$f":"'Case 5 - AP'!IP15 + 'Case 5 - Drawdown'!IQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47498.734716662526},{"$f":"'Case 5 - AP'!IQ15 + 'Case 5 - Drawdown'!IR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47258.304820407015},{"$f":"'Case 5 - AP'!IR15 + 'Case 5 - Drawdown'!IS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47273.181702056507},{"$f":"'Case 5 - AP'!IS15 + 'Case 5 - Drawdown'!IT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46460.123138032272},{"$f":"'Case 5 - AP'!IT15 + 'Case 5 - Drawdown'!IU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47618.823184168388},{"$f":"'Case 5 - AP'!IU15 + 'Case 5 - Drawdown'!IV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46256.995178205907},{"$f":"'Case 5 - AP'!IV15 + 'Case 5 - Drawdown'!IW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47524.395440720975},{"$f":"'Case 5 - AP'!IW15 + 'Case 5 - Drawdown'!IX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46085.096307548156},{"$f":"'Case 5 - AP'!IX15 + 'Case 5 - Drawdown'!IY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47408.164740602675},{"$f":"'Case 5 - AP'!IY15 + 'Case 5 - Drawdown'!IZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46071.102613031821},{"$f":"'Case 5 - AP'!IZ15 + 'Case 5 - Drawdown'!JA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45197.344555335847},{"$f":"'Case 5 - AP'!JA15 + 'Case 5 - Drawdown'!JB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46074.174600748578},{"$f":"'Case 5 - AP'!JB15 + 'Case 5 - Drawdown'!JC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46085.535387028322},{"$f":"'Case 5 - AP'!JC15 + 'Case 5 - Drawdown'!JD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47085.05140467218},{"$f":"'Case 5 - AP'!JD15 + 'Case 5 - Drawdown'!JE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47534.372441158688},{"$f":"'Case 5 - AP'!JE15 + 'Case 5 - Drawdown'!JF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45281.448693801576},{"$f":"'Case 5 - AP'!JF15 + 'Case 5 - Drawdown'!JG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47200.814230027245},{"$f":"'Case 5 - AP'!JG15 + 'Case 5 - Drawdown'!JH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47597.201694706862},{"$f":"'Case 5 - AP'!JH15 + 'Case 5 - Drawdown'!JI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47136.941876427212},{"$f":"'Case 5 - AP'!JI15 + 'Case 5 - Drawdown'!JJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47496.230030150873},{"$f":"'Case 5 - AP'!JJ15 + 'Case 5 - Drawdown'!JK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46011.318769786056},{"$f":"'Case 5 - AP'!JK15 + 'Case 5 - Drawdown'!JL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46688.784052441129},{"$f":"'Case 5 - AP'!JL15 + 'Case 5 - Drawdown'!JM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45961.011897385659},{"$f":"'Case 5 - AP'!JM15 + 'Case 5 - Drawdown'!JN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46825.706673551816},{"$f":"'Case 5 - AP'!JN15 + 'Case 5 - Drawdown'!JO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47392.434706150023},{"$f":"'Case 5 - AP'!JO15 + 'Case 5 - Drawdown'!JP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47626.962169046594},{"$f":"'Case 5 - AP'!JP15 + 'Case 5 - Drawdown'!JQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46837.005515820281},{"$f":"'Case 5 - AP'!JQ15 + 'Case 5 - Drawdown'!JR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45062.496979302814},{"$f":"'Case 5 - AP'!JR15 + 'Case 5 - Drawdown'!JS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45617.346087173501},{"$f":"'Case 5 - AP'!JS15 + 'Case 5 - Drawdown'!JT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46512.177286663755},{"$f":"'Case 5 - AP'!JT15 + 'Case 5 - Drawdown'!JU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46690.288688361303},{"$f":"'Case 5 - AP'!JU15 + 'Case 5 - Drawdown'!JV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45637.249492294381},{"$f":"'Case 5 - AP'!JV15 + 'Case 5 - Drawdown'!JW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47438.769031734635},{"$f":"'Case 5 - AP'!JW15 + 'Case 5 - Drawdown'!JX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46476.465622417134},{"$f":"'Case 5 - AP'!JX15 + 'Case 5 - Drawdown'!JY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43817.458368665109},{"$f":"'Case 5 - AP'!JY15 + 'Case 5 - Drawdown'!JZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47321.786126116385},{"$f":"'Case 5 - AP'!JZ15 + 'Case 5 - Drawdown'!KA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47163.111704919182},{"$f":"'Case 5 - AP'!KA15 + 'Case 5 - Drawdown'!KB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47436.957987921225},{"$f":"'Case 5 - AP'!KB15 + 'Case 5 - Drawdown'!KC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47655.980529570268},{"$f":"'Case 5 - AP'!KC15 + 'Case 5 - Drawdown'!KD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46702.414248732566},{"$f":"'Case 5 - AP'!KD15 + 'Case 5 - Drawdown'!KE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46460.714661797349},{"$f":"'Case 5 - AP'!KE15 + 'Case 5 - Drawdown'!KF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44978.092997084008},{"$f":"'Case 5 - AP'!KF15 + 'Case 5 - Drawdown'!KG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47628.384636125273},{"$f":"'Case 5 - AP'!KG15 + 'Case 5 - Drawdown'!KH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46528.151421398288},{"$f":"'Case 5 - AP'!KH15 + 'Case 5 - Drawdown'!KI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47140.888106250539},{"$f":"'Case 5 - AP'!KI15 + 'Case 5 - Drawdown'!KJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47600.303313858909},{"$f":"'Case 5 - AP'!KJ15 + 'Case 5 - Drawdown'!KK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47153.000546768046},{"$f":"'Case 5 - AP'!KK15 + 'Case 5 - Drawdown'!KL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46109.843364944703},{"$f":"'Case 5 - AP'!KL15 + 'Case 5 - Drawdown'!KM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46889.371637764212},{"$f":"'Case 5 - AP'!KM15 + 'Case 5 - Drawdown'!KN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47413.168874131334},{"$f":"'Case 5 - AP'!KN15 + 'Case 5 - Drawdown'!KO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43370.762682282482},{"$f":"'Case 5 - AP'!KO15 + 'Case 5 - Drawdown'!KP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47655.347469790409},{"$f":"'Case 5 - AP'!KP15 + 'Case 5 - Drawdown'!KQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44842.616282617775},{"$f":"'Case 5 - AP'!KQ15 + 'Case 5 - Drawdown'!KR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46487.252749723964},{"$f":"'Case 5 - AP'!KR15 + 'Case 5 - Drawdown'!KS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44489.041176355473},{"$f":"'Case 5 - AP'!KS15 + 'Case 5 - Drawdown'!KT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47051.921813039065},{"$f":"'Case 5 - AP'!KT15 + 'Case 5 - Drawdown'!KU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47376.800514595408},{"$f":"'Case 5 - AP'!KU15 + 'Case 5 - Drawdown'!KV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46016.313704048618},{"$f":"'Case 5 - AP'!KV15 + 'Case 5 - Drawdown'!KW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46981.47388179884},{"$f":"'Case 5 - AP'!KW15 + 'Case 5 - Drawdown'!KX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45790.741816296984},{"$f":"'Case 5 - AP'!KX15 + 'Case 5 - Drawdown'!KY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45904.69402554362},{"$f":"'Case 5 - AP'!KY15 + 'Case 5 - Drawdown'!KZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46927.792262007788},{"$f":"'Case 5 - AP'!KZ15 + 'Case 5 - Drawdown'!LA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46159.218350017436},{"$f":"'Case 5 - AP'!LA15 + 'Case 5 - Drawdown'!LB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47154.046572321306},{"$f":"'Case 5 - AP'!LB15 + 'Case 5 - Drawdown'!LC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45231.297887962013},{"$f":"'Case 5 - AP'!LC15 + 'Case 5 - Drawdown'!LD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46643.516280711679},{"$f":"'Case 5 - AP'!LD15 + 'Case 5 - Drawdown'!LE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46660.422117232549},{"$f":"'Case 5 - AP'!LE15 + 'Case 5 - Drawdown'!LF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47350.180102178681},{"$f":"'Case 5 - AP'!LF15 + 'Case 5 - Drawdown'!LG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47623.699664113992},{"$f":"'Case 5 - AP'!LG15 + 'Case 5 - Drawdown'!LH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46823.478910787351},{"$f":"'Case 5 - AP'!LH15 + 'Case 5 - Drawdown'!LI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46038.49181706435},{"$f":"'Case 5 - AP'!LI15 + 'Case 5 - Drawdown'!LJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46478.267747515754},{"$f":"'Case 5 - AP'!LJ15 + 'Case 5 - Drawdown'!LK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47502.486982860268},{"$f":"'Case 5 - AP'!LK15 + 'Case 5 - Drawdown'!LL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45803.448112670616},{"$f":"'Case 5 - AP'!LL15 + 'Case 5 - Drawdown'!LM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47082.593269247969},{"$f":"'Case 5 - AP'!LM15 + 'Case 5 - Drawdown'!LN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46823.462611524177},{"$f":"'Case 5 - AP'!LN15 + 'Case 5 - Drawdown'!LO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47114.012505186649},{"$f":"'Case 5 - AP'!LO15 + 'Case 5 - Drawdown'!LP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45973.05147843231},{"$f":"'Case 5 - AP'!LP15 + 'Case 5 - Drawdown'!LQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46571.942004617973},{"$f":"'Case 5 - AP'!LQ15 + 'Case 5 - Drawdown'!LR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47646.855917697474},{"$f":"'Case 5 - AP'!LR15 + 'Case 5 - Drawdown'!LS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47068.447737274284},{"$f":"'Case 5 - AP'!LS15 + 'Case 5 - Drawdown'!LT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47096.469687608849},{"$f":"'Case 5 - AP'!LT15 + 'Case 5 - Drawdown'!LU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46767.948101377457},{"$f":"'Case 5 - AP'!LU15 + 'Case 5 - Drawdown'!LV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46847.796312445986},{"$f":"'Case 5 - AP'!LV15 + 'Case 5 - Drawdown'!LW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47649.88748453142},{"$f":"'Case 5 - AP'!LW15 + 'Case 5 - Drawdown'!LX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46677.243786649939},{"$f":"'Case 5 - AP'!LX15 + 'Case 5 - Drawdown'!LY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46615.328420891805},{"$f":"'Case 5 - AP'!LY15 + 'Case 5 - Drawdown'!LZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47256.47818575603},{"$f":"'Case 5 - AP'!LZ15 + 'Case 5 - Drawdown'!MA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45984.0484525625},{"$f":"'Case 5 - AP'!MA15 + 'Case 5 - Drawdown'!MB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47454.446442130837},{"$f":"'Case 5 - AP'!MB15 + 'Case 5 - Drawdown'!MC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46970.843909045696},{"$f":"'Case 5 - AP'!MC15 + 'Case 5 - Drawdown'!MD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47389.346858600766},{"$f":"'Case 5 - AP'!MD15 + 'Case 5 - Drawdown'!ME15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47473.287876417788},{"$f":"'Case 5 - AP'!ME15 + 'Case 5 - Drawdown'!MF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46028.838206325003},{"$f":"'Case 5 - AP'!MF15 + 'Case 5 - Drawdown'!MG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46799.72011813592},{"$f":"'Case 5 - AP'!MG15 + 'Case 5 - Drawdown'!MH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45602.725192096012},{"$f":"'Case 5 - AP'!MH15 + 'Case 5 - Drawdown'!MI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47450.374224102459},{"$f":"'Case 5 - AP'!MI15 + 'Case 5 - Drawdown'!MJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47250.56579819585},{"$f":"'Case 5 - AP'!MJ15 + 'Case 5 - Drawdown'!MK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45715.855077608547},{"$f":"'Case 5 - AP'!MK15 + 'Case 5 - Drawdown'!ML15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47649.606812059996},{"$f":"'Case 5 - AP'!ML15 + 'Case 5 - Drawdown'!MM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46076.185476083265},{"$f":"'Case 5 - AP'!MM15 + 'Case 5 - Drawdown'!MN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46699.534656637727},{"$f":"'Case 5 - AP'!MN15 + 'Case 5 - Drawdown'!MO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46602.262589743485},{"$f":"'Case 5 - AP'!MO15 + 'Case 5 - Drawdown'!MP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46679.797482618422},{"$f":"'Case 5 - AP'!MP15 + 'Case 5 - Drawdown'!MQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46427.363998919915},{"$f":"'Case 5 - AP'!MQ15 + 'Case 5 - Drawdown'!MR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47625.28445225281},{"$f":"'Case 5 - AP'!MR15 + 'Case 5 - Drawdown'!MS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46801.13877535826},{"$f":"'Case 5 - AP'!MS15 + 'Case 5 - Drawdown'!MT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46987.093918136416},{"$f":"'Case 5 - AP'!MT15 + 'Case 5 - Drawdown'!MU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47620.243122671112},{"$f":"'Case 5 - AP'!MU15 + 'Case 5 - Drawdown'!MV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47410.918705088778},{"$f":"'Case 5 - AP'!MV15 + 'Case 5 - Drawdown'!MW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46480.45509177207},{"$f":"'Case 5 - AP'!MW15 + 'Case 5 - Drawdown'!MX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47643.539199626546},{"$f":"'Case 5 - AP'!MX15 + 'Case 5 - Drawdown'!MY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47042.064023092898},{"$f":"'Case 5 - AP'!MY15 + 'Case 5 - Drawdown'!MZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47166.918940505151},{"$f":"'Case 5 - AP'!MZ15 + 'Case 5 - Drawdown'!NA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46224.034170519008},{"$f":"'Case 5 - AP'!NA15 + 'Case 5 - Drawdown'!NB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47108.543295116237},{"$f":"'Case 5 - AP'!NB15 + 'Case 5 - Drawdown'!NC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47068.281094329832},{"$f":"'Case 5 - AP'!NC15 + 'Case 5 - Drawdown'!ND15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47525.848772127618},{"$f":"'Case 5 - AP'!ND15 + 'Case 5 - Drawdown'!NE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45644.295788617965},{"$f":"'Case 5 - AP'!NE15 + 'Case 5 - Drawdown'!NF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46809.974970986521},{"$f":"'Case 5 - AP'!NF15 + 'Case 5 - Drawdown'!NG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47086.351659947839},{"$f":"'Case 5 - AP'!NG15 + 'Case 5 - Drawdown'!NH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47469.011810218872},{"$f":"'Case 5 - AP'!NH15 + 'Case 5 - Drawdown'!NI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47350.809279496163},{"$f":"'Case 5 - AP'!NI15 + 'Case 5 - Drawdown'!NJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47510.745664475544},{"$f":"'Case 5 - AP'!NJ15 + 'Case 5 - Drawdown'!NK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47284.944373520673},{"$f":"'Case 5 - AP'!NK15 + 'Case 5 - Drawdown'!NL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47576.059247835336},{"$f":"'Case 5 - AP'!NL15 + 'Case 5 - Drawdown'!NM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46373.806140772162},{"$f":"'Case 5 - AP'!NM15 + 'Case 5 - Drawdown'!NN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47631.247670641082},{"$f":"'Case 5 - AP'!NN15 + 'Case 5 - Drawdown'!NO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46095.28862840408},{"$f":"'Case 5 - AP'!NO15 + 'Case 5 - Drawdown'!NP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47233.595271432714},{"$f":"'Case 5 - AP'!NP15 + 'Case 5 - Drawdown'!NQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45170.670352313231},{"$f":"'Case 5 - AP'!NQ15 + 'Case 5 - Drawdown'!NR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47122.524822527208},{"$f":"'Case 5 - AP'!NR15 + 'Case 5 - Drawdown'!NS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46584.289719542066},{"$f":"'Case 5 - AP'!NS15 + 'Case 5 - Drawdown'!NT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46528.898844944779},{"$f":"'Case 5 - AP'!NT15 + 'Case 5 - Drawdown'!NU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47488.403027776745},{"$f":"'Case 5 - AP'!NU15 + 'Case 5 - Drawdown'!NV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46293.806351085863},{"$f":"'Case 5 - AP'!NV15 + 'Case 5 - Drawdown'!NW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46631.023238525013},{"$f":"'Case 5 - AP'!NW15 + 'Case 5 - Drawdown'!NX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45659.752208833779},{"$f":"'Case 5 - AP'!NX15 + 'Case 5 - Drawdown'!NY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45199.984637461559},{"$f":"'Case 5 - AP'!NY15 + 'Case 5 - Drawdown'!NZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47247.341431846915},{"$f":"'Case 5 - AP'!NZ15 + 'Case 5 - Drawdown'!OA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45911.571181868756},{"$f":"'Case 5 - AP'!OA15 + 'Case 5 - Drawdown'!OB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47144.024016236472},{"$f":"'Case 5 - AP'!OB15 + 'Case 5 - Drawdown'!OC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44841.992290164861},{"$f":"'Case 5 - AP'!OC15 + 'Case 5 - Drawdown'!OD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47593.955491103552},{"$f":"'Case 5 - AP'!OD15 + 'Case 5 - Drawdown'!OE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46280.443072875583},{"$f":"'Case 5 - AP'!OE15 + 'Case 5 - Drawdown'!OF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47065.590185050802},{"$f":"'Case 5 - AP'!OF15 + 'Case 5 - Drawdown'!OG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47413.271890895165},{"$f":"'Case 5 - AP'!OG15 + 'Case 5 - Drawdown'!OH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46351.989290678859},{"$f":"'Case 5 - AP'!OH15 + 'Case 5 - Drawdown'!OI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46943.620754084528},{"$f":"'Case 5 - AP'!OI15 + 'Case 5 - Drawdown'!OJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46070.801175910528},{"$f":"'Case 5 - AP'!OJ15 + 'Case 5 - Drawdown'!OK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47028.537973110731},{"$f":"'Case 5 - AP'!OK15 + 'Case 5 - Drawdown'!OL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46636.136708666178},{"$f":"'Case 5 - AP'!OL15 + 'Case 5 - Drawdown'!OM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43950.428352034221},{"$f":"'Case 5 - AP'!OM15 + 'Case 5 - Drawdown'!ON15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47003.424012196585},{"$f":"'Case 5 - AP'!ON15 + 'Case 5 - Drawdown'!OO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47176.132226571986},{"$f":"'Case 5 - AP'!OO15 + 'Case 5 - Drawdown'!OP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45977.342016480026},{"$f":"'Case 5 - AP'!OP15 + 'Case 5 - Drawdown'!OQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47008.513940786135},{"$f":"'Case 5 - AP'!OQ15 + 'Case 5 - Drawdown'!OR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45718.578262829302},{"$f":"'Case 5 - AP'!OR15 + 'Case 5 - Drawdown'!OS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46714.309499954572},{"$f":"'Case 5 - AP'!OS15 + 'Case 5 - Drawdown'!OT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47282.011898619516},{"$f":"'Case 5 - AP'!OT15 + 'Case 5 - Drawdown'!OU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47412.159977287913},{"$f":"'Case 5 - AP'!OU15 + 'Case 5 - Drawdown'!OV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47292.610483740282},{"$f":"'Case 5 - AP'!OV15 + 'Case 5 - Drawdown'!OW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47520.570557964267},{"$f":"'Case 5 - AP'!OW15 + 'Case 5 - Drawdown'!OX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47097.868471038993},{"$f":"'Case 5 - AP'!OX15 + 'Case 5 - Drawdown'!OY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47654.105521429003},{"$f":"'Case 5 - AP'!OY15 + 'Case 5 - Drawdown'!OZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45901.152994432676},{"$f":"'Case 5 - AP'!OZ15 + 'Case 5 - Drawdown'!PA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47437.001224581814},{"$f":"'Case 5 - AP'!PA15 + 'Case 5 - Drawdown'!PB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46333.65653129053},{"$f":"'Case 5 - AP'!PB15 + 'Case 5 - Drawdown'!PC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44791.135051892852},{"$f":"'Case 5 - AP'!PC15 + 'Case 5 - Drawdown'!PD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46895.201856037587},{"$f":"'Case 5 - AP'!PD15 + 'Case 5 - Drawdown'!PE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46507.752095147262},{"$f":"'Case 5 - AP'!PE15 + 'Case 5 - Drawdown'!PF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46740.111641008458},{"$f":"'Case 5 - AP'!PF15 + 'Case 5 - Drawdown'!PG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46749.039184349909},{"$f":"'Case 5 - AP'!PG15 + 'Case 5 - Drawdown'!PH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46643.518178218845},{"$f":"'Case 5 - AP'!PH15 + 'Case 5 - Drawdown'!PI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44630.350066744766},{"$f":"'Case 5 - AP'!PI15 + 'Case 5 - Drawdown'!PJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47345.896362222047},{"$f":"'Case 5 - AP'!PJ15 + 'Case 5 - Drawdown'!PK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45059.991629420649},{"$f":"'Case 5 - AP'!PK15 + 'Case 5 - Drawdown'!PL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47581.688865091048},{"$f":"'Case 5 - AP'!PL15 + 'Case 5 - Drawdown'!PM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47355.164982902905},{"$f":"'Case 5 - AP'!PM15 + 'Case 5 - Drawdown'!PN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47437.346203503294},{"$f":"'Case 5 - AP'!PN15 + 'Case 5 - Drawdown'!PO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46854.95370208822},{"$f":"'Case 5 - AP'!PO15 + 'Case 5 - Drawdown'!PP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46824.845543768271},{"$f":"'Case 5 - AP'!PP15 + 'Case 5 - Drawdown'!PQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47261.752232898267},{"$f":"'Case 5 - AP'!PQ15 + 'Case 5 - Drawdown'!PR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47326.176852175602},{"$f":"'Case 5 - AP'!PR15 + 'Case 5 - Drawdown'!PS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47601.191390653781},{"$f":"'Case 5 - AP'!PS15 + 'Case 5 - Drawdown'!PT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46770.631914979873},{"$f":"'Case 5 - AP'!PT15 + 'Case 5 - Drawdown'!PU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47113.480387355499},{"$f":"'Case 5 - AP'!PU15 + 'Case 5 - Drawdown'!PV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46554.276707912315},{"$f":"'Case 5 - AP'!PV15 + 'Case 5 - Drawdown'!PW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46733.18423618879},{"$f":"'Case 5 - AP'!PW15 + 'Case 5 - Drawdown'!PX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45675.140996448623},{"$f":"'Case 5 - AP'!PX15 + 'Case 5 - Drawdown'!PY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45248.510813717163},{"$f":"'Case 5 - AP'!PY15 + 'Case 5 - Drawdown'!PZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47181.156467937981},{"$f":"'Case 5 - AP'!PZ15 + 'Case 5 - Drawdown'!QA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46403.037385436204},{"$f":"'Case 5 - AP'!QA15 + 'Case 5 - Drawdown'!QB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46283.343296687344},{"$f":"'Case 5 - AP'!QB15 + 'Case 5 - Drawdown'!QC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47560.555608965151},{"$f":"'Case 5 - AP'!QC15 + 'Case 5 - Drawdown'!QD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44627.477550681986},{"$f":"'Case 5 - AP'!QD15 + 'Case 5 - Drawdown'!QE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47158.89264833495},{"$f":"'Case 5 - AP'!QE15 + 'Case 5 - Drawdown'!QF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47167.684427744265},{"$f":"'Case 5 - AP'!QF15 + 'Case 5 - Drawdown'!QG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47433.943537823041},{"$f":"'Case 5 - AP'!QG15 + 'Case 5 - Drawdown'!QH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46744.643135223807},{"$f":"'Case 5 - AP'!QH15 + 'Case 5 - Drawdown'!QI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47097.652975110163},{"$f":"'Case 5 - AP'!QI15 + 'Case 5 - Drawdown'!QJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47424.677763729545},{"$f":"'Case 5 - AP'!QJ15 + 'Case 5 - Drawdown'!QK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43793.861936089481},{"$f":"'Case 5 - AP'!QK15 + 'Case 5 - Drawdown'!QL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46770.810181049281},{"$f":"'Case 5 - AP'!QL15 + 'Case 5 - Drawdown'!QM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46682.574821314032},{"$f":"'Case 5 - AP'!QM15 + 'Case 5 - Drawdown'!QN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45635.576533802305},{"$f":"'Case 5 - AP'!QN15 + 'Case 5 - Drawdown'!QO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47229.723012260474},{"$f":"'Case 5 - AP'!QO15 + 'Case 5 - Drawdown'!QP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45572.425331109225},{"$f":"'Case 5 - AP'!QP15 + 'Case 5 - Drawdown'!QQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47640.272720877874},{"$f":"'Case 5 - AP'!QQ15 + 'Case 5 - Drawdown'!QR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45821.311804025609},{"$f":"'Case 5 - AP'!QR15 + 'Case 5 - Drawdown'!QS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47230.581660687429},{"$f":"'Case 5 - AP'!QS15 + 'Case 5 - Drawdown'!QT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43743.864077146645},{"$f":"'Case 5 - AP'!QT15 + 'Case 5 - Drawdown'!QU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47649.977168526471},{"$f":"'Case 5 - AP'!QU15 + 'Case 5 - Drawdown'!QV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46536.417673415373},{"$f":"'Case 5 - AP'!QV15 + 'Case 5 - Drawdown'!QW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47160.666015088893},{"$f":"'Case 5 - AP'!QW15 + 'Case 5 - Drawdown'!QX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45376.366830548832},{"$f":"'Case 5 - AP'!QX15 + 'Case 5 - Drawdown'!QY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46560.43521466323},{"$f":"'Case 5 - AP'!QY15 + 'Case 5 - Drawdown'!QZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45761.499051188541},{"$f":"'Case 5 - AP'!QZ15 + 'Case 5 - Drawdown'!RA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46983.719769834905},{"$f":"'Case 5 - AP'!RA15 + 'Case 5 - Drawdown'!RB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46396.750027957954},{"$f":"'Case 5 - AP'!RB15 + 'Case 5 - Drawdown'!RC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46214.919386509981},{"$f":"'Case 5 - AP'!RC15 + 'Case 5 - Drawdown'!RD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45070.322221120761},{"$f":"'Case 5 - AP'!RD15 + 'Case 5 - Drawdown'!RE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47396.867480920482},{"$f":"'Case 5 - AP'!RE15 + 'Case 5 - Drawdown'!RF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46877.776850788556},{"$f":"'Case 5 - AP'!RF15 + 'Case 5 - Drawdown'!RG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47107.355418535459},{"$f":"'Case 5 - AP'!RG15 + 'Case 5 - Drawdown'!RH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46295.349719789519},{"$f":"'Case 5 - AP'!RH15 + 'Case 5 - Drawdown'!RI15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43873.001099753244},{"$f":"'Case 5 - AP'!RI15 + 'Case 5 - Drawdown'!RJ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47076.615791069504},{"$f":"'Case 5 - AP'!RJ15 + 'Case 5 - Drawdown'!RK15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47216.689053095455},{"$f":"'Case 5 - AP'!RK15 + 'Case 5 - Drawdown'!RL15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47283.976339339599},{"$f":"'Case 5 - AP'!RL15 + 'Case 5 - Drawdown'!RM15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45201.363917663293},{"$f":"'Case 5 - AP'!RM15 + 'Case 5 - Drawdown'!RN15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46394.64370618113},{"$f":"'Case 5 - AP'!RN15 + 'Case 5 - Drawdown'!RO15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46752.497268561776},{"$f":"'Case 5 - AP'!RO15 + 'Case 5 - Drawdown'!RP15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46295.318831794604},{"$f":"'Case 5 - AP'!RP15 + 'Case 5 - Drawdown'!RQ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46078.06570800909},{"$f":"'Case 5 - AP'!RQ15 + 'Case 5 - Drawdown'!RR15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47457.054504106767},{"$f":"'Case 5 - AP'!RR15 + 'Case 5 - Drawdown'!RS15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46925.446611216816},{"$f":"'Case 5 - AP'!RS15 + 'Case 5 - Drawdown'!RT15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":45987.20623974011},{"$f":"'Case 5 - AP'!RT15 + 'Case 5 - Drawdown'!RU15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46526.309305880168},{"$f":"'Case 5 - AP'!RU15 + 'Case 5 - Drawdown'!RV15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47420.278796688828},{"$f":"'Case 5 - AP'!RV15 + 'Case 5 - Drawdown'!RW15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47044.944274710462},{"$f":"'Case 5 - AP'!RW15 + 'Case 5 - Drawdown'!RX15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46972.155551158212},{"$f":"'Case 5 - AP'!RX15 + 'Case 5 - Drawdown'!RY15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47233.965574306407},{"$f":"'Case 5 - AP'!RY15 + 'Case 5 - Drawdown'!RZ15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47173.704379403396},{"$f":"'Case 5 - AP'!RZ15 + 'Case 5 - Drawdown'!SA15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47202.52821431202},{"$f":"'Case 5 - AP'!SA15 + 'Case 5 - Drawdown'!SB15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47061.596426887161},{"$f":"'Case 5 - AP'!SB15 + 'Case 5 - Drawdown'!SC15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":43914.697997562849},{"$f":"'Case 5 - AP'!SC15 + 'Case 5 - Drawdown'!SD15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46766.011033554278},{"$f":"'Case 5 - AP'!SD15 + 'Case 5 - Drawdown'!SE15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46731.183008339482},{"$f":"'Case 5 - AP'!SE15 + 'Case 5 - Drawdown'!SF15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":46655.548121925094},{"$f":"'Case 5 - AP'!SF15 + 'Case 5 - Drawdown'!SG15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":44786.101174565432},{"$f":"'Case 5 - AP'!SG15 + 'Case 5 - Drawdown'!SH15 + 'Case 1 - Summary'!$C15*Inputs!$C$21","v":47385.184096323421}]
[16,{"$f":"'Case 5 - AP'!B19 + 'Case 5 - Drawdown'!C19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47488.249072646635},{"$f":"'Case 5 - AP'!C19 + 'Case 5 - Drawdown'!D19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46745.702257533092},{"$f":"'Case 5 - AP'!D19 + 'Case 5 - Drawdown'!E19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48002.415539262336},{"$f":"'Case 5 - AP'!E19 + 'Case 5 - Drawdown'!F19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48252.39897929287},{"$f":"'Case 5 - AP'!F19 + 'Case 5 - Drawdown'!G19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50132.725611322167},{"$f":"'Case 5 - AP'!G19 + 'Case 5 - Drawdown'!H19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49200.706205027105},{"$f":"'Case 5 - AP'!H19 + 'Case 5 - Drawdown'!I19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52244.723378224728},{"$f":"'Case 5 - AP'!I19 + 'Case 5 - Drawdown'!J19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46635.685154263658},{"$f":"'Case 5 - AP'!J19 + 'Case 5 - Drawdown'!K19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":43537.105431257281},{"$f":"'Case 5 - AP'!K19 + 'Case 5 - Drawdown'!L19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47395.302508661633},{"$f":"'Case 5 - AP'!L19 + 'Case 5 - Drawdown'!M19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47011.686459365475},{"$f":"'Case 5 - AP'!M19 + 'Case 5 - Drawdown'!N19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46627.57691071833},{"$f":"'Case 5 - AP'!N19 + 'Case 5 - Drawdown'!O19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48496.458597575765},{"$f":"'Case 5 - AP'!O19 + 'Case 5 - Drawdown'!P19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47087.406861391923},{"$f":"'Case 5 - AP'!P19 + 'Case 5 - Drawdown'!Q19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45034.352874487915},{"$f":"'Case 5 - AP'!Q19 + 'Case 5 - Drawdown'!R19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52070.239293898994},{"$f":"'Case 5 - AP'!R19 + 'Case 5 - Drawdown'!S19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50115.052153354984},{"$f":"'Case 5 - AP'!S19 + 'Case 5 - Drawdown'!T19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46667.37860817249},{"$f":"'Case 5 - AP'!T19 + 'Case 5 - Drawdown'!U19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47973.876289190448},{"$f":"'Case 5 - AP'!U19 + 'Case 5 - Drawdown'!V19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48508.275945326604},{"$f":"'Case 5 - AP'!V19 + 'Case 5 - Drawdown'!W19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50974.584913770712},{"$f":"'Case 5 - AP'!W19 + 'Case 5 - Drawdown'!X19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46115.870569223342},{"$f":"'Case 5 - AP'!X19 + 'Case 5 - Drawdown'!Y19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52936.927735847508},{"$f":"'Case 5 - AP'!Y19 + 'Case 5 - Drawdown'!Z19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45633.517293115583},{"$f":"'Case 5 - AP'!Z19 + 'Case 5 - Drawdown'!AA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48517.641066814613},{"$f":"'Case 5 - AP'!AA19 + 'Case 5 - Drawdown'!AB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47973.202495327336},{"$f":"'Case 5 - AP'!AB19 + 'Case 5 - Drawdown'!AC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51043.377678473596},{"$f":"'Case 5 - AP'!AC19 + 'Case 5 - Drawdown'!AD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44129.716118020326},{"$f":"'Case 5 - AP'!AD19 + 'Case 5 - Drawdown'!AE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45918.117808839561},{"$f":"'Case 5 - AP'!AE19 + 'Case 5 - Drawdown'!AF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46890.365776702602},{"$f":"'Case 5 - AP'!AF19 + 'Case 5 - Drawdown'!AG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48155.4615139858},{"$f":"'Case 5 - AP'!AG19 + 'Case 5 - Drawdown'!AH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45920.629594903585},{"$f":"'Case 5 - AP'!AH19 + 'Case 5 - Drawdown'!AI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46445.385765258907},{"$f":"'Case 5 - AP'!AI19 + 'Case 5 - Drawdown'!AJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47741.614936052225},{"$f":"'Case 5 - AP'!AJ19 + 'Case 5 - Drawdown'!AK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46532.74028399626},{"$f":"'Case 5 - AP'!AK19 + 'Case 5 - Drawdown'!AL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45467.742767682372},{"$f":"'Case 5 - AP'!AL19 + 'Case 5 - Drawdown'!AM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47692.066441337411},{"$f":"'Case 5 - AP'!AM19 + 'Case 5 - Drawdown'!AN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50931.058390267543},{"$f":"'Case 5 - AP'!AN19 + 'Case 5 - Drawdown'!AO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50192.135394220721},{"$f":"'Case 5 - AP'!AO19 + 'Case 5 - Drawdown'!AP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45570.764407447714},{"$f":"'Case 5 - AP'!AP19 + 'Case 5 - Drawdown'!AQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49959.455643049296},{"$f":"'Case 5 - AP'!AQ19 + 'Case 5 - Drawdown'!AR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49842.845731693837},{"$f":"'Case 5 - AP'!AR19 + 'Case 5 - Drawdown'!AS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49680.972795943395},{"$f":"'Case 5 - AP'!AS19 + 'Case 5 - Drawdown'!AT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48425.721387980389},{"$f":"'Case 5 - AP'!AT19 + 'Case 5 - Drawdown'!AU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52839.357180313789},{"$f":"'Case 5 - AP'!AU19 + 'Case 5 - Drawdown'!AV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47446.77506885161},{"$f":"'Case 5 - AP'!AV19 + 'Case 5 - Drawdown'!AW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46036.941762978553},{"$f":"'Case 5 - AP'!AW19 + 'Case 5 - Drawdown'!AX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44248.881506703387},{"$f":"'Case 5 - AP'!AX19 + 'Case 5 - Drawdown'!AY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50060.146599534448},{"$f":"'Case 5 - AP'!AY19 + 'Case 5 - Drawdown'!AZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45097.894916999838},{"$f":"'Case 5 - AP'!AZ19 + 'Case 5 - Drawdown'!BA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52261.32317945196},{"$f":"'Case 5 - AP'!BA19 + 'Case 5 - Drawdown'!BB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48723.614446277199},{"$f":"'Case 5 - AP'!BB19 + 'Case 5 - Drawdown'!BC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45628.758779010743},{"$f":"'Case 5 - AP'!BC19 + 'Case 5 - Drawdown'!BD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49440.290615033562},{"$f":"'Case 5 - AP'!BD19 + 'Case 5 - Drawdown'!BE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50988.680854182567},{"$f":"'Case 5 - AP'!BE19 + 'Case 5 - Drawdown'!BF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45575.65204313735},{"$f":"'Case 5 - AP'!BF19 + 'Case 5 - Drawdown'!BG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51041.088447845257},{"$f":"'Case 5 - AP'!BG19 + 'Case 5 - Drawdown'!BH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47289.367254962912},{"$f":"'Case 5 - AP'!BH19 + 'Case 5 - Drawdown'!BI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44348.94804646929},{"$f":"'Case 5 - AP'!BI19 + 'Case 5 - Drawdown'!BJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46673.78354551996},{"$f":"'Case 5 - AP'!BJ19 + 'Case 5 - Drawdown'!BK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45349.849766456718},{"$f":"'Case 5 - AP'!BK19 + 'Case 5 - Drawdown'!BL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52104.345595776234},{"$f":"'Case 5 - AP'!BL19 + 'Case 5 - Drawdown'!BM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46463.551628435584},{"$f":"'Case 5 - AP'!BM19 + 'Case 5 - Drawdown'!BN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":43552.540408420457},{"$f":"'Case 5 - AP'!BN19 + 'Case 5 - Drawdown'!BO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51426.822075518918},{"$f":"'Case 5 - AP'!BO19 + 'Case 5 - Drawdown'!BP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47340.946035818743},{"$f":"'Case 5 - AP'!BP19 + 'Case 5 - Drawdown'!BQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51189.888238689193},{"$f":"'Case 5 - AP'!BQ19 + 'Case 5 - Drawdown'!BR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48234.447549909448},{"$f":"'Case 5 - AP'!BR19 + 'Case 5 - Drawdown'!BS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51538.90857879362},{"$f":"'Case 5 - AP'!BS19 + 'Case 5 - Drawdown'!BT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44446.2572709534},{"$f":"'Case 5 - AP'!BT19 + 'Case 5 - Drawdown'!BU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49135.924652599286},{"$f":"'Case 5 - AP'!BU19 + 'Case 5 - Drawdown'!BV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46059.802675651816},{"$f":"'Case 5 - AP'!BV19 + 'Case 5 - Drawdown'!BW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45586.175975690508},{"$f":"'Case 5 - AP'!BW19 + 'Case 5 - Drawdown'!BX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46843.883243123382},{"$f":"'Case 5 - AP'!BX19 + 'Case 5 - Drawdown'!BY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48089.201813943771},{"$f":"'Case 5 - AP'!BY19 + 'Case 5 - Drawdown'!BZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52903.547456777422},{"$f":"'Case 5 - AP'!BZ19 + 'Case 5 - Drawdown'!CA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49523.123958482778},{"$f":"'Case 5 - AP'!CA19 + 'Case 5 - Drawdown'!CB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48764.268838395663},{"$f":"'Case 5 - AP'!CB19 + 'Case 5 - Drawdown'!CC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48449.536117342774},{"$f":"'Case 5 - AP'!CC19 + 'Case 5 - Drawdown'!CD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48954.849801835226},{"$f":"'Case 5 - AP'!CD19 + 'Case 5 - Drawdown'!CE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52234.331022396167},{"$f":"'Case 5 - AP'!CE19 + 'Case 5 - Drawdown'!CF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47128.944292501998},{"$f":"'Case 5 - AP'!CF19 + 'Case 5 - Drawdown'!CG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50267.040892485777},{"$f":"'Case 5 - AP'!CG19 + 'Case 5 - Drawdown'!CH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50448.995467290188},{"$f":"'Case 5 - AP'!CH19 + 'Case 5 - Drawdown'!CI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49651.774890917455},{"$f":"'Case 5 - AP'!CI19 + 'Case 5 - Drawdown'!CJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50719.334065938572},{"$f":"'Case 5 - AP'!CJ19 + 'Case 5 - Drawdown'!CK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49285.782084963022},{"$f":"'Case 5 - AP'!CK19 + 'Case 5 - Drawdown'!CL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49848.134198078755},{"$f":"'Case 5 - AP'!CL19 + 'Case 5 - Drawdown'!CM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50645.458409540166},{"$f":"'Case 5 - AP'!CM19 + 'Case 5 - Drawdown'!CN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46087.392271205637},{"$f":"'Case 5 - AP'!CN19 + 'Case 5 - Drawdown'!CO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47503.058183734051},{"$f":"'Case 5 - AP'!CO19 + 'Case 5 - Drawdown'!CP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50806.883736043012},{"$f":"'Case 5 - AP'!CP19 + 'Case 5 - Drawdown'!CQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52441.054046323683},{"$f":"'Case 5 - AP'!CQ19 + 'Case 5 - Drawdown'!CR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44114.945689382439},{"$f":"'Case 5 - AP'!CR19 + 'Case 5 - Drawdown'!CS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48646.253558922464},{"$f":"'Case 5 - AP'!CS19 + 'Case 5 - Drawdown'!CT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46959.827689576465},{"$f":"'Case 5 - AP'!CT19 + 'Case 5 - Drawdown'!CU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48546.46235252027},{"$f":"'Case 5 - AP'!CU19 + 'Case 5 - Drawdown'!CV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46998.832087742296},{"$f":"'Case 5 - AP'!CV19 + 'Case 5 - Drawdown'!CW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51208.276049504246},{"$f":"'Case 5 - AP'!CW19 + 'Case 5 - Drawdown'!CX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51337.901793252757},{"$f":"'Case 5 - AP'!CX19 + 'Case 5 - Drawdown'!CY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48580.423179186138},{"$f":"'Case 5 - AP'!CY19 + 'Case 5 - Drawdown'!CZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52930.121567982475},{"$f":"'Case 5 - AP'!CZ19 + 'Case 5 - Drawdown'!DA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45375.003258156663},{"$f":"'Case 5 - AP'!DA19 + 'Case 5 - Drawdown'!DB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51389.570688678898},{"$f":"'Case 5 - AP'!DB19 + 'Case 5 - Drawdown'!DC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52251.53869721121},{"$f":"'Case 5 - AP'!DC19 + 'Case 5 - Drawdown'!DD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49036.480400923429},{"$f":"'Case 5 - AP'!DD19 + 'Case 5 - Drawdown'!DE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45426.713954433078},{"$f":"'Case 5 - AP'!DE19 + 'Case 5 - Drawdown'!DF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47732.589719376265},{"$f":"'Case 5 - AP'!DF19 + 'Case 5 - Drawdown'!DG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46288.626367787496},{"$f":"'Case 5 - AP'!DG19 + 'Case 5 - Drawdown'!DH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45886.321008041123},{"$f":"'Case 5 - AP'!DH19 + 'Case 5 - Drawdown'!DI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47615.30992804475},{"$f":"'Case 5 - AP'!DI19 + 'Case 5 - Drawdown'!DJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52668.998987367893},{"$f":"'Case 5 - AP'!DJ19 + 'Case 5 - Drawdown'!DK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49101.587188081954},{"$f":"'Case 5 - AP'!DK19 + 'Case 5 - Drawdown'!DL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49225.277600553192},{"$f":"'Case 5 - AP'!DL19 + 'Case 5 - Drawdown'!DM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49458.855939576242},{"$f":"'Case 5 - AP'!DM19 + 'Case 5 - Drawdown'!DN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48141.670732189916},{"$f":"'Case 5 - AP'!DN19 + 'Case 5 - Drawdown'!DO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52760.682725346691},{"$f":"'Case 5 - AP'!DO19 + 'Case 5 - Drawdown'!DP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49041.910350595695},{"$f":"'Case 5 - AP'!DP19 + 'Case 5 - Drawdown'!DQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46548.480250192006},{"$f":"'Case 5 - AP'!DQ19 + 'Case 5 - Drawdown'!DR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51257.030934433133},{"$f":"'Case 5 - AP'!DR19 + 'Case 5 - Drawdown'!DS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46886.483685197032},{"$f":"'Case 5 - AP'!DS19 + 'Case 5 - Drawdown'!DT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52881.790933439188},{"$f":"'Case 5 - AP'!DT19 + 'Case 5 - Drawdown'!DU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48200.296499757009},{"$f":"'Case 5 - AP'!DU19 + 'Case 5 - Drawdown'!DV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47410.999461926338},{"$f":"'Case 5 - AP'!DV19 + 'Case 5 - Drawdown'!DW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48853.144822055037},{"$f":"'Case 5 - AP'!DW19 + 'Case 5 - Drawdown'!DX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50926.173426064735},{"$f":"'Case 5 - AP'!DX19 + 'Case 5 - Drawdown'!DY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47855.81137213124},{"$f":"'Case 5 - AP'!DY19 + 'Case 5 - Drawdown'!DZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45979.868099465253},{"$f":"'Case 5 - AP'!DZ19 + 'Case 5 - Drawdown'!EA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47947.68688162398},{"$f":"'Case 5 - AP'!EA19 + 'Case 5 - Drawdown'!EB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47319.747302437521},{"$f":"'Case 5 - AP'!EB19 + 'Case 5 - Drawdown'!EC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46714.105319402239},{"$f":"'Case 5 - AP'!EC19 + 'Case 5 - Drawdown'!ED19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48745.947117042277},{"$f":"'Case 5 - AP'!ED19 + 'Case 5 - Drawdown'!EE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47112.224310521451},{"$f":"'Case 5 - AP'!EE19 + 'Case 5 - Drawdown'!EF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50460.067095599348},{"$f":"'Case 5 - AP'!EF19 + 'Case 5 - Drawdown'!EG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49343.376056721354},{"$f":"'Case 5 - AP'!EG19 + 'Case 5 - Drawdown'!EH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49667.855669420445},{"$f":"'Case 5 - AP'!EH19 + 'Case 5 - Drawdown'!EI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46839.809269630176},{"$f":"'Case 5 - AP'!EI19 + 'Case 5 - Drawdown'!EJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46069.947832504207},{"$f":"'Case 5 - AP'!EJ19 + 'Case 5 - Drawdown'!EK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49470.562192684636},{"$f":"'Case 5 - AP'!EK19 + 'Case 5 - Drawdown'!EL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49670.942435356235},{"$f":"'Case 5 - AP'!EL19 + 'Case 5 - Drawdown'!EM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44630.968020270229},{"$f":"'Case 5 - AP'!EM19 + 'Case 5 - Drawdown'!EN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49093.937546528243},{"$f":"'Case 5 - AP'!EN19 + 'Case 5 - Drawdown'!EO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52380.689118074675},{"$f":"'Case 5 - AP'!EO19 + 'Case 5 - Drawdown'!EP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52892.19745188544},{"$f":"'Case 5 - AP'!EP19 + 'Case 5 - Drawdown'!EQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47048.282591856943},{"$f":"'Case 5 - AP'!EQ19 + 'Case 5 - Drawdown'!ER19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47762.358063304157},{"$f":"'Case 5 - AP'!ER19 + 'Case 5 - Drawdown'!ES19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46960.526128072372},{"$f":"'Case 5 - AP'!ES19 + 'Case 5 - Drawdown'!ET19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46950.38070449666},{"$f":"'Case 5 - AP'!ET19 + 'Case 5 - Drawdown'!EU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50224.189400008137},{"$f":"'Case 5 - AP'!EU19 + 'Case 5 - Drawdown'!EV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50049.361287193118},{"$f":"'Case 5 - AP'!EV19 + 'Case 5 - Drawdown'!EW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52256.316235797422},{"$f":"'Case 5 - AP'!EW19 + 'Case 5 - Drawdown'!EX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46251.965106907875},{"$f":"'Case 5 - AP'!EX19 + 'Case 5 - Drawdown'!EY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49717.992355571019},{"$f":"'Case 5 - AP'!EY19 + 'Case 5 - Drawdown'!EZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":43391.977468957833},{"$f":"'Case 5 - AP'!EZ19 + 'Case 5 - Drawdown'!FA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46486.105997902967},{"$f":"'Case 5 - AP'!FA19 + 'Case 5 - Drawdown'!FB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52057.832044592433},{"$f":"'Case 5 - AP'!FB19 + 'Case 5 - Drawdown'!FC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50333.22098320732},{"$f":"'Case 5 - AP'!FC19 + 'Case 5 - Drawdown'!FD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48120.663190191874},{"$f":"'Case 5 - AP'!FD19 + 'Case 5 - Drawdown'!FE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50678.3995671421},{"$f":"'Case 5 - AP'!FE19 + 'Case 5 - Drawdown'!FF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48234.438385512753},{"$f":"'Case 5 - AP'!FF19 + 'Case 5 - Drawdown'!FG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48007.786380057631},{"$f":"'Case 5 - AP'!FG19 + 'Case 5 - Drawdown'!FH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":42470.48189392568},{"$f":"'Case 5 - AP'!FH19 + 'Case 5 - Drawdown'!FI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45921.960056203476},{"$f":"'Case 5 - AP'!FI19 + 'Case 5 - Drawdown'!FJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50047.678732726054},{"$f":"'Case 5 - AP'!FJ19 + 'Case 5 - Drawdown'!FK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50820.29631763856},{"$f":"'Case 5 - AP'!FK19 + 'Case 5 - Drawdown'!FL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51165.221581586084},{"$f":"'Case 5 - AP'!FL19 + 'Case 5 - Drawdown'!FM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47772.250105022707},{"$f":"'Case 5 - AP'!FM19 + 'Case 5 - Drawdown'!FN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52798.393437014762},{"$f":"'Case 5 - AP'!FN19 + 'Case 5 - Drawdown'!FO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46502.159895473713},{"$f":"'Case 5 - AP'!FO19 + 'Case 5 - Drawdown'!FP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46118.607197017373},{"$f":"'Case 5 - AP'!FP19 + 'Case 5 - Drawdown'!FQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46797.969568998938},{"$f":"'Case 5 - AP'!FQ19 + 'Case 5 - Drawdown'!FR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52585.407620496349},{"$f":"'Case 5 - AP'!FR19 + 'Case 5 - Drawdown'!FS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45782.446883233424},{"$f":"'Case 5 - AP'!FS19 + 'Case 5 - Drawdown'!FT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48793.723300091791},{"$f":"'Case 5 - AP'!FT19 + 'Case 5 - Drawdown'!FU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50773.742732754174},{"$f":"'Case 5 - AP'!FU19 + 'Case 5 - Drawdown'!FV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49046.083417874928},{"$f":"'Case 5 - AP'!FV19 + 'Case 5 - Drawdown'!FW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45783.16372389278},{"$f":"'Case 5 - AP'!FW19 + 'Case 5 - Drawdown'!FX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47434.457757133394},{"$f":"'Case 5 - AP'!FX19 + 'Case 5 - Drawdown'!FY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50233.281224304417},{"$f":"'Case 5 - AP'!FY19 + 'Case 5 - Drawdown'!FZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50155.547040235913},{"$f":"'Case 5 - AP'!FZ19 + 'Case 5 - Drawdown'!GA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47148.036836752362},{"$f":"'Case 5 - AP'!GA19 + 'Case 5 - Drawdown'!GB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46065.003723829097},{"$f":"'Case 5 - AP'!GB19 + 'Case 5 - Drawdown'!GC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52591.59151468701},{"$f":"'Case 5 - AP'!GC19 + 'Case 5 - Drawdown'!GD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44431.625767858714},{"$f":"'Case 5 - AP'!GD19 + 'Case 5 - Drawdown'!GE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51033.364313545084},{"$f":"'Case 5 - AP'!GE19 + 'Case 5 - Drawdown'!GF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48126.784400988021},{"$f":"'Case 5 - AP'!GF19 + 'Case 5 - Drawdown'!GG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48042.794463573613},{"$f":"'Case 5 - AP'!GG19 + 'Case 5 - Drawdown'!GH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49649.290578475324},{"$f":"'Case 5 - AP'!GH19 + 'Case 5 - Drawdown'!GI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47402.30013646774},{"$f":"'Case 5 - AP'!GI19 + 'Case 5 - Drawdown'!GJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46640.688642454035},{"$f":"'Case 5 - AP'!GJ19 + 'Case 5 - Drawdown'!GK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47736.199844446834},{"$f":"'Case 5 - AP'!GK19 + 'Case 5 - Drawdown'!GL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51144.600302482228},{"$f":"'Case 5 - AP'!GL19 + 'Case 5 - Drawdown'!GM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49948.469807474503},{"$f":"'Case 5 - AP'!GM19 + 'Case 5 - Drawdown'!GN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50921.169284242482},{"$f":"'Case 5 - AP'!GN19 + 'Case 5 - Drawdown'!GO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49737.576098540259},{"$f":"'Case 5 - AP'!GO19 + 'Case 5 - Drawdown'!GP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51024.228551986198},{"$f":"'Case 5 - AP'!GP19 + 'Case 5 - Drawdown'!GQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52606.195025470981},{"$f":"'Case 5 - AP'!GQ19 + 'Case 5 - Drawdown'!GR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46350.872825388476},{"$f":"'Case 5 - AP'!GR19 + 'Case 5 - Drawdown'!GS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47661.119478956396},{"$f":"'Case 5 - AP'!GS19 + 'Case 5 - Drawdown'!GT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49291.319184222353},{"$f":"'Case 5 - AP'!GT19 + 'Case 5 - Drawdown'!GU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44074.617447366654},{"$f":"'Case 5 - AP'!GU19 + 'Case 5 - Drawdown'!GV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48702.762290302897},{"$f":"'Case 5 - AP'!GV19 + 'Case 5 - Drawdown'!GW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47781.980880017632},{"$f":"'Case 5 - AP'!GW19 + 'Case 5 - Drawdown'!GX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47411.162799704791},{"$f":"'Case 5 - AP'!GX19 + 'Case 5 - Drawdown'!GY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51301.400668455128},{"$f":"'Case 5 - AP'!GY19 + 'Case 5 - Drawdown'!GZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48282.998784408745},{"$f":"'Case 5 - AP'!GZ19 + 'Case 5 - Drawdown'!HA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52545.49356721346},{"$f":"'Case 5 - AP'!HA19 + 'Case 5 - Drawdown'!HB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49996.231899088634},{"$f":"'Case 5 - AP'!HB19 + 'Case 5 - Drawdown'!HC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47584.449704917184},{"$f":"'Case 5 - AP'!HC19 + 'Case 5 - Drawdown'!HD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47818.265245166811},{"$f":"'Case 5 - AP'!HD19 + 'Case 5 - Drawdown'!HE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49567.480932911465},{"$f":"'Case 5 - AP'!HE19 + 'Case 5 - Drawdown'!HF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52714.172598866018},{"$f":"'Case 5 - AP'!HF19 + 'Case 5 - Drawdown'!HG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48378.790568078613},{"$f":"'Case 5 - AP'!HG19 + 'Case 5 - Drawdown'!HH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45616.437654538655},{"$f":"'Case 5 - AP'!HH19 + 'Case 5 - Drawdown'!HI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46939.082490433961},{"$f":"'Case 5 - AP'!HI19 + 'Case 5 - Drawdown'!HJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45961.848380310141},{"$f":"'Case 5 - AP'!HJ19 + 'Case 5 - Drawdown'!HK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50526.581565281107},{"$f":"'Case 5 - AP'!HK19 + 'Case 5 - Drawdown'!HL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51620.981944419327},{"$f":"'Case 5 - AP'!HL19 + 'Case 5 - Drawdown'!HM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52877.071462214459},{"$f":"'Case 5 - AP'!HM19 + 'Case 5 - Drawdown'!HN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49443.605014204535},{"$f":"'Case 5 - AP'!HN19 + 'Case 5 - Drawdown'!HO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44403.199417687363},{"$f":"'Case 5 - AP'!HO19 + 'Case 5 - Drawdown'!HP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47205.684995015748},{"$f":"'Case 5 - AP'!HP19 + 'Case 5 - Drawdown'!HQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50386.845286186879},{"$f":"'Case 5 - AP'!HQ19 + 'Case 5 - Drawdown'!HR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47785.272414509192},{"$f":"'Case 5 - AP'!HR19 + 'Case 5 - Drawdown'!HS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52916.875272616031},{"$f":"'Case 5 - AP'!HS19 + 'Case 5 - Drawdown'!HT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46571.445037650228},{"$f":"'Case 5 - AP'!HT19 + 'Case 5 - Drawdown'!HU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49401.524713855426},{"$f":"'Case 5 - AP'!HU19 + 'Case 5 - Drawdown'!HV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44659.032390447057},{"$f":"'Case 5 - AP'!HV19 + 'Case 5 - Drawdown'!HW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49639.325960309594},{"$f":"'Case 5 - AP'!HW19 + 'Case 5 - Drawdown'!HX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48598.993424024506},{"$f":"'Case 5 - AP'!HX19 + 'Case 5 - Drawdown'!HY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51764.844289696412},{"$f":"'Case 5 - AP'!HY19 + 'Case 5 - Drawdown'!HZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48341.457222795943},{"$f":"'Case 5 - AP'!HZ19 + 'Case 5 - Drawdown'!IA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52621.252814802137},{"$f":"'Case 5 - AP'!IA19 + 'Case 5 - Drawdown'!IB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51099.151567207933},{"$f":"'Case 5 - AP'!IB19 + 'Case 5 - Drawdown'!IC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48464.055833674254},{"$f":"'Case 5 - AP'!IC19 + 'Case 5 - Drawdown'!ID19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51244.25463985125},{"$f":"'Case 5 - AP'!ID19 + 'Case 5 - Drawdown'!IE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49288.216344104381},{"$f":"'Case 5 - AP'!IE19 + 'Case 5 - Drawdown'!IF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47984.13523603083},{"$f":"'Case 5 - AP'!IF19 + 'Case 5 - Drawdown'!IG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46600.117675425208},{"$f":"'Case 5 - AP'!IG19 + 'Case 5 - Drawdown'!IH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48322.258788603838},{"$f":"'Case 5 - AP'!IH19 + 'Case 5 - Drawdown'!II19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49953.404118675156},{"$f":"'Case 5 - AP'!II19 + 'Case 5 - Drawdown'!IJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46139.832877186149},{"$f":"'Case 5 - AP'!IJ19 + 'Case 5 - Drawdown'!IK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50898.031885599492},{"$f":"'Case 5 - AP'!IK19 + 'Case 5 - Drawdown'!IL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44791.634989619939},{"$f":"'Case 5 - AP'!IL19 + 'Case 5 - Drawdown'!IM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45481.148687406989},{"$f":"'Case 5 - AP'!IM19 + 'Case 5 - Drawdown'!IN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47827.57523290746},{"$f":"'Case 5 - AP'!IN19 + 'Case 5 - Drawdown'!IO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49142.241277809175},{"$f":"'Case 5 - AP'!IO19 + 'Case 5 - Drawdown'!IP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47956.655405876925},{"$f":"'Case 5 - AP'!IP19 + 'Case 5 - Drawdown'!IQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48037.72519077648},{"$f":"'Case 5 - AP'!IQ19 + 'Case 5 - Drawdown'!IR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46838.864666673944},{"$f":"'Case 5 - AP'!IR19 + 'Case 5 - Drawdown'!IS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47662.726654485276},{"$f":"'Case 5 - AP'!IS19 + 'Case 5 - Drawdown'!IT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49024.832890299083},{"$f":"'Case 5 - AP'!IT19 + 'Case 5 - Drawdown'!IU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49123.837557358434},{"$f":"'Case 5 - AP'!IU19 + 'Case 5 - Drawdown'!IV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51690.602657832147},{"$f":"'Case 5 - AP'!IV19 + 'Case 5 - Drawdown'!IW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47281.852635468138},{"$f":"'Case 5 - AP'!IW19 + 'Case 5 - Drawdown'!IX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51695.297065303188},{"$f":"'Case 5 - AP'!IX19 + 'Case 5 - Drawdown'!IY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50459.195849799828},{"$f":"'Case 5 - AP'!IY19 + 'Case 5 - Drawdown'!IZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44881.867608521621},{"$f":"'Case 5 - AP'!IZ19 + 'Case 5 - Drawdown'!JA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45356.258241157935},{"$f":"'Case 5 - AP'!JA19 + 'Case 5 - Drawdown'!JB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45705.731777120818},{"$f":"'Case 5 - AP'!JB19 + 'Case 5 - Drawdown'!JC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46637.630957421236},{"$f":"'Case 5 - AP'!JC19 + 'Case 5 - Drawdown'!JD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49540.81865096101},{"$f":"'Case 5 - AP'!JD19 + 'Case 5 - Drawdown'!JE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49439.152744103245},{"$f":"'Case 5 - AP'!JE19 + 'Case 5 - Drawdown'!JF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44394.772993313229},{"$f":"'Case 5 - AP'!JF19 + 'Case 5 - Drawdown'!JG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46309.542915264268},{"$f":"'Case 5 - AP'!JG19 + 'Case 5 - Drawdown'!JH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49063.442656196785},{"$f":"'Case 5 - AP'!JH19 + 'Case 5 - Drawdown'!JI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48758.545707796817},{"$f":"'Case 5 - AP'!JI19 + 'Case 5 - Drawdown'!JJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48037.10743570709},{"$f":"'Case 5 - AP'!JJ19 + 'Case 5 - Drawdown'!JK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51195.092888051549},{"$f":"'Case 5 - AP'!JK19 + 'Case 5 - Drawdown'!JL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48420.281429496303},{"$f":"'Case 5 - AP'!JL19 + 'Case 5 - Drawdown'!JM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45695.557923448294},{"$f":"'Case 5 - AP'!JM19 + 'Case 5 - Drawdown'!JN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47924.440046956763},{"$f":"'Case 5 - AP'!JN19 + 'Case 5 - Drawdown'!JO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48390.994407593025},{"$f":"'Case 5 - AP'!JO19 + 'Case 5 - Drawdown'!JP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49949.165548659526},{"$f":"'Case 5 - AP'!JP19 + 'Case 5 - Drawdown'!JQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49979.003364611672},{"$f":"'Case 5 - AP'!JQ19 + 'Case 5 - Drawdown'!JR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46060.654748006447},{"$f":"'Case 5 - AP'!JR19 + 'Case 5 - Drawdown'!JS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51965.890054072908},{"$f":"'Case 5 - AP'!JS19 + 'Case 5 - Drawdown'!JT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50093.00494613163},{"$f":"'Case 5 - AP'!JT19 + 'Case 5 - Drawdown'!JU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46907.323163081062},{"$f":"'Case 5 - AP'!JU19 + 'Case 5 - Drawdown'!JV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45000.154869657628},{"$f":"'Case 5 - AP'!JV19 + 'Case 5 - Drawdown'!JW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45363.45839188213},{"$f":"'Case 5 - AP'!JW19 + 'Case 5 - Drawdown'!JX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47380.730392136087},{"$f":"'Case 5 - AP'!JX19 + 'Case 5 - Drawdown'!JY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44998.639798872813},{"$f":"'Case 5 - AP'!JY19 + 'Case 5 - Drawdown'!JZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48853.210832132951},{"$f":"'Case 5 - AP'!JZ19 + 'Case 5 - Drawdown'!KA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49947.204066280246},{"$f":"'Case 5 - AP'!KA19 + 'Case 5 - Drawdown'!KB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47725.601680979133},{"$f":"'Case 5 - AP'!KB19 + 'Case 5 - Drawdown'!KC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47307.981660576304},{"$f":"'Case 5 - AP'!KC19 + 'Case 5 - Drawdown'!KD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51819.238555791453},{"$f":"'Case 5 - AP'!KD19 + 'Case 5 - Drawdown'!KE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50517.353409739175},{"$f":"'Case 5 - AP'!KE19 + 'Case 5 - Drawdown'!KF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44927.267228150042},{"$f":"'Case 5 - AP'!KF19 + 'Case 5 - Drawdown'!KG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47970.064431472754},{"$f":"'Case 5 - AP'!KG19 + 'Case 5 - Drawdown'!KH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50359.742264419518},{"$f":"'Case 5 - AP'!KH19 + 'Case 5 - Drawdown'!KI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48811.027515781672},{"$f":"'Case 5 - AP'!KI19 + 'Case 5 - Drawdown'!KJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48120.237881035653},{"$f":"'Case 5 - AP'!KJ19 + 'Case 5 - Drawdown'!KK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46395.582729819209},{"$f":"'Case 5 - AP'!KK19 + 'Case 5 - Drawdown'!KL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46319.601861653944},{"$f":"'Case 5 - AP'!KL19 + 'Case 5 - Drawdown'!KM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51700.260306520322},{"$f":"'Case 5 - AP'!KM19 + 'Case 5 - Drawdown'!KN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48240.505579712684},{"$f":"'Case 5 - AP'!KN19 + 'Case 5 - Drawdown'!KO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":42925.797262989938},{"$f":"'Case 5 - AP'!KO19 + 'Case 5 - Drawdown'!KP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48543.326660775128},{"$f":"'Case 5 - AP'!KP19 + 'Case 5 - Drawdown'!KQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52686.81845396565},{"$f":"'Case 5 - AP'!KQ19 + 'Case 5 - Drawdown'!KR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47416.899126771183},{"$f":"'Case 5 - AP'!KR19 + 'Case 5 - Drawdown'!KS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":43400.057994297458},{"$f":"'Case 5 - AP'!KS19 + 'Case 5 - Drawdown'!KT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47898.923202822247},{"$f":"'Case 5 - AP'!KT19 + 'Case 5 - Drawdown'!KU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47710.503773700962},{"$f":"'Case 5 - AP'!KU19 + 'Case 5 - Drawdown'!KV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45365.124277254159},{"$f":"'Case 5 - AP'!KV19 + 'Case 5 - Drawdown'!KW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46889.949440280994},{"$f":"'Case 5 - AP'!KW19 + 'Case 5 - Drawdown'!KX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44901.918719324989},{"$f":"'Case 5 - AP'!KX19 + 'Case 5 - Drawdown'!KY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51303.448707954434},{"$f":"'Case 5 - AP'!KY19 + 'Case 5 - Drawdown'!KZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48794.570709897649},{"$f":"'Case 5 - AP'!KZ19 + 'Case 5 - Drawdown'!LA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51846.335056624339},{"$f":"'Case 5 - AP'!LA19 + 'Case 5 - Drawdown'!LB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48465.109746836883},{"$f":"'Case 5 - AP'!LB19 + 'Case 5 - Drawdown'!LC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":43560.975566485111},{"$f":"'Case 5 - AP'!LC19 + 'Case 5 - Drawdown'!LD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48941.069839452837},{"$f":"'Case 5 - AP'!LD19 + 'Case 5 - Drawdown'!LE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50242.989413148163},{"$f":"'Case 5 - AP'!LE19 + 'Case 5 - Drawdown'!LF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47136.295195987273},{"$f":"'Case 5 - AP'!LF19 + 'Case 5 - Drawdown'!LG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47859.806622158372},{"$f":"'Case 5 - AP'!LG19 + 'Case 5 - Drawdown'!LH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47261.967461877153},{"$f":"'Case 5 - AP'!LH19 + 'Case 5 - Drawdown'!LI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45181.623267570336},{"$f":"'Case 5 - AP'!LI19 + 'Case 5 - Drawdown'!LJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49412.559346108108},{"$f":"'Case 5 - AP'!LJ19 + 'Case 5 - Drawdown'!LK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47571.231519226523},{"$f":"'Case 5 - AP'!LK19 + 'Case 5 - Drawdown'!LL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44376.931029531144},{"$f":"'Case 5 - AP'!LL19 + 'Case 5 - Drawdown'!LM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47951.300828214313},{"$f":"'Case 5 - AP'!LM19 + 'Case 5 - Drawdown'!LN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50631.141137258033},{"$f":"'Case 5 - AP'!LN19 + 'Case 5 - Drawdown'!LO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45188.166126547643},{"$f":"'Case 5 - AP'!LO19 + 'Case 5 - Drawdown'!LP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44255.380088112535},{"$f":"'Case 5 - AP'!LP19 + 'Case 5 - Drawdown'!LQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45550.281758970952},{"$f":"'Case 5 - AP'!LQ19 + 'Case 5 - Drawdown'!LR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48261.040995215364},{"$f":"'Case 5 - AP'!LR19 + 'Case 5 - Drawdown'!LS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51518.983435530135},{"$f":"'Case 5 - AP'!LS19 + 'Case 5 - Drawdown'!LT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49449.637498201693},{"$f":"'Case 5 - AP'!LT19 + 'Case 5 - Drawdown'!LU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51177.18361926567},{"$f":"'Case 5 - AP'!LU19 + 'Case 5 - Drawdown'!LV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46938.525090351366},{"$f":"'Case 5 - AP'!LV19 + 'Case 5 - Drawdown'!LW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46840.151875907584},{"$f":"'Case 5 - AP'!LW19 + 'Case 5 - Drawdown'!LX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48941.564790722456},{"$f":"'Case 5 - AP'!LX19 + 'Case 5 - Drawdown'!LY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52358.973270936214},{"$f":"'Case 5 - AP'!LY19 + 'Case 5 - Drawdown'!LZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52212.517869422809},{"$f":"'Case 5 - AP'!LZ19 + 'Case 5 - Drawdown'!MA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45567.754821944458},{"$f":"'Case 5 - AP'!MA19 + 'Case 5 - Drawdown'!MB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48834.488067302802},{"$f":"'Case 5 - AP'!MB19 + 'Case 5 - Drawdown'!MC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48264.140648456145},{"$f":"'Case 5 - AP'!MC19 + 'Case 5 - Drawdown'!MD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48296.500316649457},{"$f":"'Case 5 - AP'!MD19 + 'Case 5 - Drawdown'!ME19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47304.634411326224},{"$f":"'Case 5 - AP'!ME19 + 'Case 5 - Drawdown'!MF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52496.393666721116},{"$f":"'Case 5 - AP'!MF19 + 'Case 5 - Drawdown'!MG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52631.876070006459},{"$f":"'Case 5 - AP'!MG19 + 'Case 5 - Drawdown'!MH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":43564.657584566623},{"$f":"'Case 5 - AP'!MH19 + 'Case 5 - Drawdown'!MI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47630.576293615624},{"$f":"'Case 5 - AP'!MI19 + 'Case 5 - Drawdown'!MJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48858.422933828457},{"$f":"'Case 5 - AP'!MJ19 + 'Case 5 - Drawdown'!MK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45763.393760792605},{"$f":"'Case 5 - AP'!MK19 + 'Case 5 - Drawdown'!ML19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47744.520974473307},{"$f":"'Case 5 - AP'!ML19 + 'Case 5 - Drawdown'!MM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45363.835979387579},{"$f":"'Case 5 - AP'!MM19 + 'Case 5 - Drawdown'!MN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45156.053412379275},{"$f":"'Case 5 - AP'!MN19 + 'Case 5 - Drawdown'!MO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49983.445336974735},{"$f":"'Case 5 - AP'!MO19 + 'Case 5 - Drawdown'!MP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46580.161485637815},{"$f":"'Case 5 - AP'!MP19 + 'Case 5 - Drawdown'!MQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50611.260393551536},{"$f":"'Case 5 - AP'!MQ19 + 'Case 5 - Drawdown'!MR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47921.754509932609},{"$f":"'Case 5 - AP'!MR19 + 'Case 5 - Drawdown'!MS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52901.38466528742},{"$f":"'Case 5 - AP'!MS19 + 'Case 5 - Drawdown'!MT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48072.032768552388},{"$f":"'Case 5 - AP'!MT19 + 'Case 5 - Drawdown'!MU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48025.338103302813},{"$f":"'Case 5 - AP'!MU19 + 'Case 5 - Drawdown'!MV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48409.94075924543},{"$f":"'Case 5 - AP'!MV19 + 'Case 5 - Drawdown'!MW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46751.641906133125},{"$f":"'Case 5 - AP'!MW19 + 'Case 5 - Drawdown'!MX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47510.476107035938},{"$f":"'Case 5 - AP'!MX19 + 'Case 5 - Drawdown'!MY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50609.597873951141},{"$f":"'Case 5 - AP'!MY19 + 'Case 5 - Drawdown'!MZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46887.365072801746},{"$f":"'Case 5 - AP'!MZ19 + 'Case 5 - Drawdown'!NA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47582.273822758238},{"$f":"'Case 5 - AP'!NA19 + 'Case 5 - Drawdown'!NB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48513.343660604944},{"$f":"'Case 5 - AP'!NB19 + 'Case 5 - Drawdown'!NC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50848.467756534126},{"$f":"'Case 5 - AP'!NC19 + 'Case 5 - Drawdown'!ND19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48834.840661730661},{"$f":"'Case 5 - AP'!ND19 + 'Case 5 - Drawdown'!NE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52765.50546929118},{"$f":"'Case 5 - AP'!NE19 + 'Case 5 - Drawdown'!NF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51065.378581513978},{"$f":"'Case 5 - AP'!NF19 + 'Case 5 - Drawdown'!NG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49079.687503955858},{"$f":"'Case 5 - AP'!NG19 + 'Case 5 - Drawdown'!NH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48585.240463529721},{"$f":"'Case 5 - AP'!NH19 + 'Case 5 - Drawdown'!NI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46498.20448774437},{"$f":"'Case 5 - AP'!NI19 + 'Case 5 - Drawdown'!NJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47824.415148144806},{"$f":"'Case 5 - AP'!NJ19 + 'Case 5 - Drawdown'!NK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48120.443081428057},{"$f":"'Case 5 - AP'!NK19 + 'Case 5 - Drawdown'!NL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49036.144815753491},{"$f":"'Case 5 - AP'!NL19 + 'Case 5 - Drawdown'!NM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47576.626909400795},{"$f":"'Case 5 - AP'!NM19 + 'Case 5 - Drawdown'!NN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52419.74325144093},{"$f":"'Case 5 - AP'!NN19 + 'Case 5 - Drawdown'!NO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45151.921319276895},{"$f":"'Case 5 - AP'!NO19 + 'Case 5 - Drawdown'!NP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45877.203749468696},{"$f":"'Case 5 - AP'!NP19 + 'Case 5 - Drawdown'!NQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52247.907107871841},{"$f":"'Case 5 - AP'!NQ19 + 'Case 5 - Drawdown'!NR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49928.401759565619},{"$f":"'Case 5 - AP'!NR19 + 'Case 5 - Drawdown'!NS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46987.285614694556},{"$f":"'Case 5 - AP'!NS19 + 'Case 5 - Drawdown'!NT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51155.450261436192},{"$f":"'Case 5 - AP'!NT19 + 'Case 5 - Drawdown'!NU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49898.361268248118},{"$f":"'Case 5 - AP'!NU19 + 'Case 5 - Drawdown'!NV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49541.509851334573},{"$f":"'Case 5 - AP'!NV19 + 'Case 5 - Drawdown'!NW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46870.719975352185},{"$f":"'Case 5 - AP'!NW19 + 'Case 5 - Drawdown'!NX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46455.432732927649},{"$f":"'Case 5 - AP'!NX19 + 'Case 5 - Drawdown'!NY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45349.229600330567},{"$f":"'Case 5 - AP'!NY19 + 'Case 5 - Drawdown'!NZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50963.508824823715},{"$f":"'Case 5 - AP'!NZ19 + 'Case 5 - Drawdown'!OA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44321.040717837954},{"$f":"'Case 5 - AP'!OA19 + 'Case 5 - Drawdown'!OB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50665.49600892399},{"$f":"'Case 5 - AP'!OB19 + 'Case 5 - Drawdown'!OC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45596.499779666658},{"$f":"'Case 5 - AP'!OC19 + 'Case 5 - Drawdown'!OD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47546.117396908827},{"$f":"'Case 5 - AP'!OD19 + 'Case 5 - Drawdown'!OE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47180.690890323574},{"$f":"'Case 5 - AP'!OE19 + 'Case 5 - Drawdown'!OF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49365.61338223565},{"$f":"'Case 5 - AP'!OF19 + 'Case 5 - Drawdown'!OG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49544.192863845223},{"$f":"'Case 5 - AP'!OG19 + 'Case 5 - Drawdown'!OH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47536.980003887627},{"$f":"'Case 5 - AP'!OH19 + 'Case 5 - Drawdown'!OI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45243.029477845448},{"$f":"'Case 5 - AP'!OI19 + 'Case 5 - Drawdown'!OJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48364.242075071365},{"$f":"'Case 5 - AP'!OJ19 + 'Case 5 - Drawdown'!OK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50538.952085994119},{"$f":"'Case 5 - AP'!OK19 + 'Case 5 - Drawdown'!OL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46728.639831694243},{"$f":"'Case 5 - AP'!OL19 + 'Case 5 - Drawdown'!OM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":43256.835586090208},{"$f":"'Case 5 - AP'!OM19 + 'Case 5 - Drawdown'!ON19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45443.006529462407},{"$f":"'Case 5 - AP'!ON19 + 'Case 5 - Drawdown'!OO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48411.129188253944},{"$f":"'Case 5 - AP'!OO19 + 'Case 5 - Drawdown'!OP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44324.368395390193},{"$f":"'Case 5 - AP'!OP19 + 'Case 5 - Drawdown'!OQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46429.62199572727},{"$f":"'Case 5 - AP'!OQ19 + 'Case 5 - Drawdown'!OR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46037.170202921021},{"$f":"'Case 5 - AP'!OR19 + 'Case 5 - Drawdown'!OS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50051.395077560737},{"$f":"'Case 5 - AP'!OS19 + 'Case 5 - Drawdown'!OT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47501.18128363468},{"$f":"'Case 5 - AP'!OT19 + 'Case 5 - Drawdown'!OU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48995.898748550942},{"$f":"'Case 5 - AP'!OU19 + 'Case 5 - Drawdown'!OV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49307.088508755252},{"$f":"'Case 5 - AP'!OV19 + 'Case 5 - Drawdown'!OW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48064.043136743741},{"$f":"'Case 5 - AP'!OW19 + 'Case 5 - Drawdown'!OX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47061.164799950304},{"$f":"'Case 5 - AP'!OX19 + 'Case 5 - Drawdown'!OY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48709.090899172894},{"$f":"'Case 5 - AP'!OY19 + 'Case 5 - Drawdown'!OZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52776.500788368205},{"$f":"'Case 5 - AP'!OZ19 + 'Case 5 - Drawdown'!PA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48760.745652820129},{"$f":"'Case 5 - AP'!PA19 + 'Case 5 - Drawdown'!PB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46054.112838686342},{"$f":"'Case 5 - AP'!PB19 + 'Case 5 - Drawdown'!PC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47782.064339317527},{"$f":"'Case 5 - AP'!PC19 + 'Case 5 - Drawdown'!PD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46332.546174568015},{"$f":"'Case 5 - AP'!PD19 + 'Case 5 - Drawdown'!PE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52837.076249744525},{"$f":"'Case 5 - AP'!PE19 + 'Case 5 - Drawdown'!PF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50482.249958386747},{"$f":"'Case 5 - AP'!PF19 + 'Case 5 - Drawdown'!PG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51680.522086106415},{"$f":"'Case 5 - AP'!PG19 + 'Case 5 - Drawdown'!PH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47369.232138541789},{"$f":"'Case 5 - AP'!PH19 + 'Case 5 - Drawdown'!PI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44857.441868189482},{"$f":"'Case 5 - AP'!PI19 + 'Case 5 - Drawdown'!PJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48363.273887835574},{"$f":"'Case 5 - AP'!PJ19 + 'Case 5 - Drawdown'!PK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52408.663201469622},{"$f":"'Case 5 - AP'!PK19 + 'Case 5 - Drawdown'!PL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48784.298506836836},{"$f":"'Case 5 - AP'!PL19 + 'Case 5 - Drawdown'!PM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48900.221405765333},{"$f":"'Case 5 - AP'!PM19 + 'Case 5 - Drawdown'!PN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48487.096114832275},{"$f":"'Case 5 - AP'!PN19 + 'Case 5 - Drawdown'!PO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51363.29622250174},{"$f":"'Case 5 - AP'!PO19 + 'Case 5 - Drawdown'!PP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48207.380980193557},{"$f":"'Case 5 - AP'!PP19 + 'Case 5 - Drawdown'!PQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47110.631750142238},{"$f":"'Case 5 - AP'!PQ19 + 'Case 5 - Drawdown'!PR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51906.825238698177},{"$f":"'Case 5 - AP'!PR19 + 'Case 5 - Drawdown'!PS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46061.626686422351},{"$f":"'Case 5 - AP'!PS19 + 'Case 5 - Drawdown'!PT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49494.441101072189},{"$f":"'Case 5 - AP'!PT19 + 'Case 5 - Drawdown'!PU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50172.369172275372},{"$f":"'Case 5 - AP'!PU19 + 'Case 5 - Drawdown'!PV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47486.135777788921},{"$f":"'Case 5 - AP'!PV19 + 'Case 5 - Drawdown'!PW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51484.711562007149},{"$f":"'Case 5 - AP'!PW19 + 'Case 5 - Drawdown'!PX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45769.813200266508},{"$f":"'Case 5 - AP'!PX19 + 'Case 5 - Drawdown'!PY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44137.809839139882},{"$f":"'Case 5 - AP'!PY19 + 'Case 5 - Drawdown'!PZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52656.919520486153},{"$f":"'Case 5 - AP'!PZ19 + 'Case 5 - Drawdown'!QA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48339.262993128577},{"$f":"'Case 5 - AP'!QA19 + 'Case 5 - Drawdown'!QB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48776.188391879077},{"$f":"'Case 5 - AP'!QB19 + 'Case 5 - Drawdown'!QC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46475.696750589312},{"$f":"'Case 5 - AP'!QC19 + 'Case 5 - Drawdown'!QD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":43782.131027792209},{"$f":"'Case 5 - AP'!QD19 + 'Case 5 - Drawdown'!QE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49331.385207890584},{"$f":"'Case 5 - AP'!QE19 + 'Case 5 - Drawdown'!QF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45662.712071131755},{"$f":"'Case 5 - AP'!QF19 + 'Case 5 - Drawdown'!QG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49196.49663180409},{"$f":"'Case 5 - AP'!QG19 + 'Case 5 - Drawdown'!QH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45872.98082287483},{"$f":"'Case 5 - AP'!QH19 + 'Case 5 - Drawdown'!QI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44648.196060101553},{"$f":"'Case 5 - AP'!QI19 + 'Case 5 - Drawdown'!QJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47991.577465022026},{"$f":"'Case 5 - AP'!QJ19 + 'Case 5 - Drawdown'!QK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":43824.365520615182},{"$f":"'Case 5 - AP'!QK19 + 'Case 5 - Drawdown'!QL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52421.30065517973},{"$f":"'Case 5 - AP'!QL19 + 'Case 5 - Drawdown'!QM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49694.151480961606},{"$f":"'Case 5 - AP'!QM19 + 'Case 5 - Drawdown'!QN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45478.867266377674},{"$f":"'Case 5 - AP'!QN19 + 'Case 5 - Drawdown'!QO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47308.161043935288},{"$f":"'Case 5 - AP'!QO19 + 'Case 5 - Drawdown'!QP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45411.075731499484},{"$f":"'Case 5 - AP'!QP19 + 'Case 5 - Drawdown'!QQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46715.21774937756},{"$f":"'Case 5 - AP'!QQ19 + 'Case 5 - Drawdown'!QR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45053.586044414449},{"$f":"'Case 5 - AP'!QR19 + 'Case 5 - Drawdown'!QS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47759.849878163746},{"$f":"'Case 5 - AP'!QS19 + 'Case 5 - Drawdown'!QT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52072.970700053542},{"$f":"'Case 5 - AP'!QT19 + 'Case 5 - Drawdown'!QU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48657.1042688753},{"$f":"'Case 5 - AP'!QU19 + 'Case 5 - Drawdown'!QV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48804.760534252797},{"$f":"'Case 5 - AP'!QV19 + 'Case 5 - Drawdown'!QW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50983.119355131363},{"$f":"'Case 5 - AP'!QW19 + 'Case 5 - Drawdown'!QX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46248.088773910029},{"$f":"'Case 5 - AP'!QX19 + 'Case 5 - Drawdown'!QY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44971.877300369182},{"$f":"'Case 5 - AP'!QY19 + 'Case 5 - Drawdown'!QZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44281.578701372266},{"$f":"'Case 5 - AP'!QZ19 + 'Case 5 - Drawdown'!RA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48874.863391506522},{"$f":"'Case 5 - AP'!RA19 + 'Case 5 - Drawdown'!RB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46755.107137488099},{"$f":"'Case 5 - AP'!RB19 + 'Case 5 - Drawdown'!RC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51150.796620257723},{"$f":"'Case 5 - AP'!RC19 + 'Case 5 - Drawdown'!RD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":52577.287809830654},{"$f":"'Case 5 - AP'!RD19 + 'Case 5 - Drawdown'!RE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49474.126854173795},{"$f":"'Case 5 - AP'!RE19 + 'Case 5 - Drawdown'!RF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46276.854281989843},{"$f":"'Case 5 - AP'!RF19 + 'Case 5 - Drawdown'!RG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49816.284300031301},{"$f":"'Case 5 - AP'!RG19 + 'Case 5 - Drawdown'!RH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46299.717299719858},{"$f":"'Case 5 - AP'!RH19 + 'Case 5 - Drawdown'!RI19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44542.150959069753},{"$f":"'Case 5 - AP'!RI19 + 'Case 5 - Drawdown'!RJ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49122.733058427148},{"$f":"'Case 5 - AP'!RJ19 + 'Case 5 - Drawdown'!RK19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49286.1083071022},{"$f":"'Case 5 - AP'!RK19 + 'Case 5 - Drawdown'!RL19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48274.801452440581},{"$f":"'Case 5 - AP'!RL19 + 'Case 5 - Drawdown'!RM19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45215.756149390087},{"$f":"'Case 5 - AP'!RM19 + 'Case 5 - Drawdown'!RN19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48309.473718434558},{"$f":"'Case 5 - AP'!RN19 + 'Case 5 - Drawdown'!RO19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":45907.520319730145},{"$f":"'Case 5 - AP'!RO19 + 'Case 5 - Drawdown'!RP19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50974.208009660593},{"$f":"'Case 5 - AP'!RP19 + 'Case 5 - Drawdown'!RQ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44503.068342913582},{"$f":"'Case 5 - AP'!RQ19 + 'Case 5 - Drawdown'!RR19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49347.542952213233},{"$f":"'Case 5 - AP'!RR19 + 'Case 5 - Drawdown'!RS19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47256.020060843148},{"$f":"'Case 5 - AP'!RS19 + 'Case 5 - Drawdown'!RT19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47168.044523188895},{"$f":"'Case 5 - AP'!RT19 + 'Case 5 - Drawdown'!RU19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48470.375576694147},{"$f":"'Case 5 - AP'!RU19 + 'Case 5 - Drawdown'!RV19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49977.885902517344},{"$f":"'Case 5 - AP'!RV19 + 'Case 5 - Drawdown'!RW19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47485.251773767202},{"$f":"'Case 5 - AP'!RW19 + 'Case 5 - Drawdown'!RX19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":49976.557670527727},{"$f":"'Case 5 - AP'!RX19 + 'Case 5 - Drawdown'!RY19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":50178.439311660448},{"$f":"'Case 5 - AP'!RY19 + 'Case 5 - Drawdown'!RZ19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47316.213859161908},{"$f":"'Case 5 - AP'!RZ19 + 'Case 5 - Drawdown'!SA19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48568.937534291057},{"$f":"'Case 5 - AP'!SA19 + 'Case 5 - Drawdown'!SB19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48994.242094319598},{"$f":"'Case 5 - AP'!SB19 + 'Case 5 - Drawdown'!SC19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":43528.647962503353},{"$f":"'Case 5 - AP'!SC19 + 'Case 5 - Drawdown'!SD19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":51848.446312621221},{"$f":"'Case 5 - AP'!SD19 + 'Case 5 - Drawdown'!SE19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":47742.750222033523},{"$f":"'Case 5 - AP'!SE19 + 'Case 5 - Drawdown'!SF19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":46854.795299845966},{"$f":"'Case 5 - AP'!SF19 + 'Case 5 - Drawdown'!SG19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":44229.352387041596},{"$f":"'Case 5 - AP'!SG19 + 'Case 5 - Drawdown'!SH19 + 'Case 1 - Summary'!$C19*Inputs!$C$21","v":48070.337525555748}]
[31,{"$f":"'Case 5 - AP'!B34 + 'Case 5 - Drawdown'!C34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43402.703790159198},{"$f":"'Case 5 - AP'!C34 + 'Case 5 - Drawdown'!D34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43796.151878121636},{"$f":"'Case 5 - AP'!D34 + 'Case 5 - Drawdown'!E34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43103.148758859199},{"$f":"'Case 5 - AP'!E34 + 'Case 5 - Drawdown'!F34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44935.878465332891},{"$f":"'Case 5 - AP'!F34 + 'Case 5 - Drawdown'!G34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44531.573055208777},{"$f":"'Case 5 - AP'!G34 + 'Case 5 - Drawdown'!H34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45109.019966790089},{"$f":"'Case 5 - AP'!H34 + 'Case 5 - Drawdown'!I34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":55608.460791173384},{"$f":"'Case 5 - AP'!I34 + 'Case 5 - Drawdown'!J34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44284.420161833863},{"$f":"'Case 5 - AP'!J34 + 'Case 5 - Drawdown'!K34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41719.852562402593},{"$f":"'Case 5 - AP'!K34 + 'Case 5 - Drawdown'!L34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43541.967556571653},{"$f":"'Case 5 - AP'!L34 + 'Case 5 - Drawdown'!M34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41809.059515572124},{"$f":"'Case 5 - AP'!M34 + 'Case 5 - Drawdown'!N34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42518.217175714715},{"$f":"'Case 5 - AP'!N34 + 'Case 5 - Drawdown'!O34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45325.030065519801},{"$f":"'Case 5 - AP'!O34 + 'Case 5 - Drawdown'!P34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42402.412818573677},{"$f":"'Case 5 - AP'!P34 + 'Case 5 - Drawdown'!Q34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41998.563215557217},{"$f":"'Case 5 - AP'!Q34 + 'Case 5 - Drawdown'!R34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43039.031808220287},{"$f":"'Case 5 - AP'!R34 + 'Case 5 - Drawdown'!S34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49870.041224092602},{"$f":"'Case 5 - AP'!S34 + 'Case 5 - Drawdown'!T34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41336.235616722595},{"$f":"'Case 5 - AP'!T34 + 'Case 5 - Drawdown'!U34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43477.985746419967},{"$f":"'Case 5 - AP'!U34 + 'Case 5 - Drawdown'!V34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45137.907452352258},{"$f":"'Case 5 - AP'!V34 + 'Case 5 - Drawdown'!W34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50090.143660503389},{"$f":"'Case 5 - AP'!W34 + 'Case 5 - Drawdown'!X34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45881.960031570736},{"$f":"'Case 5 - AP'!X34 + 'Case 5 - Drawdown'!Y34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50665.395720334636},{"$f":"'Case 5 - AP'!Y34 + 'Case 5 - Drawdown'!Z34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43209.411886402042},{"$f":"'Case 5 - AP'!Z34 + 'Case 5 - Drawdown'!AA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46021.971151493002},{"$f":"'Case 5 - AP'!AA34 + 'Case 5 - Drawdown'!AB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44768.98946690961},{"$f":"'Case 5 - AP'!AB34 + 'Case 5 - Drawdown'!AC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47374.644530432415},{"$f":"'Case 5 - AP'!AC34 + 'Case 5 - Drawdown'!AD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40471.5093660559},{"$f":"'Case 5 - AP'!AD34 + 'Case 5 - Drawdown'!AE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42164.640027626716},{"$f":"'Case 5 - AP'!AE34 + 'Case 5 - Drawdown'!AF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42765.7666658378},{"$f":"'Case 5 - AP'!AF34 + 'Case 5 - Drawdown'!AG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45088.201845686097},{"$f":"'Case 5 - AP'!AG34 + 'Case 5 - Drawdown'!AH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47297.290668785048},{"$f":"'Case 5 - AP'!AH34 + 'Case 5 - Drawdown'!AI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45634.368417846847},{"$f":"'Case 5 - AP'!AI34 + 'Case 5 - Drawdown'!AJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45329.472756501622},{"$f":"'Case 5 - AP'!AJ34 + 'Case 5 - Drawdown'!AK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45653.390075590316},{"$f":"'Case 5 - AP'!AK34 + 'Case 5 - Drawdown'!AL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40534.898762422585},{"$f":"'Case 5 - AP'!AL34 + 'Case 5 - Drawdown'!AM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44361.191944169375},{"$f":"'Case 5 - AP'!AM34 + 'Case 5 - Drawdown'!AN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49040.592775796467},{"$f":"'Case 5 - AP'!AN34 + 'Case 5 - Drawdown'!AO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45233.409464695105},{"$f":"'Case 5 - AP'!AO34 + 'Case 5 - Drawdown'!AP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41285.057653013675},{"$f":"'Case 5 - AP'!AP34 + 'Case 5 - Drawdown'!AQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45587.60736584488},{"$f":"'Case 5 - AP'!AQ34 + 'Case 5 - Drawdown'!AR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45041.569589812803},{"$f":"'Case 5 - AP'!AR34 + 'Case 5 - Drawdown'!AS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44709.052817479664},{"$f":"'Case 5 - AP'!AS34 + 'Case 5 - Drawdown'!AT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43855.349923231493},{"$f":"'Case 5 - AP'!AT34 + 'Case 5 - Drawdown'!AU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47633.170537638085},{"$f":"'Case 5 - AP'!AU34 + 'Case 5 - Drawdown'!AV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45825.165153467795},{"$f":"'Case 5 - AP'!AV34 + 'Case 5 - Drawdown'!AW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43239.189583330706},{"$f":"'Case 5 - AP'!AW34 + 'Case 5 - Drawdown'!AX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41522.247698764229},{"$f":"'Case 5 - AP'!AX34 + 'Case 5 - Drawdown'!AY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":51303.758201072465},{"$f":"'Case 5 - AP'!AY34 + 'Case 5 - Drawdown'!AZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41929.945205455413},{"$f":"'Case 5 - AP'!AZ34 + 'Case 5 - Drawdown'!BA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":53578.291343670382},{"$f":"'Case 5 - AP'!BA34 + 'Case 5 - Drawdown'!BB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43475.373045737811},{"$f":"'Case 5 - AP'!BB34 + 'Case 5 - Drawdown'!BC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41806.274842369166},{"$f":"'Case 5 - AP'!BC34 + 'Case 5 - Drawdown'!BD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43786.762193002258},{"$f":"'Case 5 - AP'!BD34 + 'Case 5 - Drawdown'!BE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50156.101245122278},{"$f":"'Case 5 - AP'!BE34 + 'Case 5 - Drawdown'!BF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41552.256825447985},{"$f":"'Case 5 - AP'!BF34 + 'Case 5 - Drawdown'!BG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49704.211259169148},{"$f":"'Case 5 - AP'!BG34 + 'Case 5 - Drawdown'!BH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44740.850555410725},{"$f":"'Case 5 - AP'!BH34 + 'Case 5 - Drawdown'!BI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42964.488620090488},{"$f":"'Case 5 - AP'!BI34 + 'Case 5 - Drawdown'!BJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43666.367351618901},{"$f":"'Case 5 - AP'!BJ34 + 'Case 5 - Drawdown'!BK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45519.070114247828},{"$f":"'Case 5 - AP'!BK34 + 'Case 5 - Drawdown'!BL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":51836.340822593978},{"$f":"'Case 5 - AP'!BL34 + 'Case 5 - Drawdown'!BM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41510.203695271877},{"$f":"'Case 5 - AP'!BM34 + 'Case 5 - Drawdown'!BN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41779.718817854635},{"$f":"'Case 5 - AP'!BN34 + 'Case 5 - Drawdown'!BO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43111.949112074071},{"$f":"'Case 5 - AP'!BO34 + 'Case 5 - Drawdown'!BP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43008.878330663923},{"$f":"'Case 5 - AP'!BP34 + 'Case 5 - Drawdown'!BQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46548.971585577725},{"$f":"'Case 5 - AP'!BQ34 + 'Case 5 - Drawdown'!BR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48947.932385131688},{"$f":"'Case 5 - AP'!BR34 + 'Case 5 - Drawdown'!BS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43830.972393110693},{"$f":"'Case 5 - AP'!BS34 + 'Case 5 - Drawdown'!BT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40978.486882944533},{"$f":"'Case 5 - AP'!BT34 + 'Case 5 - Drawdown'!BU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44706.511485919502},{"$f":"'Case 5 - AP'!BU34 + 'Case 5 - Drawdown'!BV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44180.334770186135},{"$f":"'Case 5 - AP'!BV34 + 'Case 5 - Drawdown'!BW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43810.438441255697},{"$f":"'Case 5 - AP'!BW34 + 'Case 5 - Drawdown'!BX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46440.312060154894},{"$f":"'Case 5 - AP'!BX34 + 'Case 5 - Drawdown'!BY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44810.205553145286},{"$f":"'Case 5 - AP'!BY34 + 'Case 5 - Drawdown'!BZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47867.725051044545},{"$f":"'Case 5 - AP'!BZ34 + 'Case 5 - Drawdown'!CA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46759.412081241731},{"$f":"'Case 5 - AP'!CA34 + 'Case 5 - Drawdown'!CB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46128.540977944373},{"$f":"'Case 5 - AP'!CB34 + 'Case 5 - Drawdown'!CC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44441.278701622781},{"$f":"'Case 5 - AP'!CC34 + 'Case 5 - Drawdown'!CD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43584.600796082435},{"$f":"'Case 5 - AP'!CD34 + 'Case 5 - Drawdown'!CE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":53189.097543122509},{"$f":"'Case 5 - AP'!CE34 + 'Case 5 - Drawdown'!CF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43706.362335287762},{"$f":"'Case 5 - AP'!CF34 + 'Case 5 - Drawdown'!CG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44284.892715840404},{"$f":"'Case 5 - AP'!CG34 + 'Case 5 - Drawdown'!CH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49770.261232920348},{"$f":"'Case 5 - AP'!CH34 + 'Case 5 - Drawdown'!CI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48127.754957010315},{"$f":"'Case 5 - AP'!CI34 + 'Case 5 - Drawdown'!CJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45918.628181008215},{"$f":"'Case 5 - AP'!CJ34 + 'Case 5 - Drawdown'!CK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44489.997428532617},{"$f":"'Case 5 - AP'!CK34 + 'Case 5 - Drawdown'!CL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44286.822694074297},{"$f":"'Case 5 - AP'!CL34 + 'Case 5 - Drawdown'!CM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44565.773766061873},{"$f":"'Case 5 - AP'!CM34 + 'Case 5 - Drawdown'!CN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41451.264417800965},{"$f":"'Case 5 - AP'!CN34 + 'Case 5 - Drawdown'!CO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48040.871005886576},{"$f":"'Case 5 - AP'!CO34 + 'Case 5 - Drawdown'!CP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45845.084640011133},{"$f":"'Case 5 - AP'!CP34 + 'Case 5 - Drawdown'!CQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47379.150197594718},{"$f":"'Case 5 - AP'!CQ34 + 'Case 5 - Drawdown'!CR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41770.363911327666},{"$f":"'Case 5 - AP'!CR34 + 'Case 5 - Drawdown'!CS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46833.283006023034},{"$f":"'Case 5 - AP'!CS34 + 'Case 5 - Drawdown'!CT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45210.76077178806},{"$f":"'Case 5 - AP'!CT34 + 'Case 5 - Drawdown'!CU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48688.72563853972},{"$f":"'Case 5 - AP'!CU34 + 'Case 5 - Drawdown'!CV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42946.501257727869},{"$f":"'Case 5 - AP'!CV34 + 'Case 5 - Drawdown'!CW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46953.352868296191},{"$f":"'Case 5 - AP'!CW34 + 'Case 5 - Drawdown'!CX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50126.385115873549},{"$f":"'Case 5 - AP'!CX34 + 'Case 5 - Drawdown'!CY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49345.040237176967},{"$f":"'Case 5 - AP'!CY34 + 'Case 5 - Drawdown'!CZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48738.076580068438},{"$f":"'Case 5 - AP'!CZ34 + 'Case 5 - Drawdown'!DA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40956.494522103312},{"$f":"'Case 5 - AP'!DA34 + 'Case 5 - Drawdown'!DB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":51030.152406808709},{"$f":"'Case 5 - AP'!DB34 + 'Case 5 - Drawdown'!DC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47508.20747134697},{"$f":"'Case 5 - AP'!DC34 + 'Case 5 - Drawdown'!DD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42420.724118423917},{"$f":"'Case 5 - AP'!DD34 + 'Case 5 - Drawdown'!DE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41414.885717838915},{"$f":"'Case 5 - AP'!DE34 + 'Case 5 - Drawdown'!DF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45033.227081621153},{"$f":"'Case 5 - AP'!DF34 + 'Case 5 - Drawdown'!DG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43198.687881656668},{"$f":"'Case 5 - AP'!DG34 + 'Case 5 - Drawdown'!DH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44386.771339191109},{"$f":"'Case 5 - AP'!DH34 + 'Case 5 - Drawdown'!DI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45786.39521136952},{"$f":"'Case 5 - AP'!DI34 + 'Case 5 - Drawdown'!DJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44100.938326990159},{"$f":"'Case 5 - AP'!DJ34 + 'Case 5 - Drawdown'!DK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47153.41631204859},{"$f":"'Case 5 - AP'!DK34 + 'Case 5 - Drawdown'!DL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44683.335697779061},{"$f":"'Case 5 - AP'!DL34 + 'Case 5 - Drawdown'!DM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42861.046088005642},{"$f":"'Case 5 - AP'!DM34 + 'Case 5 - Drawdown'!DN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45662.544504227146},{"$f":"'Case 5 - AP'!DN34 + 'Case 5 - Drawdown'!DO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48484.456000669074},{"$f":"'Case 5 - AP'!DO34 + 'Case 5 - Drawdown'!DP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45596.770910721942},{"$f":"'Case 5 - AP'!DP34 + 'Case 5 - Drawdown'!DQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43064.846939650175},{"$f":"'Case 5 - AP'!DQ34 + 'Case 5 - Drawdown'!DR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":68294.3247070199},{"$f":"'Case 5 - AP'!DR34 + 'Case 5 - Drawdown'!DS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42904.080835966444},{"$f":"'Case 5 - AP'!DS34 + 'Case 5 - Drawdown'!DT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":52972.141482113853},{"$f":"'Case 5 - AP'!DT34 + 'Case 5 - Drawdown'!DU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45575.193660388657},{"$f":"'Case 5 - AP'!DU34 + 'Case 5 - Drawdown'!DV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45007.615692918858},{"$f":"'Case 5 - AP'!DV34 + 'Case 5 - Drawdown'!DW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44805.523268944387},{"$f":"'Case 5 - AP'!DW34 + 'Case 5 - Drawdown'!DX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46230.452597253556},{"$f":"'Case 5 - AP'!DX34 + 'Case 5 - Drawdown'!DY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43211.869934702801},{"$f":"'Case 5 - AP'!DY34 + 'Case 5 - Drawdown'!DZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42179.523700322243},{"$f":"'Case 5 - AP'!DZ34 + 'Case 5 - Drawdown'!EA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44815.524593866598},{"$f":"'Case 5 - AP'!EA34 + 'Case 5 - Drawdown'!EB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50168.93893977761},{"$f":"'Case 5 - AP'!EB34 + 'Case 5 - Drawdown'!EC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42840.206257331331},{"$f":"'Case 5 - AP'!EC34 + 'Case 5 - Drawdown'!ED34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":52095.905279286279},{"$f":"'Case 5 - AP'!ED34 + 'Case 5 - Drawdown'!EE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44883.392297851889},{"$f":"'Case 5 - AP'!EE34 + 'Case 5 - Drawdown'!EF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45248.397253497387},{"$f":"'Case 5 - AP'!EF34 + 'Case 5 - Drawdown'!EG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48478.055459923089},{"$f":"'Case 5 - AP'!EG34 + 'Case 5 - Drawdown'!EH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49356.387524014484},{"$f":"'Case 5 - AP'!EH34 + 'Case 5 - Drawdown'!EI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42717.49787032725},{"$f":"'Case 5 - AP'!EI34 + 'Case 5 - Drawdown'!EJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42747.095855219435},{"$f":"'Case 5 - AP'!EJ34 + 'Case 5 - Drawdown'!EK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45710.799068727334},{"$f":"'Case 5 - AP'!EK34 + 'Case 5 - Drawdown'!EL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45250.031760684498},{"$f":"'Case 5 - AP'!EL34 + 'Case 5 - Drawdown'!EM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43195.898145751329},{"$f":"'Case 5 - AP'!EM34 + 'Case 5 - Drawdown'!EN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45444.683325580889},{"$f":"'Case 5 - AP'!EN34 + 'Case 5 - Drawdown'!EO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46098.625862718778},{"$f":"'Case 5 - AP'!EO34 + 'Case 5 - Drawdown'!EP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":64651.151428053105},{"$f":"'Case 5 - AP'!EP34 + 'Case 5 - Drawdown'!EQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46343.533404490838},{"$f":"'Case 5 - AP'!EQ34 + 'Case 5 - Drawdown'!ER34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":52061.887919411005},{"$f":"'Case 5 - AP'!ER34 + 'Case 5 - Drawdown'!ES34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43721.334939325425},{"$f":"'Case 5 - AP'!ES34 + 'Case 5 - Drawdown'!ET34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43705.672822039414},{"$f":"'Case 5 - AP'!ET34 + 'Case 5 - Drawdown'!EU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48202.858081644714},{"$f":"'Case 5 - AP'!EU34 + 'Case 5 - Drawdown'!EV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":52954.003693889892},{"$f":"'Case 5 - AP'!EV34 + 'Case 5 - Drawdown'!EW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47589.82582131114},{"$f":"'Case 5 - AP'!EW34 + 'Case 5 - Drawdown'!EX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42304.002785702323},{"$f":"'Case 5 - AP'!EX34 + 'Case 5 - Drawdown'!EY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":51238.750480239542},{"$f":"'Case 5 - AP'!EY34 + 'Case 5 - Drawdown'!EZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41816.096959073897},{"$f":"'Case 5 - AP'!EZ34 + 'Case 5 - Drawdown'!FA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44068.970324269889},{"$f":"'Case 5 - AP'!FA34 + 'Case 5 - Drawdown'!FB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46768.40469225563},{"$f":"'Case 5 - AP'!FB34 + 'Case 5 - Drawdown'!FC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45398.373467805788},{"$f":"'Case 5 - AP'!FC34 + 'Case 5 - Drawdown'!FD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43473.913414737792},{"$f":"'Case 5 - AP'!FD34 + 'Case 5 - Drawdown'!FE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44612.886353473172},{"$f":"'Case 5 - AP'!FE34 + 'Case 5 - Drawdown'!FF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42528.872605309298},{"$f":"'Case 5 - AP'!FF34 + 'Case 5 - Drawdown'!FG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46504.890418106523},{"$f":"'Case 5 - AP'!FG34 + 'Case 5 - Drawdown'!FH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40576.89539816726},{"$f":"'Case 5 - AP'!FH34 + 'Case 5 - Drawdown'!FI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43478.251138630207},{"$f":"'Case 5 - AP'!FI34 + 'Case 5 - Drawdown'!FJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47227.063453019226},{"$f":"'Case 5 - AP'!FJ34 + 'Case 5 - Drawdown'!FK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43730.474809397994},{"$f":"'Case 5 - AP'!FK34 + 'Case 5 - Drawdown'!FL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45371.520387528908},{"$f":"'Case 5 - AP'!FL34 + 'Case 5 - Drawdown'!FM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44920.576401439146},{"$f":"'Case 5 - AP'!FM34 + 'Case 5 - Drawdown'!FN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50172.205050901706},{"$f":"'Case 5 - AP'!FN34 + 'Case 5 - Drawdown'!FO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44078.534487363613},{"$f":"'Case 5 - AP'!FO34 + 'Case 5 - Drawdown'!FP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44444.604163869037},{"$f":"'Case 5 - AP'!FP34 + 'Case 5 - Drawdown'!FQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46862.391969970267},{"$f":"'Case 5 - AP'!FQ34 + 'Case 5 - Drawdown'!FR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":58189.685290654568},{"$f":"'Case 5 - AP'!FR34 + 'Case 5 - Drawdown'!FS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44898.348866143686},{"$f":"'Case 5 - AP'!FS34 + 'Case 5 - Drawdown'!FT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42739.583963647725},{"$f":"'Case 5 - AP'!FT34 + 'Case 5 - Drawdown'!FU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47302.742165757292},{"$f":"'Case 5 - AP'!FU34 + 'Case 5 - Drawdown'!FV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44957.688426682827},{"$f":"'Case 5 - AP'!FV34 + 'Case 5 - Drawdown'!FW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43442.340189223003},{"$f":"'Case 5 - AP'!FW34 + 'Case 5 - Drawdown'!FX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43178.902861839502},{"$f":"'Case 5 - AP'!FX34 + 'Case 5 - Drawdown'!FY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46106.590721627945},{"$f":"'Case 5 - AP'!FY34 + 'Case 5 - Drawdown'!FZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":51620.133283750241},{"$f":"'Case 5 - AP'!FZ34 + 'Case 5 - Drawdown'!GA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45726.632906939703},{"$f":"'Case 5 - AP'!GA34 + 'Case 5 - Drawdown'!GB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42020.909171497231},{"$f":"'Case 5 - AP'!GB34 + 'Case 5 - Drawdown'!GC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":53445.904553746674},{"$f":"'Case 5 - AP'!GC34 + 'Case 5 - Drawdown'!GD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43040.592501781684},{"$f":"'Case 5 - AP'!GD34 + 'Case 5 - Drawdown'!GE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49200.551723288736},{"$f":"'Case 5 - AP'!GE34 + 'Case 5 - Drawdown'!GF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45896.233254742569},{"$f":"'Case 5 - AP'!GF34 + 'Case 5 - Drawdown'!GG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45236.084854008586},{"$f":"'Case 5 - AP'!GG34 + 'Case 5 - Drawdown'!GH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45958.433618363211},{"$f":"'Case 5 - AP'!GH34 + 'Case 5 - Drawdown'!GI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44905.682731245121},{"$f":"'Case 5 - AP'!GI34 + 'Case 5 - Drawdown'!GJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44982.132016777439},{"$f":"'Case 5 - AP'!GJ34 + 'Case 5 - Drawdown'!GK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45714.940403621586},{"$f":"'Case 5 - AP'!GK34 + 'Case 5 - Drawdown'!GL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43905.894501716182},{"$f":"'Case 5 - AP'!GL34 + 'Case 5 - Drawdown'!GM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50362.530879012185},{"$f":"'Case 5 - AP'!GM34 + 'Case 5 - Drawdown'!GN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48058.948569021974},{"$f":"'Case 5 - AP'!GN34 + 'Case 5 - Drawdown'!GO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43682.158567375467},{"$f":"'Case 5 - AP'!GO34 + 'Case 5 - Drawdown'!GP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48318.222412779498},{"$f":"'Case 5 - AP'!GP34 + 'Case 5 - Drawdown'!GQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49093.929022264143},{"$f":"'Case 5 - AP'!GQ34 + 'Case 5 - Drawdown'!GR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42284.288886067632},{"$f":"'Case 5 - AP'!GR34 + 'Case 5 - Drawdown'!GS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42449.558402114839},{"$f":"'Case 5 - AP'!GS34 + 'Case 5 - Drawdown'!GT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45269.160269781802},{"$f":"'Case 5 - AP'!GT34 + 'Case 5 - Drawdown'!GU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41830.995838741394},{"$f":"'Case 5 - AP'!GU34 + 'Case 5 - Drawdown'!GV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46315.466432919071},{"$f":"'Case 5 - AP'!GV34 + 'Case 5 - Drawdown'!GW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43793.034746923106},{"$f":"'Case 5 - AP'!GW34 + 'Case 5 - Drawdown'!GX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45595.644423206606},{"$f":"'Case 5 - AP'!GX34 + 'Case 5 - Drawdown'!GY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":51255.83423799157},{"$f":"'Case 5 - AP'!GY34 + 'Case 5 - Drawdown'!GZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44348.668365404083},{"$f":"'Case 5 - AP'!GZ34 + 'Case 5 - Drawdown'!HA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":53835.194716767553},{"$f":"'Case 5 - AP'!HA34 + 'Case 5 - Drawdown'!HB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48479.062661870477},{"$f":"'Case 5 - AP'!HB34 + 'Case 5 - Drawdown'!HC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45861.405644549486},{"$f":"'Case 5 - AP'!HC34 + 'Case 5 - Drawdown'!HD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44564.422019732679},{"$f":"'Case 5 - AP'!HD34 + 'Case 5 - Drawdown'!HE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46306.861247205263},{"$f":"'Case 5 - AP'!HE34 + 'Case 5 - Drawdown'!HF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47922.99928880034},{"$f":"'Case 5 - AP'!HF34 + 'Case 5 - Drawdown'!HG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44991.633758775628},{"$f":"'Case 5 - AP'!HG34 + 'Case 5 - Drawdown'!HH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41941.621076615986},{"$f":"'Case 5 - AP'!HH34 + 'Case 5 - Drawdown'!HI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43708.803881684566},{"$f":"'Case 5 - AP'!HI34 + 'Case 5 - Drawdown'!HJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45665.664313439134},{"$f":"'Case 5 - AP'!HJ34 + 'Case 5 - Drawdown'!HK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":56395.759996181594},{"$f":"'Case 5 - AP'!HK34 + 'Case 5 - Drawdown'!HL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":55967.554223254112},{"$f":"'Case 5 - AP'!HL34 + 'Case 5 - Drawdown'!HM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44345.611202041779},{"$f":"'Case 5 - AP'!HM34 + 'Case 5 - Drawdown'!HN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46602.418061092518},{"$f":"'Case 5 - AP'!HN34 + 'Case 5 - Drawdown'!HO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42888.953275484906},{"$f":"'Case 5 - AP'!HO34 + 'Case 5 - Drawdown'!HP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43820.141890295228},{"$f":"'Case 5 - AP'!HP34 + 'Case 5 - Drawdown'!HQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48683.563503424608},{"$f":"'Case 5 - AP'!HQ34 + 'Case 5 - Drawdown'!HR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43005.01935791209},{"$f":"'Case 5 - AP'!HR34 + 'Case 5 - Drawdown'!HS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49128.444407377305},{"$f":"'Case 5 - AP'!HS34 + 'Case 5 - Drawdown'!HT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40987.125055228898},{"$f":"'Case 5 - AP'!HT34 + 'Case 5 - Drawdown'!HU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44660.110878463907},{"$f":"'Case 5 - AP'!HU34 + 'Case 5 - Drawdown'!HV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44318.329142665971},{"$f":"'Case 5 - AP'!HV34 + 'Case 5 - Drawdown'!HW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45185.632488320814},{"$f":"'Case 5 - AP'!HW34 + 'Case 5 - Drawdown'!HX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43683.598365133279},{"$f":"'Case 5 - AP'!HX34 + 'Case 5 - Drawdown'!HY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46823.006202965647},{"$f":"'Case 5 - AP'!HY34 + 'Case 5 - Drawdown'!HZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48285.5910309834},{"$f":"'Case 5 - AP'!HZ34 + 'Case 5 - Drawdown'!IA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":60794.902550944273},{"$f":"'Case 5 - AP'!IA34 + 'Case 5 - Drawdown'!IB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46502.261826854665},{"$f":"'Case 5 - AP'!IB34 + 'Case 5 - Drawdown'!IC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47929.321734934063},{"$f":"'Case 5 - AP'!IC34 + 'Case 5 - Drawdown'!ID34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46027.675749460141},{"$f":"'Case 5 - AP'!ID34 + 'Case 5 - Drawdown'!IE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42777.850576945624},{"$f":"'Case 5 - AP'!IE34 + 'Case 5 - Drawdown'!IF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45133.447702302961},{"$f":"'Case 5 - AP'!IF34 + 'Case 5 - Drawdown'!IG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41359.703777507515},{"$f":"'Case 5 - AP'!IG34 + 'Case 5 - Drawdown'!IH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49980.346660730982},{"$f":"'Case 5 - AP'!IH34 + 'Case 5 - Drawdown'!II34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47996.873202312687},{"$f":"'Case 5 - AP'!II34 + 'Case 5 - Drawdown'!IJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44613.038806495933},{"$f":"'Case 5 - AP'!IJ34 + 'Case 5 - Drawdown'!IK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45845.035939756141},{"$f":"'Case 5 - AP'!IK34 + 'Case 5 - Drawdown'!IL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40799.361260484991},{"$f":"'Case 5 - AP'!IL34 + 'Case 5 - Drawdown'!IM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42709.447485249213},{"$f":"'Case 5 - AP'!IM34 + 'Case 5 - Drawdown'!IN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42648.448652360014},{"$f":"'Case 5 - AP'!IN34 + 'Case 5 - Drawdown'!IO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44485.272983318981},{"$f":"'Case 5 - AP'!IO34 + 'Case 5 - Drawdown'!IP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43135.489005733187},{"$f":"'Case 5 - AP'!IP34 + 'Case 5 - Drawdown'!IQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48422.41352260593},{"$f":"'Case 5 - AP'!IQ34 + 'Case 5 - Drawdown'!IR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42775.236978611429},{"$f":"'Case 5 - AP'!IR34 + 'Case 5 - Drawdown'!IS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47481.875850950732},{"$f":"'Case 5 - AP'!IS34 + 'Case 5 - Drawdown'!IT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":52413.900233098073},{"$f":"'Case 5 - AP'!IT34 + 'Case 5 - Drawdown'!IU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47398.55286212144},{"$f":"'Case 5 - AP'!IU34 + 'Case 5 - Drawdown'!IV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48801.069179278798},{"$f":"'Case 5 - AP'!IV34 + 'Case 5 - Drawdown'!IW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42837.942256403156},{"$f":"'Case 5 - AP'!IW34 + 'Case 5 - Drawdown'!IX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42903.962601279709},{"$f":"'Case 5 - AP'!IX34 + 'Case 5 - Drawdown'!IY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47165.726891456783},{"$f":"'Case 5 - AP'!IY34 + 'Case 5 - Drawdown'!IZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41548.072348425616},{"$f":"'Case 5 - AP'!IZ34 + 'Case 5 - Drawdown'!JA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42264.587387956308},{"$f":"'Case 5 - AP'!JA34 + 'Case 5 - Drawdown'!JB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43291.936238469294},{"$f":"'Case 5 - AP'!JB34 + 'Case 5 - Drawdown'!JC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43810.403075536495},{"$f":"'Case 5 - AP'!JC34 + 'Case 5 - Drawdown'!JD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41457.987587779484},{"$f":"'Case 5 - AP'!JD34 + 'Case 5 - Drawdown'!JE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43931.465750049298},{"$f":"'Case 5 - AP'!JE34 + 'Case 5 - Drawdown'!JF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43506.572101446574},{"$f":"'Case 5 - AP'!JF34 + 'Case 5 - Drawdown'!JG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44502.880511640047},{"$f":"'Case 5 - AP'!JG34 + 'Case 5 - Drawdown'!JH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45425.1733326049},{"$f":"'Case 5 - AP'!JH34 + 'Case 5 - Drawdown'!JI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45840.402990716335},{"$f":"'Case 5 - AP'!JI34 + 'Case 5 - Drawdown'!JJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46391.147057284114},{"$f":"'Case 5 - AP'!JJ34 + 'Case 5 - Drawdown'!JK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50425.796634924576},{"$f":"'Case 5 - AP'!JK34 + 'Case 5 - Drawdown'!JL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43707.259559687358},{"$f":"'Case 5 - AP'!JL34 + 'Case 5 - Drawdown'!JM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43059.784222568815},{"$f":"'Case 5 - AP'!JM34 + 'Case 5 - Drawdown'!JN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45594.543728564502},{"$f":"'Case 5 - AP'!JN34 + 'Case 5 - Drawdown'!JO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46014.794734480725},{"$f":"'Case 5 - AP'!JO34 + 'Case 5 - Drawdown'!JP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45879.929556362564},{"$f":"'Case 5 - AP'!JP34 + 'Case 5 - Drawdown'!JQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46056.200941129711},{"$f":"'Case 5 - AP'!JQ34 + 'Case 5 - Drawdown'!JR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41200.965097337452},{"$f":"'Case 5 - AP'!JR34 + 'Case 5 - Drawdown'!JS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47065.879892998084},{"$f":"'Case 5 - AP'!JS34 + 'Case 5 - Drawdown'!JT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44576.057355428587},{"$f":"'Case 5 - AP'!JT34 + 'Case 5 - Drawdown'!JU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43632.293016041833},{"$f":"'Case 5 - AP'!JU34 + 'Case 5 - Drawdown'!JV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43486.070760020499},{"$f":"'Case 5 - AP'!JV34 + 'Case 5 - Drawdown'!JW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43393.850263558219},{"$f":"'Case 5 - AP'!JW34 + 'Case 5 - Drawdown'!JX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43398.232865286715},{"$f":"'Case 5 - AP'!JX34 + 'Case 5 - Drawdown'!JY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41324.702922622841},{"$f":"'Case 5 - AP'!JY34 + 'Case 5 - Drawdown'!JZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46848.776676132489},{"$f":"'Case 5 - AP'!JZ34 + 'Case 5 - Drawdown'!KA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46538.870537131617},{"$f":"'Case 5 - AP'!KA34 + 'Case 5 - Drawdown'!KB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44601.987003087925},{"$f":"'Case 5 - AP'!KB34 + 'Case 5 - Drawdown'!KC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43914.391496224154},{"$f":"'Case 5 - AP'!KC34 + 'Case 5 - Drawdown'!KD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48902.358949474379},{"$f":"'Case 5 - AP'!KD34 + 'Case 5 - Drawdown'!KE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46482.913476111789},{"$f":"'Case 5 - AP'!KE34 + 'Case 5 - Drawdown'!KF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42072.0858876477},{"$f":"'Case 5 - AP'!KF34 + 'Case 5 - Drawdown'!KG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43015.778198171771},{"$f":"'Case 5 - AP'!KG34 + 'Case 5 - Drawdown'!KH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":64065.646995414398},{"$f":"'Case 5 - AP'!KH34 + 'Case 5 - Drawdown'!KI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49368.975362501275},{"$f":"'Case 5 - AP'!KI34 + 'Case 5 - Drawdown'!KJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44399.424475520791},{"$f":"'Case 5 - AP'!KJ34 + 'Case 5 - Drawdown'!KK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43985.141597189126},{"$f":"'Case 5 - AP'!KK34 + 'Case 5 - Drawdown'!KL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41684.441131816413},{"$f":"'Case 5 - AP'!KL34 + 'Case 5 - Drawdown'!KM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49635.029899765221},{"$f":"'Case 5 - AP'!KM34 + 'Case 5 - Drawdown'!KN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43164.027522514007},{"$f":"'Case 5 - AP'!KN34 + 'Case 5 - Drawdown'!KO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42633.647322810139},{"$f":"'Case 5 - AP'!KO34 + 'Case 5 - Drawdown'!KP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42598.252129722663},{"$f":"'Case 5 - AP'!KP34 + 'Case 5 - Drawdown'!KQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":53192.512716657948},{"$f":"'Case 5 - AP'!KQ34 + 'Case 5 - Drawdown'!KR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45268.897149359589},{"$f":"'Case 5 - AP'!KR34 + 'Case 5 - Drawdown'!KS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":39941.834725995956},{"$f":"'Case 5 - AP'!KS34 + 'Case 5 - Drawdown'!KT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41523.490394762732},{"$f":"'Case 5 - AP'!KT34 + 'Case 5 - Drawdown'!KU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44071.605412273166},{"$f":"'Case 5 - AP'!KU34 + 'Case 5 - Drawdown'!KV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42318.703848435638},{"$f":"'Case 5 - AP'!KV34 + 'Case 5 - Drawdown'!KW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42577.304331607622},{"$f":"'Case 5 - AP'!KW34 + 'Case 5 - Drawdown'!KX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42624.6230719503},{"$f":"'Case 5 - AP'!KX34 + 'Case 5 - Drawdown'!KY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46279.316328170396},{"$f":"'Case 5 - AP'!KY34 + 'Case 5 - Drawdown'!KZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50129.394958720935},{"$f":"'Case 5 - AP'!KZ34 + 'Case 5 - Drawdown'!LA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46806.87658304676},{"$f":"'Case 5 - AP'!LA34 + 'Case 5 - Drawdown'!LB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42119.899824983695},{"$f":"'Case 5 - AP'!LB34 + 'Case 5 - Drawdown'!LC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43037.950010913009},{"$f":"'Case 5 - AP'!LC34 + 'Case 5 - Drawdown'!LD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42067.640627289788},{"$f":"'Case 5 - AP'!LD34 + 'Case 5 - Drawdown'!LE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":53548.325180514381},{"$f":"'Case 5 - AP'!LE34 + 'Case 5 - Drawdown'!LF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45737.009747831638},{"$f":"'Case 5 - AP'!LF34 + 'Case 5 - Drawdown'!LG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46300.041214453602},{"$f":"'Case 5 - AP'!LG34 + 'Case 5 - Drawdown'!LH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44929.106607962312},{"$f":"'Case 5 - AP'!LH34 + 'Case 5 - Drawdown'!LI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42131.371262593115},{"$f":"'Case 5 - AP'!LI34 + 'Case 5 - Drawdown'!LJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43476.384973096356},{"$f":"'Case 5 - AP'!LJ34 + 'Case 5 - Drawdown'!LK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43643.07750219429},{"$f":"'Case 5 - AP'!LK34 + 'Case 5 - Drawdown'!LL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43410.833961737677},{"$f":"'Case 5 - AP'!LL34 + 'Case 5 - Drawdown'!LM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45660.719255926204},{"$f":"'Case 5 - AP'!LM34 + 'Case 5 - Drawdown'!LN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47625.483948410227},{"$f":"'Case 5 - AP'!LN34 + 'Case 5 - Drawdown'!LO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45247.824147969382},{"$f":"'Case 5 - AP'!LO34 + 'Case 5 - Drawdown'!LP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42731.1192393253},{"$f":"'Case 5 - AP'!LP34 + 'Case 5 - Drawdown'!LQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42719.679641951283},{"$f":"'Case 5 - AP'!LQ34 + 'Case 5 - Drawdown'!LR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45130.605852564928},{"$f":"'Case 5 - AP'!LR34 + 'Case 5 - Drawdown'!LS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47043.682697685988},{"$f":"'Case 5 - AP'!LS34 + 'Case 5 - Drawdown'!LT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48568.230590406682},{"$f":"'Case 5 - AP'!LT34 + 'Case 5 - Drawdown'!LU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48115.461083258153},{"$f":"'Case 5 - AP'!LU34 + 'Case 5 - Drawdown'!LV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42862.583907153748},{"$f":"'Case 5 - AP'!LV34 + 'Case 5 - Drawdown'!LW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45702.906850625797},{"$f":"'Case 5 - AP'!LW34 + 'Case 5 - Drawdown'!LX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45323.801199781607},{"$f":"'Case 5 - AP'!LX34 + 'Case 5 - Drawdown'!LY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50465.726483332692},{"$f":"'Case 5 - AP'!LY34 + 'Case 5 - Drawdown'!LZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48084.016663427457},{"$f":"'Case 5 - AP'!LZ34 + 'Case 5 - Drawdown'!MA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41445.672289217873},{"$f":"'Case 5 - AP'!MA34 + 'Case 5 - Drawdown'!MB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47808.039350039289},{"$f":"'Case 5 - AP'!MB34 + 'Case 5 - Drawdown'!MC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42318.421145384069},{"$f":"'Case 5 - AP'!MC34 + 'Case 5 - Drawdown'!MD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42737.826626482936},{"$f":"'Case 5 - AP'!MD34 + 'Case 5 - Drawdown'!ME34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44167.940451479924},{"$f":"'Case 5 - AP'!ME34 + 'Case 5 - Drawdown'!MF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50552.265864749679},{"$f":"'Case 5 - AP'!MF34 + 'Case 5 - Drawdown'!MG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50848.421735988384},{"$f":"'Case 5 - AP'!MG34 + 'Case 5 - Drawdown'!MH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40421.13396088536},{"$f":"'Case 5 - AP'!MH34 + 'Case 5 - Drawdown'!MI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47148.734216627156},{"$f":"'Case 5 - AP'!MI34 + 'Case 5 - Drawdown'!MJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42235.445162556694},{"$f":"'Case 5 - AP'!MJ34 + 'Case 5 - Drawdown'!MK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44488.805333158823},{"$f":"'Case 5 - AP'!MK34 + 'Case 5 - Drawdown'!ML34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45984.383329601347},{"$f":"'Case 5 - AP'!ML34 + 'Case 5 - Drawdown'!MM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43262.1911773631},{"$f":"'Case 5 - AP'!MM34 + 'Case 5 - Drawdown'!MN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42744.507594319482},{"$f":"'Case 5 - AP'!MN34 + 'Case 5 - Drawdown'!MO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48288.461258455194},{"$f":"'Case 5 - AP'!MO34 + 'Case 5 - Drawdown'!MP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47763.27060891212},{"$f":"'Case 5 - AP'!MP34 + 'Case 5 - Drawdown'!MQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50728.66382713979},{"$f":"'Case 5 - AP'!MQ34 + 'Case 5 - Drawdown'!MR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45626.379058316015},{"$f":"'Case 5 - AP'!MR34 + 'Case 5 - Drawdown'!MS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":51514.404596966153},{"$f":"'Case 5 - AP'!MS34 + 'Case 5 - Drawdown'!MT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42646.729753223321},{"$f":"'Case 5 - AP'!MT34 + 'Case 5 - Drawdown'!MU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44410.163044703295},{"$f":"'Case 5 - AP'!MU34 + 'Case 5 - Drawdown'!MV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":51497.306881325101},{"$f":"'Case 5 - AP'!MV34 + 'Case 5 - Drawdown'!MW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41975.37309783676},{"$f":"'Case 5 - AP'!MW34 + 'Case 5 - Drawdown'!MX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43910.424314570264},{"$f":"'Case 5 - AP'!MX34 + 'Case 5 - Drawdown'!MY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45675.465693322061},{"$f":"'Case 5 - AP'!MY34 + 'Case 5 - Drawdown'!MZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44538.427824195685},{"$f":"'Case 5 - AP'!MZ34 + 'Case 5 - Drawdown'!NA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46335.70623317163},{"$f":"'Case 5 - AP'!NA34 + 'Case 5 - Drawdown'!NB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47694.357804159386},{"$f":"'Case 5 - AP'!NB34 + 'Case 5 - Drawdown'!NC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47033.010301587143},{"$f":"'Case 5 - AP'!NC34 + 'Case 5 - Drawdown'!ND34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45774.953439846184},{"$f":"'Case 5 - AP'!ND34 + 'Case 5 - Drawdown'!NE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":54395.886152569845},{"$f":"'Case 5 - AP'!NE34 + 'Case 5 - Drawdown'!NF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46495.592520205952},{"$f":"'Case 5 - AP'!NF34 + 'Case 5 - Drawdown'!NG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44473.077118395275},{"$f":"'Case 5 - AP'!NG34 + 'Case 5 - Drawdown'!NH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42826.901559824706},{"$f":"'Case 5 - AP'!NH34 + 'Case 5 - Drawdown'!NI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45471.019893231802},{"$f":"'Case 5 - AP'!NI34 + 'Case 5 - Drawdown'!NJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44120.162767999675},{"$f":"'Case 5 - AP'!NJ34 + 'Case 5 - Drawdown'!NK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45527.70689156685},{"$f":"'Case 5 - AP'!NK34 + 'Case 5 - Drawdown'!NL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46334.404187887776},{"$f":"'Case 5 - AP'!NL34 + 'Case 5 - Drawdown'!NM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42418.026381008269},{"$f":"'Case 5 - AP'!NM34 + 'Case 5 - Drawdown'!NN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48105.014521868739},{"$f":"'Case 5 - AP'!NN34 + 'Case 5 - Drawdown'!NO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43063.01375602687},{"$f":"'Case 5 - AP'!NO34 + 'Case 5 - Drawdown'!NP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44091.814285860426},{"$f":"'Case 5 - AP'!NP34 + 'Case 5 - Drawdown'!NQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46927.039640627598},{"$f":"'Case 5 - AP'!NQ34 + 'Case 5 - Drawdown'!NR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44032.947464338598},{"$f":"'Case 5 - AP'!NR34 + 'Case 5 - Drawdown'!NS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45731.138811121738},{"$f":"'Case 5 - AP'!NS34 + 'Case 5 - Drawdown'!NT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49324.843371110161},{"$f":"'Case 5 - AP'!NT34 + 'Case 5 - Drawdown'!NU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45052.718978318546},{"$f":"'Case 5 - AP'!NU34 + 'Case 5 - Drawdown'!NV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45600.250266830742},{"$f":"'Case 5 - AP'!NV34 + 'Case 5 - Drawdown'!NW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45856.353396396829},{"$f":"'Case 5 - AP'!NW34 + 'Case 5 - Drawdown'!NX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41580.704816952013},{"$f":"'Case 5 - AP'!NX34 + 'Case 5 - Drawdown'!NY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43973.264871207008},{"$f":"'Case 5 - AP'!NY34 + 'Case 5 - Drawdown'!NZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46521.533418746389},{"$f":"'Case 5 - AP'!NZ34 + 'Case 5 - Drawdown'!OA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41167.579924442776},{"$f":"'Case 5 - AP'!OA34 + 'Case 5 - Drawdown'!OB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46039.804980590525},{"$f":"'Case 5 - AP'!OB34 + 'Case 5 - Drawdown'!OC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41803.131496054135},{"$f":"'Case 5 - AP'!OC34 + 'Case 5 - Drawdown'!OD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45545.947354497941},{"$f":"'Case 5 - AP'!OD34 + 'Case 5 - Drawdown'!OE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42219.761921954712},{"$f":"'Case 5 - AP'!OE34 + 'Case 5 - Drawdown'!OF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43866.97733817008},{"$f":"'Case 5 - AP'!OF34 + 'Case 5 - Drawdown'!OG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":51761.740072405126},{"$f":"'Case 5 - AP'!OG34 + 'Case 5 - Drawdown'!OH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44825.237384088825},{"$f":"'Case 5 - AP'!OH34 + 'Case 5 - Drawdown'!OI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40713.278382094315},{"$f":"'Case 5 - AP'!OI34 + 'Case 5 - Drawdown'!OJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44023.649363088858},{"$f":"'Case 5 - AP'!OJ34 + 'Case 5 - Drawdown'!OK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46241.498016840822},{"$f":"'Case 5 - AP'!OK34 + 'Case 5 - Drawdown'!OL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43662.760774364608},{"$f":"'Case 5 - AP'!OL34 + 'Case 5 - Drawdown'!OM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40991.651010562913},{"$f":"'Case 5 - AP'!OM34 + 'Case 5 - Drawdown'!ON34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40711.169995284064},{"$f":"'Case 5 - AP'!ON34 + 'Case 5 - Drawdown'!OO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45166.525316266947},{"$f":"'Case 5 - AP'!OO34 + 'Case 5 - Drawdown'!OP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42360.516690486962},{"$f":"'Case 5 - AP'!OP34 + 'Case 5 - Drawdown'!OQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46975.184187681982},{"$f":"'Case 5 - AP'!OQ34 + 'Case 5 - Drawdown'!OR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43100.612288273616},{"$f":"'Case 5 - AP'!OR34 + 'Case 5 - Drawdown'!OS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45497.907090628774},{"$f":"'Case 5 - AP'!OS34 + 'Case 5 - Drawdown'!OT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44328.491608434662},{"$f":"'Case 5 - AP'!OT34 + 'Case 5 - Drawdown'!OU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44711.291064202553},{"$f":"'Case 5 - AP'!OU34 + 'Case 5 - Drawdown'!OV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45690.369916050782},{"$f":"'Case 5 - AP'!OV34 + 'Case 5 - Drawdown'!OW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42423.78223535385},{"$f":"'Case 5 - AP'!OW34 + 'Case 5 - Drawdown'!OX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42839.793374887333},{"$f":"'Case 5 - AP'!OX34 + 'Case 5 - Drawdown'!OY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46507.073696746389},{"$f":"'Case 5 - AP'!OY34 + 'Case 5 - Drawdown'!OZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46382.528526662325},{"$f":"'Case 5 - AP'!OZ34 + 'Case 5 - Drawdown'!PA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48391.422503338988},{"$f":"'Case 5 - AP'!PA34 + 'Case 5 - Drawdown'!PB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43322.687461399109},{"$f":"'Case 5 - AP'!PB34 + 'Case 5 - Drawdown'!PC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44722.307113360046},{"$f":"'Case 5 - AP'!PC34 + 'Case 5 - Drawdown'!PD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47725.427070130296},{"$f":"'Case 5 - AP'!PD34 + 'Case 5 - Drawdown'!PE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":59083.47715055001},{"$f":"'Case 5 - AP'!PE34 + 'Case 5 - Drawdown'!PF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44262.807176410337},{"$f":"'Case 5 - AP'!PF34 + 'Case 5 - Drawdown'!PG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45633.324322121232},{"$f":"'Case 5 - AP'!PG34 + 'Case 5 - Drawdown'!PH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42686.442964198861},{"$f":"'Case 5 - AP'!PH34 + 'Case 5 - Drawdown'!PI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44379.257505416841},{"$f":"'Case 5 - AP'!PI34 + 'Case 5 - Drawdown'!PJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47916.799004533765},{"$f":"'Case 5 - AP'!PJ34 + 'Case 5 - Drawdown'!PK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47489.469630698382},{"$f":"'Case 5 - AP'!PK34 + 'Case 5 - Drawdown'!PL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43579.782599441925},{"$f":"'Case 5 - AP'!PL34 + 'Case 5 - Drawdown'!PM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48514.402893316073},{"$f":"'Case 5 - AP'!PM34 + 'Case 5 - Drawdown'!PN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43862.572624383123},{"$f":"'Case 5 - AP'!PN34 + 'Case 5 - Drawdown'!PO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43181.470367844799},{"$f":"'Case 5 - AP'!PO34 + 'Case 5 - Drawdown'!PP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49654.452215730584},{"$f":"'Case 5 - AP'!PP34 + 'Case 5 - Drawdown'!PQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50522.181615446323},{"$f":"'Case 5 - AP'!PQ34 + 'Case 5 - Drawdown'!PR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49668.465480677725},{"$f":"'Case 5 - AP'!PR34 + 'Case 5 - Drawdown'!PS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44489.605586515361},{"$f":"'Case 5 - AP'!PS34 + 'Case 5 - Drawdown'!PT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48122.452603406869},{"$f":"'Case 5 - AP'!PT34 + 'Case 5 - Drawdown'!PU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47734.898410017624},{"$f":"'Case 5 - AP'!PU34 + 'Case 5 - Drawdown'!PV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45122.663182337179},{"$f":"'Case 5 - AP'!PV34 + 'Case 5 - Drawdown'!PW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48250.906722523498},{"$f":"'Case 5 - AP'!PW34 + 'Case 5 - Drawdown'!PX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42273.213170534545},{"$f":"'Case 5 - AP'!PX34 + 'Case 5 - Drawdown'!PY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41002.850135048233},{"$f":"'Case 5 - AP'!PY34 + 'Case 5 - Drawdown'!PZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":52032.595874920298},{"$f":"'Case 5 - AP'!PZ34 + 'Case 5 - Drawdown'!QA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45307.558465017617},{"$f":"'Case 5 - AP'!QA34 + 'Case 5 - Drawdown'!QB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44815.500927580069},{"$f":"'Case 5 - AP'!QB34 + 'Case 5 - Drawdown'!QC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43563.200766690614},{"$f":"'Case 5 - AP'!QC34 + 'Case 5 - Drawdown'!QD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40982.978881009898},{"$f":"'Case 5 - AP'!QD34 + 'Case 5 - Drawdown'!QE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43045.563736839715},{"$f":"'Case 5 - AP'!QE34 + 'Case 5 - Drawdown'!QF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42755.619702367469},{"$f":"'Case 5 - AP'!QF34 + 'Case 5 - Drawdown'!QG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43155.471010790585},{"$f":"'Case 5 - AP'!QG34 + 'Case 5 - Drawdown'!QH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42671.568287313494},{"$f":"'Case 5 - AP'!QH34 + 'Case 5 - Drawdown'!QI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42328.041283113969},{"$f":"'Case 5 - AP'!QI34 + 'Case 5 - Drawdown'!QJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46000.509650850465},{"$f":"'Case 5 - AP'!QJ34 + 'Case 5 - Drawdown'!QK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41449.749006116246},{"$f":"'Case 5 - AP'!QK34 + 'Case 5 - Drawdown'!QL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48167.478301976378},{"$f":"'Case 5 - AP'!QL34 + 'Case 5 - Drawdown'!QM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49661.933622445715},{"$f":"'Case 5 - AP'!QM34 + 'Case 5 - Drawdown'!QN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42942.327524165004},{"$f":"'Case 5 - AP'!QN34 + 'Case 5 - Drawdown'!QO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43422.33181216511},{"$f":"'Case 5 - AP'!QO34 + 'Case 5 - Drawdown'!QP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43133.520316250535},{"$f":"'Case 5 - AP'!QP34 + 'Case 5 - Drawdown'!QQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44380.691616299497},{"$f":"'Case 5 - AP'!QQ34 + 'Case 5 - Drawdown'!QR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":40929.995906362827},{"$f":"'Case 5 - AP'!QR34 + 'Case 5 - Drawdown'!QS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42680.189235820384},{"$f":"'Case 5 - AP'!QS34 + 'Case 5 - Drawdown'!QT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":54137.606382960454},{"$f":"'Case 5 - AP'!QT34 + 'Case 5 - Drawdown'!QU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47878.957915844934},{"$f":"'Case 5 - AP'!QU34 + 'Case 5 - Drawdown'!QV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45570.198865291924},{"$f":"'Case 5 - AP'!QV34 + 'Case 5 - Drawdown'!QW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48972.562669672836},{"$f":"'Case 5 - AP'!QW34 + 'Case 5 - Drawdown'!QX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41056.118092320889},{"$f":"'Case 5 - AP'!QX34 + 'Case 5 - Drawdown'!QY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43722.711711717377},{"$f":"'Case 5 - AP'!QY34 + 'Case 5 - Drawdown'!QZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41194.918183415313},{"$f":"'Case 5 - AP'!QZ34 + 'Case 5 - Drawdown'!RA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43623.929150564174},{"$f":"'Case 5 - AP'!RA34 + 'Case 5 - Drawdown'!RB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46197.844056121212},{"$f":"'Case 5 - AP'!RB34 + 'Case 5 - Drawdown'!RC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":47550.919709481168},{"$f":"'Case 5 - AP'!RC34 + 'Case 5 - Drawdown'!RD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49371.714883172237},{"$f":"'Case 5 - AP'!RD34 + 'Case 5 - Drawdown'!RE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45785.084206919739},{"$f":"'Case 5 - AP'!RE34 + 'Case 5 - Drawdown'!RF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43203.154301912306},{"$f":"'Case 5 - AP'!RF34 + 'Case 5 - Drawdown'!RG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":48019.400211444794},{"$f":"'Case 5 - AP'!RG34 + 'Case 5 - Drawdown'!RH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42065.740311912232},{"$f":"'Case 5 - AP'!RH34 + 'Case 5 - Drawdown'!RI34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41576.614446433879},{"$f":"'Case 5 - AP'!RI34 + 'Case 5 - Drawdown'!RJ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43632.31487832994},{"$f":"'Case 5 - AP'!RJ34 + 'Case 5 - Drawdown'!RK34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45248.540007925702},{"$f":"'Case 5 - AP'!RK34 + 'Case 5 - Drawdown'!RL34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43948.064947888022},{"$f":"'Case 5 - AP'!RL34 + 'Case 5 - Drawdown'!RM34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":41965.833273613949},{"$f":"'Case 5 - AP'!RM34 + 'Case 5 - Drawdown'!RN34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45005.039512646232},{"$f":"'Case 5 - AP'!RN34 + 'Case 5 - Drawdown'!RO34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42161.998426377839},{"$f":"'Case 5 - AP'!RO34 + 'Case 5 - Drawdown'!RP34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":50767.758704625849},{"$f":"'Case 5 - AP'!RP34 + 'Case 5 - Drawdown'!RQ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42371.886292375842},{"$f":"'Case 5 - AP'!RQ34 + 'Case 5 - Drawdown'!RR34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49395.888573822274},{"$f":"'Case 5 - AP'!RR34 + 'Case 5 - Drawdown'!RS34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46094.721156946776},{"$f":"'Case 5 - AP'!RS34 + 'Case 5 - Drawdown'!RT34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43043.639834800146},{"$f":"'Case 5 - AP'!RT34 + 'Case 5 - Drawdown'!RU34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46252.915567241304},{"$f":"'Case 5 - AP'!RU34 + 'Case 5 - Drawdown'!RV34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":45452.590690569807},{"$f":"'Case 5 - AP'!RV34 + 'Case 5 - Drawdown'!RW34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43157.27592243618},{"$f":"'Case 5 - AP'!RW34 + 'Case 5 - Drawdown'!RX34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42840.812567426176},{"$f":"'Case 5 - AP'!RX34 + 'Case 5 - Drawdown'!RY34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49826.929861597288},{"$f":"'Case 5 - AP'!RY34 + 'Case 5 - Drawdown'!RZ34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":49881.560288110355},{"$f":"'Case 5 - AP'!RZ34 + 'Case 5 - Drawdown'!SA34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":43505.606178065951},{"$f":"'Case 5 - AP'!SA34 + 'Case 5 - Drawdown'!SB34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":46331.697615588811},{"$f":"'Case 5 - AP'!SB34 + 'Case 5 - Drawdown'!SC34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42055.760119408442},{"$f":"'Case 5 - AP'!SC34 + 'Case 5 - Drawdown'!SD34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44852.113144537354},{"$f":"'Case 5 - AP'!SD34 + 'Case 5 - Drawdown'!SE34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44368.727954951217},{"$f":"'Case 5 - AP'!SE34 + 'Case 5 - Drawdown'!SF34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44734.137550592764},{"$f":"'Case 5 - AP'!SF34 + 'Case 5 - Drawdown'!SG34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":42598.31935898411},{"$f":"'Case 5 - AP'!SG34 + 'Case 5 - Drawdown'!SH34 + 'Case 1 - Summary'!$C34*Inputs!$C$21","v":44493.559234697794}]
[45,{"$f":"'Case 5 - AP'!B48 + 'Case 5 - Drawdown'!C48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39416.122313635075},{"$f":"'Case 5 - AP'!C48 + 'Case 5 - Drawdown'!D48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38878.608718139454},{"$f":"'Case 5 - AP'!D48 + 'Case 5 - Drawdown'!E48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39146.151909197448},{"$f":"'Case 5 - AP'!E48 + 'Case 5 - Drawdown'!F48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38896.280340220488},{"$f":"'Case 5 - AP'!F48 + 'Case 5 - Drawdown'!G48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38916.231226063435},{"$f":"'Case 5 - AP'!G48 + 'Case 5 - Drawdown'!H48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39507.295645123959},{"$f":"'Case 5 - AP'!H48 + 'Case 5 - Drawdown'!I48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41413.380147326287},{"$f":"'Case 5 - AP'!I48 + 'Case 5 - Drawdown'!J48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38951.512046066753},{"$f":"'Case 5 - AP'!J48 + 'Case 5 - Drawdown'!K48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38728.943944579441},{"$f":"'Case 5 - AP'!K48 + 'Case 5 - Drawdown'!L48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39227.121262174071},{"$f":"'Case 5 - AP'!L48 + 'Case 5 - Drawdown'!M48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38627.031089981145},{"$f":"'Case 5 - AP'!M48 + 'Case 5 - Drawdown'!N48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38586.421007629899},{"$f":"'Case 5 - AP'!N48 + 'Case 5 - Drawdown'!O48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39745.693776270724},{"$f":"'Case 5 - AP'!O48 + 'Case 5 - Drawdown'!P48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38524.023613748497},{"$f":"'Case 5 - AP'!P48 + 'Case 5 - Drawdown'!Q48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38781.281121356282},{"$f":"'Case 5 - AP'!Q48 + 'Case 5 - Drawdown'!R48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38889.61013331954},{"$f":"'Case 5 - AP'!R48 + 'Case 5 - Drawdown'!S48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39727.557381114995},{"$f":"'Case 5 - AP'!S48 + 'Case 5 - Drawdown'!T48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38426.110586952789},{"$f":"'Case 5 - AP'!T48 + 'Case 5 - Drawdown'!U48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39136.573378138411},{"$f":"'Case 5 - AP'!U48 + 'Case 5 - Drawdown'!V48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39226.443576629063},{"$f":"'Case 5 - AP'!V48 + 'Case 5 - Drawdown'!W48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40378.530611936556},{"$f":"'Case 5 - AP'!W48 + 'Case 5 - Drawdown'!X48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39419.166252028299},{"$f":"'Case 5 - AP'!X48 + 'Case 5 - Drawdown'!Y48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40129.986749500997},{"$f":"'Case 5 - AP'!Y48 + 'Case 5 - Drawdown'!Z48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38965.1566841163},{"$f":"'Case 5 - AP'!Z48 + 'Case 5 - Drawdown'!AA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39151.927088156168},{"$f":"'Case 5 - AP'!AA48 + 'Case 5 - Drawdown'!AB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38788.358188651495},{"$f":"'Case 5 - AP'!AB48 + 'Case 5 - Drawdown'!AC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39383.204227929149},{"$f":"'Case 5 - AP'!AC48 + 'Case 5 - Drawdown'!AD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38393.304121105415},{"$f":"'Case 5 - AP'!AD48 + 'Case 5 - Drawdown'!AE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38536.154959282852},{"$f":"'Case 5 - AP'!AE48 + 'Case 5 - Drawdown'!AF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38849.249508581801},{"$f":"'Case 5 - AP'!AF48 + 'Case 5 - Drawdown'!AG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39247.06731640509},{"$f":"'Case 5 - AP'!AG48 + 'Case 5 - Drawdown'!AH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39207.799471170976},{"$f":"'Case 5 - AP'!AH48 + 'Case 5 - Drawdown'!AI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39081.191810539443},{"$f":"'Case 5 - AP'!AI48 + 'Case 5 - Drawdown'!AJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39421.862140207581},{"$f":"'Case 5 - AP'!AJ48 + 'Case 5 - Drawdown'!AK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40026.105806268388},{"$f":"'Case 5 - AP'!AK48 + 'Case 5 - Drawdown'!AL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38754.976002938434},{"$f":"'Case 5 - AP'!AL48 + 'Case 5 - Drawdown'!AM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39504.812085780948},{"$f":"'Case 5 - AP'!AM48 + 'Case 5 - Drawdown'!AN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39948.935107593192},{"$f":"'Case 5 - AP'!AN48 + 'Case 5 - Drawdown'!AO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38943.125547554933},{"$f":"'Case 5 - AP'!AO48 + 'Case 5 - Drawdown'!AP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38378.306527343855},{"$f":"'Case 5 - AP'!AP48 + 'Case 5 - Drawdown'!AQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39239.809464179561},{"$f":"'Case 5 - AP'!AQ48 + 'Case 5 - Drawdown'!AR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39470.509335966359},{"$f":"'Case 5 - AP'!AR48 + 'Case 5 - Drawdown'!AS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38825.592993644299},{"$f":"'Case 5 - AP'!AS48 + 'Case 5 - Drawdown'!AT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38867.612818186724},{"$f":"'Case 5 - AP'!AT48 + 'Case 5 - Drawdown'!AU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39936.050705690897},{"$f":"'Case 5 - AP'!AU48 + 'Case 5 - Drawdown'!AV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39114.094617798808},{"$f":"'Case 5 - AP'!AV48 + 'Case 5 - Drawdown'!AW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39324.946522381142},{"$f":"'Case 5 - AP'!AW48 + 'Case 5 - Drawdown'!AX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38657.63626983959},{"$f":"'Case 5 - AP'!AX48 + 'Case 5 - Drawdown'!AY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40452.663509287449},{"$f":"'Case 5 - AP'!AY48 + 'Case 5 - Drawdown'!AZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38631.795126983212},{"$f":"'Case 5 - AP'!AZ48 + 'Case 5 - Drawdown'!BA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41113.137647962911},{"$f":"'Case 5 - AP'!BA48 + 'Case 5 - Drawdown'!BB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39238.274664882716},{"$f":"'Case 5 - AP'!BB48 + 'Case 5 - Drawdown'!BC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38679.558604976206},{"$f":"'Case 5 - AP'!BC48 + 'Case 5 - Drawdown'!BD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39148.481235337342},{"$f":"'Case 5 - AP'!BD48 + 'Case 5 - Drawdown'!BE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39237.696212291004},{"$f":"'Case 5 - AP'!BE48 + 'Case 5 - Drawdown'!BF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38306.618060093257},{"$f":"'Case 5 - AP'!BF48 + 'Case 5 - Drawdown'!BG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39330.434419977173},{"$f":"'Case 5 - AP'!BG48 + 'Case 5 - Drawdown'!BH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38420.276291859962},{"$f":"'Case 5 - AP'!BH48 + 'Case 5 - Drawdown'!BI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38861.940561677708},{"$f":"'Case 5 - AP'!BI48 + 'Case 5 - Drawdown'!BJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39017.803360364924},{"$f":"'Case 5 - AP'!BJ48 + 'Case 5 - Drawdown'!BK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39427.245490055109},{"$f":"'Case 5 - AP'!BK48 + 'Case 5 - Drawdown'!BL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39460.30862824947},{"$f":"'Case 5 - AP'!BL48 + 'Case 5 - Drawdown'!BM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38546.8413838493},{"$f":"'Case 5 - AP'!BM48 + 'Case 5 - Drawdown'!BN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38783.67287122304},{"$f":"'Case 5 - AP'!BN48 + 'Case 5 - Drawdown'!BO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38538.747559964293},{"$f":"'Case 5 - AP'!BO48 + 'Case 5 - Drawdown'!BP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38820.697390685775},{"$f":"'Case 5 - AP'!BP48 + 'Case 5 - Drawdown'!BQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39928.024077765775},{"$f":"'Case 5 - AP'!BQ48 + 'Case 5 - Drawdown'!BR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39548.289101235976},{"$f":"'Case 5 - AP'!BR48 + 'Case 5 - Drawdown'!BS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38856.289612649874},{"$f":"'Case 5 - AP'!BS48 + 'Case 5 - Drawdown'!BT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38283.16343141011},{"$f":"'Case 5 - AP'!BT48 + 'Case 5 - Drawdown'!BU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38945.133030850462},{"$f":"'Case 5 - AP'!BU48 + 'Case 5 - Drawdown'!BV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38726.244032359973},{"$f":"'Case 5 - AP'!BV48 + 'Case 5 - Drawdown'!BW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38458.800744218417},{"$f":"'Case 5 - AP'!BW48 + 'Case 5 - Drawdown'!BX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38984.918648644161},{"$f":"'Case 5 - AP'!BX48 + 'Case 5 - Drawdown'!BY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39018.602938304044},{"$f":"'Case 5 - AP'!BY48 + 'Case 5 - Drawdown'!BZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40044.835737007612},{"$f":"'Case 5 - AP'!BZ48 + 'Case 5 - Drawdown'!CA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39825.520649038852},{"$f":"'Case 5 - AP'!CA48 + 'Case 5 - Drawdown'!CB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39291.972410907139},{"$f":"'Case 5 - AP'!CB48 + 'Case 5 - Drawdown'!CC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39396.786389951085},{"$f":"'Case 5 - AP'!CC48 + 'Case 5 - Drawdown'!CD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38656.328014099126},{"$f":"'Case 5 - AP'!CD48 + 'Case 5 - Drawdown'!CE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41098.20531011586},{"$f":"'Case 5 - AP'!CE48 + 'Case 5 - Drawdown'!CF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38639.414737817962},{"$f":"'Case 5 - AP'!CF48 + 'Case 5 - Drawdown'!CG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38824.685618138516},{"$f":"'Case 5 - AP'!CG48 + 'Case 5 - Drawdown'!CH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39877.629072200798},{"$f":"'Case 5 - AP'!CH48 + 'Case 5 - Drawdown'!CI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39771.768633148429},{"$f":"'Case 5 - AP'!CI48 + 'Case 5 - Drawdown'!CJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40315.71459737391},{"$f":"'Case 5 - AP'!CJ48 + 'Case 5 - Drawdown'!CK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39669.57632387722},{"$f":"'Case 5 - AP'!CK48 + 'Case 5 - Drawdown'!CL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39285.856843313755},{"$f":"'Case 5 - AP'!CL48 + 'Case 5 - Drawdown'!CM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38851.30341426449},{"$f":"'Case 5 - AP'!CM48 + 'Case 5 - Drawdown'!CN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38595.738035721268},{"$f":"'Case 5 - AP'!CN48 + 'Case 5 - Drawdown'!CO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39560.738080408046},{"$f":"'Case 5 - AP'!CO48 + 'Case 5 - Drawdown'!CP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38952.642679041295},{"$f":"'Case 5 - AP'!CP48 + 'Case 5 - Drawdown'!CQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39278.094737923187},{"$f":"'Case 5 - AP'!CQ48 + 'Case 5 - Drawdown'!CR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38457.165456778021},{"$f":"'Case 5 - AP'!CR48 + 'Case 5 - Drawdown'!CS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39354.621399929179},{"$f":"'Case 5 - AP'!CS48 + 'Case 5 - Drawdown'!CT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39538.590346674406},{"$f":"'Case 5 - AP'!CT48 + 'Case 5 - Drawdown'!CU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40106.180908926093},{"$f":"'Case 5 - AP'!CU48 + 'Case 5 - Drawdown'!CV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38780.29287154488},{"$f":"'Case 5 - AP'!CV48 + 'Case 5 - Drawdown'!CW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39685.785112233534},{"$f":"'Case 5 - AP'!CW48 + 'Case 5 - Drawdown'!CX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41458.344986361219},{"$f":"'Case 5 - AP'!CX48 + 'Case 5 - Drawdown'!CY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39055.393516777665},{"$f":"'Case 5 - AP'!CY48 + 'Case 5 - Drawdown'!CZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39754.951293779159},{"$f":"'Case 5 - AP'!CZ48 + 'Case 5 - Drawdown'!DA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38479.958584230364},{"$f":"'Case 5 - AP'!DA48 + 'Case 5 - Drawdown'!DB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40452.174430402243},{"$f":"'Case 5 - AP'!DB48 + 'Case 5 - Drawdown'!DC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39673.350694580513},{"$f":"'Case 5 - AP'!DC48 + 'Case 5 - Drawdown'!DD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38344.834236113566},{"$f":"'Case 5 - AP'!DD48 + 'Case 5 - Drawdown'!DE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38570.561753637914},{"$f":"'Case 5 - AP'!DE48 + 'Case 5 - Drawdown'!DF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39038.858166520869},{"$f":"'Case 5 - AP'!DF48 + 'Case 5 - Drawdown'!DG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39577.17422805923},{"$f":"'Case 5 - AP'!DG48 + 'Case 5 - Drawdown'!DH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38994.409939419194},{"$f":"'Case 5 - AP'!DH48 + 'Case 5 - Drawdown'!DI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38919.526555217853},{"$f":"'Case 5 - AP'!DI48 + 'Case 5 - Drawdown'!DJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39074.508009795376},{"$f":"'Case 5 - AP'!DJ48 + 'Case 5 - Drawdown'!DK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40387.923581469338},{"$f":"'Case 5 - AP'!DK48 + 'Case 5 - Drawdown'!DL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39627.923846843827},{"$f":"'Case 5 - AP'!DL48 + 'Case 5 - Drawdown'!DM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39061.068452528198},{"$f":"'Case 5 - AP'!DM48 + 'Case 5 - Drawdown'!DN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39073.920048424043},{"$f":"'Case 5 - AP'!DN48 + 'Case 5 - Drawdown'!DO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39305.42073581677},{"$f":"'Case 5 - AP'!DO48 + 'Case 5 - Drawdown'!DP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38605.009137482702},{"$f":"'Case 5 - AP'!DP48 + 'Case 5 - Drawdown'!DQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38868.947970686437},{"$f":"'Case 5 - AP'!DQ48 + 'Case 5 - Drawdown'!DR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":44653.789350281877},{"$f":"'Case 5 - AP'!DR48 + 'Case 5 - Drawdown'!DS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39396.722466394844},{"$f":"'Case 5 - AP'!DS48 + 'Case 5 - Drawdown'!DT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":42990.602645015686},{"$f":"'Case 5 - AP'!DT48 + 'Case 5 - Drawdown'!DU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38832.890992589513},{"$f":"'Case 5 - AP'!DU48 + 'Case 5 - Drawdown'!DV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39101.263767153869},{"$f":"'Case 5 - AP'!DV48 + 'Case 5 - Drawdown'!DW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40048.912226184053},{"$f":"'Case 5 - AP'!DW48 + 'Case 5 - Drawdown'!DX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39025.893280720913},{"$f":"'Case 5 - AP'!DX48 + 'Case 5 - Drawdown'!DY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38717.65074040099},{"$f":"'Case 5 - AP'!DY48 + 'Case 5 - Drawdown'!DZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38740.251186393725},{"$f":"'Case 5 - AP'!DZ48 + 'Case 5 - Drawdown'!EA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38622.172308376219},{"$f":"'Case 5 - AP'!EA48 + 'Case 5 - Drawdown'!EB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39142.189916409683},{"$f":"'Case 5 - AP'!EB48 + 'Case 5 - Drawdown'!EC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38918.094352782733},{"$f":"'Case 5 - AP'!EC48 + 'Case 5 - Drawdown'!ED48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40155.425701464337},{"$f":"'Case 5 - AP'!ED48 + 'Case 5 - Drawdown'!EE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39270.474834458837},{"$f":"'Case 5 - AP'!EE48 + 'Case 5 - Drawdown'!EF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39035.70731003923},{"$f":"'Case 5 - AP'!EF48 + 'Case 5 - Drawdown'!EG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39130.700134089318},{"$f":"'Case 5 - AP'!EG48 + 'Case 5 - Drawdown'!EH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40623.910406410694},{"$f":"'Case 5 - AP'!EH48 + 'Case 5 - Drawdown'!EI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38754.432548592071},{"$f":"'Case 5 - AP'!EI48 + 'Case 5 - Drawdown'!EJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38565.770414748535},{"$f":"'Case 5 - AP'!EJ48 + 'Case 5 - Drawdown'!EK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39240.999062320167},{"$f":"'Case 5 - AP'!EK48 + 'Case 5 - Drawdown'!EL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38762.737973731251},{"$f":"'Case 5 - AP'!EL48 + 'Case 5 - Drawdown'!EM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38426.874961512964},{"$f":"'Case 5 - AP'!EM48 + 'Case 5 - Drawdown'!EN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38763.370966614326},{"$f":"'Case 5 - AP'!EN48 + 'Case 5 - Drawdown'!EO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39054.465970971556},{"$f":"'Case 5 - AP'!EO48 + 'Case 5 - Drawdown'!EP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":43940.170397879665},{"$f":"'Case 5 - AP'!EP48 + 'Case 5 - Drawdown'!EQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39148.733894782636},{"$f":"'Case 5 - AP'!EQ48 + 'Case 5 - Drawdown'!ER48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40442.895172742574},{"$f":"'Case 5 - AP'!ER48 + 'Case 5 - Drawdown'!ES48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39265.955776040981},{"$f":"'Case 5 - AP'!ES48 + 'Case 5 - Drawdown'!ET48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39145.895795409},{"$f":"'Case 5 - AP'!ET48 + 'Case 5 - Drawdown'!EU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40333.47808145926},{"$f":"'Case 5 - AP'!EU48 + 'Case 5 - Drawdown'!EV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40677.01670794993},{"$f":"'Case 5 - AP'!EV48 + 'Case 5 - Drawdown'!EW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39499.734318405099},{"$f":"'Case 5 - AP'!EW48 + 'Case 5 - Drawdown'!EX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38389.265447973026},{"$f":"'Case 5 - AP'!EX48 + 'Case 5 - Drawdown'!EY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40321.957110872012},{"$f":"'Case 5 - AP'!EY48 + 'Case 5 - Drawdown'!EZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38576.307790450228},{"$f":"'Case 5 - AP'!EZ48 + 'Case 5 - Drawdown'!FA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38967.492270955772},{"$f":"'Case 5 - AP'!FA48 + 'Case 5 - Drawdown'!FB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39417.21459869275},{"$f":"'Case 5 - AP'!FB48 + 'Case 5 - Drawdown'!FC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39522.124267485626},{"$f":"'Case 5 - AP'!FC48 + 'Case 5 - Drawdown'!FD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38650.254467173188},{"$f":"'Case 5 - AP'!FD48 + 'Case 5 - Drawdown'!FE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39163.689486987329},{"$f":"'Case 5 - AP'!FE48 + 'Case 5 - Drawdown'!FF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38649.302033555025},{"$f":"'Case 5 - AP'!FF48 + 'Case 5 - Drawdown'!FG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38798.787711110708},{"$f":"'Case 5 - AP'!FG48 + 'Case 5 - Drawdown'!FH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38480.913431080327},{"$f":"'Case 5 - AP'!FH48 + 'Case 5 - Drawdown'!FI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39146.196396003194},{"$f":"'Case 5 - AP'!FI48 + 'Case 5 - Drawdown'!FJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38961.971356093876},{"$f":"'Case 5 - AP'!FJ48 + 'Case 5 - Drawdown'!FK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39336.073656602355},{"$f":"'Case 5 - AP'!FK48 + 'Case 5 - Drawdown'!FL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38825.517796812244},{"$f":"'Case 5 - AP'!FL48 + 'Case 5 - Drawdown'!FM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38860.011523532026},{"$f":"'Case 5 - AP'!FM48 + 'Case 5 - Drawdown'!FN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41073.084693234297},{"$f":"'Case 5 - AP'!FN48 + 'Case 5 - Drawdown'!FO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39265.430751468171},{"$f":"'Case 5 - AP'!FO48 + 'Case 5 - Drawdown'!FP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38882.052747689057},{"$f":"'Case 5 - AP'!FP48 + 'Case 5 - Drawdown'!FQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39397.083534621095},{"$f":"'Case 5 - AP'!FQ48 + 'Case 5 - Drawdown'!FR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40697.3223608923},{"$f":"'Case 5 - AP'!FR48 + 'Case 5 - Drawdown'!FS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38944.726117087703},{"$f":"'Case 5 - AP'!FS48 + 'Case 5 - Drawdown'!FT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38720.622922422532},{"$f":"'Case 5 - AP'!FT48 + 'Case 5 - Drawdown'!FU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39213.855283584591},{"$f":"'Case 5 - AP'!FU48 + 'Case 5 - Drawdown'!FV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39245.63478973235},{"$f":"'Case 5 - AP'!FV48 + 'Case 5 - Drawdown'!FW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39049.319249067485},{"$f":"'Case 5 - AP'!FW48 + 'Case 5 - Drawdown'!FX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38819.349540655843},{"$f":"'Case 5 - AP'!FX48 + 'Case 5 - Drawdown'!FY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39232.330943158951},{"$f":"'Case 5 - AP'!FY48 + 'Case 5 - Drawdown'!FZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40058.054627884718},{"$f":"'Case 5 - AP'!FZ48 + 'Case 5 - Drawdown'!GA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38873.270006869643},{"$f":"'Case 5 - AP'!GA48 + 'Case 5 - Drawdown'!GB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38416.859243765342},{"$f":"'Case 5 - AP'!GB48 + 'Case 5 - Drawdown'!GC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40988.770942041316},{"$f":"'Case 5 - AP'!GC48 + 'Case 5 - Drawdown'!GD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39298.325141685178},{"$f":"'Case 5 - AP'!GD48 + 'Case 5 - Drawdown'!GE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41644.053083805571},{"$f":"'Case 5 - AP'!GE48 + 'Case 5 - Drawdown'!GF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38934.801846496412},{"$f":"'Case 5 - AP'!GF48 + 'Case 5 - Drawdown'!GG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39066.382119694434},{"$f":"'Case 5 - AP'!GG48 + 'Case 5 - Drawdown'!GH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39386.879527971709},{"$f":"'Case 5 - AP'!GH48 + 'Case 5 - Drawdown'!GI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38763.033156714504},{"$f":"'Case 5 - AP'!GI48 + 'Case 5 - Drawdown'!GJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39245.257025554369},{"$f":"'Case 5 - AP'!GJ48 + 'Case 5 - Drawdown'!GK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39172.903595976051},{"$f":"'Case 5 - AP'!GK48 + 'Case 5 - Drawdown'!GL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39021.327382325057},{"$f":"'Case 5 - AP'!GL48 + 'Case 5 - Drawdown'!GM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39009.868389616036},{"$f":"'Case 5 - AP'!GM48 + 'Case 5 - Drawdown'!GN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39585.430758050679},{"$f":"'Case 5 - AP'!GN48 + 'Case 5 - Drawdown'!GO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38480.770835773765},{"$f":"'Case 5 - AP'!GO48 + 'Case 5 - Drawdown'!GP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39769.87412758838},{"$f":"'Case 5 - AP'!GP48 + 'Case 5 - Drawdown'!GQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40589.297582841828},{"$f":"'Case 5 - AP'!GQ48 + 'Case 5 - Drawdown'!GR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38790.896993836184},{"$f":"'Case 5 - AP'!GR48 + 'Case 5 - Drawdown'!GS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38904.371758466048},{"$f":"'Case 5 - AP'!GS48 + 'Case 5 - Drawdown'!GT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39591.151230768868},{"$f":"'Case 5 - AP'!GT48 + 'Case 5 - Drawdown'!GU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38571.10249909047},{"$f":"'Case 5 - AP'!GU48 + 'Case 5 - Drawdown'!GV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39111.959145719316},{"$f":"'Case 5 - AP'!GV48 + 'Case 5 - Drawdown'!GW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38973.270370682687},{"$f":"'Case 5 - AP'!GW48 + 'Case 5 - Drawdown'!GX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38938.192208159744},{"$f":"'Case 5 - AP'!GX48 + 'Case 5 - Drawdown'!GY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40868.039705379895},{"$f":"'Case 5 - AP'!GY48 + 'Case 5 - Drawdown'!GZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39302.186679832812},{"$f":"'Case 5 - AP'!GZ48 + 'Case 5 - Drawdown'!HA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41889.639853846311},{"$f":"'Case 5 - AP'!HA48 + 'Case 5 - Drawdown'!HB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39378.614044728878},{"$f":"'Case 5 - AP'!HB48 + 'Case 5 - Drawdown'!HC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39296.284185735116},{"$f":"'Case 5 - AP'!HC48 + 'Case 5 - Drawdown'!HD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39744.414068325452},{"$f":"'Case 5 - AP'!HD48 + 'Case 5 - Drawdown'!HE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39098.142840768269},{"$f":"'Case 5 - AP'!HE48 + 'Case 5 - Drawdown'!HF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39317.93350914184},{"$f":"'Case 5 - AP'!HF48 + 'Case 5 - Drawdown'!HG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39447.837661122423},{"$f":"'Case 5 - AP'!HG48 + 'Case 5 - Drawdown'!HH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38798.857682864968},{"$f":"'Case 5 - AP'!HH48 + 'Case 5 - Drawdown'!HI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39024.750760265015},{"$f":"'Case 5 - AP'!HI48 + 'Case 5 - Drawdown'!HJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39147.975774212362},{"$f":"'Case 5 - AP'!HJ48 + 'Case 5 - Drawdown'!HK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41445.400708102403},{"$f":"'Case 5 - AP'!HK48 + 'Case 5 - Drawdown'!HL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40352.491472490728},{"$f":"'Case 5 - AP'!HL48 + 'Case 5 - Drawdown'!HM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39176.568952671405},{"$f":"'Case 5 - AP'!HM48 + 'Case 5 - Drawdown'!HN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39828.611314326627},{"$f":"'Case 5 - AP'!HN48 + 'Case 5 - Drawdown'!HO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39179.758176150281},{"$f":"'Case 5 - AP'!HO48 + 'Case 5 - Drawdown'!HP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39149.535110340439},{"$f":"'Case 5 - AP'!HP48 + 'Case 5 - Drawdown'!HQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39486.46305492807},{"$f":"'Case 5 - AP'!HQ48 + 'Case 5 - Drawdown'!HR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39104.429592464556},{"$f":"'Case 5 - AP'!HR48 + 'Case 5 - Drawdown'!HS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39033.019515491629},{"$f":"'Case 5 - AP'!HS48 + 'Case 5 - Drawdown'!HT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38680.816689577172},{"$f":"'Case 5 - AP'!HT48 + 'Case 5 - Drawdown'!HU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39063.82641135453},{"$f":"'Case 5 - AP'!HU48 + 'Case 5 - Drawdown'!HV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38824.528442118419},{"$f":"'Case 5 - AP'!HV48 + 'Case 5 - Drawdown'!HW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39020.814140455623},{"$f":"'Case 5 - AP'!HW48 + 'Case 5 - Drawdown'!HX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38730.528322288148},{"$f":"'Case 5 - AP'!HX48 + 'Case 5 - Drawdown'!HY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39216.331406714511},{"$f":"'Case 5 - AP'!HY48 + 'Case 5 - Drawdown'!HZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40361.088306421239},{"$f":"'Case 5 - AP'!HZ48 + 'Case 5 - Drawdown'!IA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41470.748979950469},{"$f":"'Case 5 - AP'!IA48 + 'Case 5 - Drawdown'!IB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39027.494486344134},{"$f":"'Case 5 - AP'!IB48 + 'Case 5 - Drawdown'!IC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39648.514112293138},{"$f":"'Case 5 - AP'!IC48 + 'Case 5 - Drawdown'!ID48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39469.28938520496},{"$f":"'Case 5 - AP'!ID48 + 'Case 5 - Drawdown'!IE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39263.509877286451},{"$f":"'Case 5 - AP'!IE48 + 'Case 5 - Drawdown'!IF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38761.835472943094},{"$f":"'Case 5 - AP'!IF48 + 'Case 5 - Drawdown'!IG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38434.414957374058},{"$f":"'Case 5 - AP'!IG48 + 'Case 5 - Drawdown'!IH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40982.23895156497},{"$f":"'Case 5 - AP'!IH48 + 'Case 5 - Drawdown'!II48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39926.291338501906},{"$f":"'Case 5 - AP'!II48 + 'Case 5 - Drawdown'!IJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39085.693544976399},{"$f":"'Case 5 - AP'!IJ48 + 'Case 5 - Drawdown'!IK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39171.66678399354},{"$f":"'Case 5 - AP'!IK48 + 'Case 5 - Drawdown'!IL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38753.457752168586},{"$f":"'Case 5 - AP'!IL48 + 'Case 5 - Drawdown'!IM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39114.256664770081},{"$f":"'Case 5 - AP'!IM48 + 'Case 5 - Drawdown'!IN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38823.444465051041},{"$f":"'Case 5 - AP'!IN48 + 'Case 5 - Drawdown'!IO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38955.643668710109},{"$f":"'Case 5 - AP'!IO48 + 'Case 5 - Drawdown'!IP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39035.551985133381},{"$f":"'Case 5 - AP'!IP48 + 'Case 5 - Drawdown'!IQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39360.350808401177},{"$f":"'Case 5 - AP'!IQ48 + 'Case 5 - Drawdown'!IR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38719.62956637131},{"$f":"'Case 5 - AP'!IR48 + 'Case 5 - Drawdown'!IS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39278.021904870788},{"$f":"'Case 5 - AP'!IS48 + 'Case 5 - Drawdown'!IT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39813.94165030685},{"$f":"'Case 5 - AP'!IT48 + 'Case 5 - Drawdown'!IU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40795.15525813993},{"$f":"'Case 5 - AP'!IU48 + 'Case 5 - Drawdown'!IV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39696.224603605995},{"$f":"'Case 5 - AP'!IV48 + 'Case 5 - Drawdown'!IW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38790.729652390306},{"$f":"'Case 5 - AP'!IW48 + 'Case 5 - Drawdown'!IX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39625.314479198802},{"$f":"'Case 5 - AP'!IX48 + 'Case 5 - Drawdown'!IY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39441.628434367667},{"$f":"'Case 5 - AP'!IY48 + 'Case 5 - Drawdown'!IZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38684.856849462325},{"$f":"'Case 5 - AP'!IZ48 + 'Case 5 - Drawdown'!JA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39139.81614546357},{"$f":"'Case 5 - AP'!JA48 + 'Case 5 - Drawdown'!JB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38682.868098748993},{"$f":"'Case 5 - AP'!JB48 + 'Case 5 - Drawdown'!JC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39611.956477620028},{"$f":"'Case 5 - AP'!JC48 + 'Case 5 - Drawdown'!JD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38521.045820485429},{"$f":"'Case 5 - AP'!JD48 + 'Case 5 - Drawdown'!JE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39301.044920467517},{"$f":"'Case 5 - AP'!JE48 + 'Case 5 - Drawdown'!JF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38487.3769192326},{"$f":"'Case 5 - AP'!JF48 + 'Case 5 - Drawdown'!JG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39560.567754108612},{"$f":"'Case 5 - AP'!JG48 + 'Case 5 - Drawdown'!JH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39301.191085561702},{"$f":"'Case 5 - AP'!JH48 + 'Case 5 - Drawdown'!JI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38970.154677188126},{"$f":"'Case 5 - AP'!JI48 + 'Case 5 - Drawdown'!JJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39248.175942433256},{"$f":"'Case 5 - AP'!JJ48 + 'Case 5 - Drawdown'!JK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40855.970557939938},{"$f":"'Case 5 - AP'!JK48 + 'Case 5 - Drawdown'!JL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38584.438613266611},{"$f":"'Case 5 - AP'!JL48 + 'Case 5 - Drawdown'!JM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39310.999834946939},{"$f":"'Case 5 - AP'!JM48 + 'Case 5 - Drawdown'!JN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39619.950090954379},{"$f":"'Case 5 - AP'!JN48 + 'Case 5 - Drawdown'!JO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39540.403011584785},{"$f":"'Case 5 - AP'!JO48 + 'Case 5 - Drawdown'!JP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39334.744908627516},{"$f":"'Case 5 - AP'!JP48 + 'Case 5 - Drawdown'!JQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39553.239268153535},{"$f":"'Case 5 - AP'!JQ48 + 'Case 5 - Drawdown'!JR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38659.505209951501},{"$f":"'Case 5 - AP'!JR48 + 'Case 5 - Drawdown'!JS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39145.132738163913},{"$f":"'Case 5 - AP'!JS48 + 'Case 5 - Drawdown'!JT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39892.761258557308},{"$f":"'Case 5 - AP'!JT48 + 'Case 5 - Drawdown'!JU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39070.07875310009},{"$f":"'Case 5 - AP'!JU48 + 'Case 5 - Drawdown'!JV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39237.774279813137},{"$f":"'Case 5 - AP'!JV48 + 'Case 5 - Drawdown'!JW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39357.591131858135},{"$f":"'Case 5 - AP'!JW48 + 'Case 5 - Drawdown'!JX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38909.564603510662},{"$f":"'Case 5 - AP'!JX48 + 'Case 5 - Drawdown'!JY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38489.872802223079},{"$f":"'Case 5 - AP'!JY48 + 'Case 5 - Drawdown'!JZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39532.274313020025},{"$f":"'Case 5 - AP'!JZ48 + 'Case 5 - Drawdown'!KA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39157.061982254185},{"$f":"'Case 5 - AP'!KA48 + 'Case 5 - Drawdown'!KB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38564.423150703224},{"$f":"'Case 5 - AP'!KB48 + 'Case 5 - Drawdown'!KC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38871.638801588648},{"$f":"'Case 5 - AP'!KC48 + 'Case 5 - Drawdown'!KD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40088.281839758121},{"$f":"'Case 5 - AP'!KD48 + 'Case 5 - Drawdown'!KE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39810.421376973463},{"$f":"'Case 5 - AP'!KE48 + 'Case 5 - Drawdown'!KF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38717.810770066884},{"$f":"'Case 5 - AP'!KF48 + 'Case 5 - Drawdown'!KG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38789.396751338951},{"$f":"'Case 5 - AP'!KG48 + 'Case 5 - Drawdown'!KH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41435.967712985643},{"$f":"'Case 5 - AP'!KH48 + 'Case 5 - Drawdown'!KI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39570.454809291834},{"$f":"'Case 5 - AP'!KI48 + 'Case 5 - Drawdown'!KJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38918.572595902559},{"$f":"'Case 5 - AP'!KJ48 + 'Case 5 - Drawdown'!KK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39236.111021609991},{"$f":"'Case 5 - AP'!KK48 + 'Case 5 - Drawdown'!KL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38729.412625963043},{"$f":"'Case 5 - AP'!KL48 + 'Case 5 - Drawdown'!KM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41014.465076697925},{"$f":"'Case 5 - AP'!KM48 + 'Case 5 - Drawdown'!KN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39130.695886319008},{"$f":"'Case 5 - AP'!KN48 + 'Case 5 - Drawdown'!KO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38909.371124806639},{"$f":"'Case 5 - AP'!KO48 + 'Case 5 - Drawdown'!KP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38784.482410722092},{"$f":"'Case 5 - AP'!KP48 + 'Case 5 - Drawdown'!KQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40856.46865685466},{"$f":"'Case 5 - AP'!KQ48 + 'Case 5 - Drawdown'!KR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39166.588749902381},{"$f":"'Case 5 - AP'!KR48 + 'Case 5 - Drawdown'!KS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38410.655221913723},{"$f":"'Case 5 - AP'!KS48 + 'Case 5 - Drawdown'!KT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38705.461398210144},{"$f":"'Case 5 - AP'!KT48 + 'Case 5 - Drawdown'!KU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38846.408948508106},{"$f":"'Case 5 - AP'!KU48 + 'Case 5 - Drawdown'!KV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38683.400227698861},{"$f":"'Case 5 - AP'!KV48 + 'Case 5 - Drawdown'!KW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38854.136465588483},{"$f":"'Case 5 - AP'!KW48 + 'Case 5 - Drawdown'!KX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39342.943373782997},{"$f":"'Case 5 - AP'!KX48 + 'Case 5 - Drawdown'!KY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39288.345113303047},{"$f":"'Case 5 - AP'!KY48 + 'Case 5 - Drawdown'!KZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40729.292894105856},{"$f":"'Case 5 - AP'!KZ48 + 'Case 5 - Drawdown'!LA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39706.410097453569},{"$f":"'Case 5 - AP'!LA48 + 'Case 5 - Drawdown'!LB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38670.189353528564},{"$f":"'Case 5 - AP'!LB48 + 'Case 5 - Drawdown'!LC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38700.074233617976},{"$f":"'Case 5 - AP'!LC48 + 'Case 5 - Drawdown'!LD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38726.401679947921},{"$f":"'Case 5 - AP'!LD48 + 'Case 5 - Drawdown'!LE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40657.003877185962},{"$f":"'Case 5 - AP'!LE48 + 'Case 5 - Drawdown'!LF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40396.141155372366},{"$f":"'Case 5 - AP'!LF48 + 'Case 5 - Drawdown'!LG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40014.580662078864},{"$f":"'Case 5 - AP'!LG48 + 'Case 5 - Drawdown'!LH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39497.999805796222},{"$f":"'Case 5 - AP'!LH48 + 'Case 5 - Drawdown'!LI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38583.324292072655},{"$f":"'Case 5 - AP'!LI48 + 'Case 5 - Drawdown'!LJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39101.512835067966},{"$f":"'Case 5 - AP'!LJ48 + 'Case 5 - Drawdown'!LK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38845.399253029267},{"$f":"'Case 5 - AP'!LK48 + 'Case 5 - Drawdown'!LL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39587.202240726387},{"$f":"'Case 5 - AP'!LL48 + 'Case 5 - Drawdown'!LM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39331.931983546921},{"$f":"'Case 5 - AP'!LM48 + 'Case 5 - Drawdown'!LN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40185.326502688658},{"$f":"'Case 5 - AP'!LN48 + 'Case 5 - Drawdown'!LO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38811.021726306739},{"$f":"'Case 5 - AP'!LO48 + 'Case 5 - Drawdown'!LP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38562.749083742645},{"$f":"'Case 5 - AP'!LP48 + 'Case 5 - Drawdown'!LQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38646.445013451186},{"$f":"'Case 5 - AP'!LQ48 + 'Case 5 - Drawdown'!LR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38838.342852435278},{"$f":"'Case 5 - AP'!LR48 + 'Case 5 - Drawdown'!LS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39438.995023985553},{"$f":"'Case 5 - AP'!LS48 + 'Case 5 - Drawdown'!LT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38932.07810296239},{"$f":"'Case 5 - AP'!LT48 + 'Case 5 - Drawdown'!LU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40090.161182272612},{"$f":"'Case 5 - AP'!LU48 + 'Case 5 - Drawdown'!LV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38636.900537551555},{"$f":"'Case 5 - AP'!LV48 + 'Case 5 - Drawdown'!LW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40097.86768128859},{"$f":"'Case 5 - AP'!LW48 + 'Case 5 - Drawdown'!LX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38992.070837741012},{"$f":"'Case 5 - AP'!LX48 + 'Case 5 - Drawdown'!LY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40449.333033746349},{"$f":"'Case 5 - AP'!LY48 + 'Case 5 - Drawdown'!LZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39403.374635650325},{"$f":"'Case 5 - AP'!LZ48 + 'Case 5 - Drawdown'!MA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38659.832856275883},{"$f":"'Case 5 - AP'!MA48 + 'Case 5 - Drawdown'!MB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39387.252710876113},{"$f":"'Case 5 - AP'!MB48 + 'Case 5 - Drawdown'!MC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38472.77673340209},{"$f":"'Case 5 - AP'!MC48 + 'Case 5 - Drawdown'!MD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39001.385112635973},{"$f":"'Case 5 - AP'!MD48 + 'Case 5 - Drawdown'!ME48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38746.116423906875},{"$f":"'Case 5 - AP'!ME48 + 'Case 5 - Drawdown'!MF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40447.046047375465},{"$f":"'Case 5 - AP'!MF48 + 'Case 5 - Drawdown'!MG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39392.819371949292},{"$f":"'Case 5 - AP'!MG48 + 'Case 5 - Drawdown'!MH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38407.098291042392},{"$f":"'Case 5 - AP'!MH48 + 'Case 5 - Drawdown'!MI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39380.621858280814},{"$f":"'Case 5 - AP'!MI48 + 'Case 5 - Drawdown'!MJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38707.613936663336},{"$f":"'Case 5 - AP'!MJ48 + 'Case 5 - Drawdown'!MK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39403.122676398845},{"$f":"'Case 5 - AP'!MK48 + 'Case 5 - Drawdown'!ML48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38934.01720363964},{"$f":"'Case 5 - AP'!ML48 + 'Case 5 - Drawdown'!MM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39015.248882971384},{"$f":"'Case 5 - AP'!MM48 + 'Case 5 - Drawdown'!MN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38740.650542873598},{"$f":"'Case 5 - AP'!MN48 + 'Case 5 - Drawdown'!MO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39199.882573262774},{"$f":"'Case 5 - AP'!MO48 + 'Case 5 - Drawdown'!MP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39791.758709056347},{"$f":"'Case 5 - AP'!MP48 + 'Case 5 - Drawdown'!MQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39816.356199256443},{"$f":"'Case 5 - AP'!MQ48 + 'Case 5 - Drawdown'!MR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38850.368744261024},{"$f":"'Case 5 - AP'!MR48 + 'Case 5 - Drawdown'!MS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39814.075123200644},{"$f":"'Case 5 - AP'!MS48 + 'Case 5 - Drawdown'!MT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39191.477785931042},{"$f":"'Case 5 - AP'!MT48 + 'Case 5 - Drawdown'!MU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38743.930965995081},{"$f":"'Case 5 - AP'!MU48 + 'Case 5 - Drawdown'!MV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40464.999205252709},{"$f":"'Case 5 - AP'!MV48 + 'Case 5 - Drawdown'!MW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38740.222276199936},{"$f":"'Case 5 - AP'!MW48 + 'Case 5 - Drawdown'!MX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39229.868426007815},{"$f":"'Case 5 - AP'!MX48 + 'Case 5 - Drawdown'!MY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39701.100671644846},{"$f":"'Case 5 - AP'!MY48 + 'Case 5 - Drawdown'!MZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39154.524900508695},{"$f":"'Case 5 - AP'!MZ48 + 'Case 5 - Drawdown'!NA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39000.670547493719},{"$f":"'Case 5 - AP'!NA48 + 'Case 5 - Drawdown'!NB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40358.44953147386},{"$f":"'Case 5 - AP'!NB48 + 'Case 5 - Drawdown'!NC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39451.851395331752},{"$f":"'Case 5 - AP'!NC48 + 'Case 5 - Drawdown'!ND48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39044.50961600423},{"$f":"'Case 5 - AP'!ND48 + 'Case 5 - Drawdown'!NE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40066.503579569136},{"$f":"'Case 5 - AP'!NE48 + 'Case 5 - Drawdown'!NF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38969.424283941298},{"$f":"'Case 5 - AP'!NF48 + 'Case 5 - Drawdown'!NG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40361.699087325462},{"$f":"'Case 5 - AP'!NG48 + 'Case 5 - Drawdown'!NH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38716.560436241591},{"$f":"'Case 5 - AP'!NH48 + 'Case 5 - Drawdown'!NI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39272.265190689577},{"$f":"'Case 5 - AP'!NI48 + 'Case 5 - Drawdown'!NJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39277.967897027571},{"$f":"'Case 5 - AP'!NJ48 + 'Case 5 - Drawdown'!NK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40080.378668854974},{"$f":"'Case 5 - AP'!NK48 + 'Case 5 - Drawdown'!NL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39395.703711707232},{"$f":"'Case 5 - AP'!NL48 + 'Case 5 - Drawdown'!NM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38598.467053159344},{"$f":"'Case 5 - AP'!NM48 + 'Case 5 - Drawdown'!NN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40349.041804360357},{"$f":"'Case 5 - AP'!NN48 + 'Case 5 - Drawdown'!NO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38712.762282264142},{"$f":"'Case 5 - AP'!NO48 + 'Case 5 - Drawdown'!NP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39052.062379417141},{"$f":"'Case 5 - AP'!NP48 + 'Case 5 - Drawdown'!NQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38797.134979307062},{"$f":"'Case 5 - AP'!NQ48 + 'Case 5 - Drawdown'!NR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38980.920611931127},{"$f":"'Case 5 - AP'!NR48 + 'Case 5 - Drawdown'!NS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38943.0760818649},{"$f":"'Case 5 - AP'!NS48 + 'Case 5 - Drawdown'!NT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40337.59638750786},{"$f":"'Case 5 - AP'!NT48 + 'Case 5 - Drawdown'!NU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39183.909527836571},{"$f":"'Case 5 - AP'!NU48 + 'Case 5 - Drawdown'!NV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39042.375635420511},{"$f":"'Case 5 - AP'!NV48 + 'Case 5 - Drawdown'!NW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40020.316492937156},{"$f":"'Case 5 - AP'!NW48 + 'Case 5 - Drawdown'!NX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38907.707644061957},{"$f":"'Case 5 - AP'!NX48 + 'Case 5 - Drawdown'!NY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39117.46734543021},{"$f":"'Case 5 - AP'!NY48 + 'Case 5 - Drawdown'!NZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39682.034221924128},{"$f":"'Case 5 - AP'!NZ48 + 'Case 5 - Drawdown'!OA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38624.719472661425},{"$f":"'Case 5 - AP'!OA48 + 'Case 5 - Drawdown'!OB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38835.682305017697},{"$f":"'Case 5 - AP'!OB48 + 'Case 5 - Drawdown'!OC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38691.497570014355},{"$f":"'Case 5 - AP'!OC48 + 'Case 5 - Drawdown'!OD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39237.361235589982},{"$f":"'Case 5 - AP'!OD48 + 'Case 5 - Drawdown'!OE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38822.383384640983},{"$f":"'Case 5 - AP'!OE48 + 'Case 5 - Drawdown'!OF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38819.368652934572},{"$f":"'Case 5 - AP'!OF48 + 'Case 5 - Drawdown'!OG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40471.082590613922},{"$f":"'Case 5 - AP'!OG48 + 'Case 5 - Drawdown'!OH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39216.646439693825},{"$f":"'Case 5 - AP'!OH48 + 'Case 5 - Drawdown'!OI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38485.376892648681},{"$f":"'Case 5 - AP'!OI48 + 'Case 5 - Drawdown'!OJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39389.233723243335},{"$f":"'Case 5 - AP'!OJ48 + 'Case 5 - Drawdown'!OK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39146.115573274292},{"$f":"'Case 5 - AP'!OK48 + 'Case 5 - Drawdown'!OL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38641.844077795191},{"$f":"'Case 5 - AP'!OL48 + 'Case 5 - Drawdown'!OM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38593.182361585583},{"$f":"'Case 5 - AP'!OM48 + 'Case 5 - Drawdown'!ON48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38327.974528891282},{"$f":"'Case 5 - AP'!ON48 + 'Case 5 - Drawdown'!OO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39288.03149462914},{"$f":"'Case 5 - AP'!OO48 + 'Case 5 - Drawdown'!OP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38519.060920569849},{"$f":"'Case 5 - AP'!OP48 + 'Case 5 - Drawdown'!OQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40004.75388435999},{"$f":"'Case 5 - AP'!OQ48 + 'Case 5 - Drawdown'!OR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39128.435506569913},{"$f":"'Case 5 - AP'!OR48 + 'Case 5 - Drawdown'!OS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38977.540788036633},{"$f":"'Case 5 - AP'!OS48 + 'Case 5 - Drawdown'!OT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38856.58447367695},{"$f":"'Case 5 - AP'!OT48 + 'Case 5 - Drawdown'!OU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39482.604451467792},{"$f":"'Case 5 - AP'!OU48 + 'Case 5 - Drawdown'!OV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38897.997249800894},{"$f":"'Case 5 - AP'!OV48 + 'Case 5 - Drawdown'!OW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38651.55892760586},{"$f":"'Case 5 - AP'!OW48 + 'Case 5 - Drawdown'!OX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38779.505662594049},{"$f":"'Case 5 - AP'!OX48 + 'Case 5 - Drawdown'!OY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38985.947373877978},{"$f":"'Case 5 - AP'!OY48 + 'Case 5 - Drawdown'!OZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38940.80392272945},{"$f":"'Case 5 - AP'!OZ48 + 'Case 5 - Drawdown'!PA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39914.353047734025},{"$f":"'Case 5 - AP'!PA48 + 'Case 5 - Drawdown'!PB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38769.352860182174},{"$f":"'Case 5 - AP'!PB48 + 'Case 5 - Drawdown'!PC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39153.425943606104},{"$f":"'Case 5 - AP'!PC48 + 'Case 5 - Drawdown'!PD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40251.304597716451},{"$f":"'Case 5 - AP'!PD48 + 'Case 5 - Drawdown'!PE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":42055.20538360373},{"$f":"'Case 5 - AP'!PE48 + 'Case 5 - Drawdown'!PF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38731.326407111126},{"$f":"'Case 5 - AP'!PF48 + 'Case 5 - Drawdown'!PG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39512.171488626511},{"$f":"'Case 5 - AP'!PG48 + 'Case 5 - Drawdown'!PH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39052.164099551301},{"$f":"'Case 5 - AP'!PH48 + 'Case 5 - Drawdown'!PI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38749.520750297917},{"$f":"'Case 5 - AP'!PI48 + 'Case 5 - Drawdown'!PJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40150.881682646286},{"$f":"'Case 5 - AP'!PJ48 + 'Case 5 - Drawdown'!PK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39906.250483888674},{"$f":"'Case 5 - AP'!PK48 + 'Case 5 - Drawdown'!PL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39790.601708992639},{"$f":"'Case 5 - AP'!PL48 + 'Case 5 - Drawdown'!PM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39578.404207482934},{"$f":"'Case 5 - AP'!PM48 + 'Case 5 - Drawdown'!PN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38850.521784383702},{"$f":"'Case 5 - AP'!PN48 + 'Case 5 - Drawdown'!PO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39069.87711233474},{"$f":"'Case 5 - AP'!PO48 + 'Case 5 - Drawdown'!PP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40074.417045290218},{"$f":"'Case 5 - AP'!PP48 + 'Case 5 - Drawdown'!PQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39795.364793164503},{"$f":"'Case 5 - AP'!PQ48 + 'Case 5 - Drawdown'!PR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40109.116875291533},{"$f":"'Case 5 - AP'!PR48 + 'Case 5 - Drawdown'!PS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39513.861392208826},{"$f":"'Case 5 - AP'!PS48 + 'Case 5 - Drawdown'!PT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39894.514358321787},{"$f":"'Case 5 - AP'!PT48 + 'Case 5 - Drawdown'!PU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39112.973705283104},{"$f":"'Case 5 - AP'!PU48 + 'Case 5 - Drawdown'!PV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39834.264423864894},{"$f":"'Case 5 - AP'!PV48 + 'Case 5 - Drawdown'!PW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40159.542727762993},{"$f":"'Case 5 - AP'!PW48 + 'Case 5 - Drawdown'!PX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38795.921647338444},{"$f":"'Case 5 - AP'!PX48 + 'Case 5 - Drawdown'!PY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38675.014210856338},{"$f":"'Case 5 - AP'!PY48 + 'Case 5 - Drawdown'!PZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40117.911813884988},{"$f":"'Case 5 - AP'!PZ48 + 'Case 5 - Drawdown'!QA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39047.621312903764},{"$f":"'Case 5 - AP'!QA48 + 'Case 5 - Drawdown'!QB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39009.312005471947},{"$f":"'Case 5 - AP'!QB48 + 'Case 5 - Drawdown'!QC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38831.041858496654},{"$f":"'Case 5 - AP'!QC48 + 'Case 5 - Drawdown'!QD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38422.237311998055},{"$f":"'Case 5 - AP'!QD48 + 'Case 5 - Drawdown'!QE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38974.157791491845},{"$f":"'Case 5 - AP'!QE48 + 'Case 5 - Drawdown'!QF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39369.897235704426},{"$f":"'Case 5 - AP'!QF48 + 'Case 5 - Drawdown'!QG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39124.795351971363},{"$f":"'Case 5 - AP'!QG48 + 'Case 5 - Drawdown'!QH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38639.922733709791},{"$f":"'Case 5 - AP'!QH48 + 'Case 5 - Drawdown'!QI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38703.197596907034},{"$f":"'Case 5 - AP'!QI48 + 'Case 5 - Drawdown'!QJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39606.886197176624},{"$f":"'Case 5 - AP'!QJ48 + 'Case 5 - Drawdown'!QK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38632.82943095106},{"$f":"'Case 5 - AP'!QK48 + 'Case 5 - Drawdown'!QL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39332.450472016368},{"$f":"'Case 5 - AP'!QL48 + 'Case 5 - Drawdown'!QM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40272.543925658814},{"$f":"'Case 5 - AP'!QM48 + 'Case 5 - Drawdown'!QN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38753.20028820516},{"$f":"'Case 5 - AP'!QN48 + 'Case 5 - Drawdown'!QO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39153.074644402681},{"$f":"'Case 5 - AP'!QO48 + 'Case 5 - Drawdown'!QP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38735.521018095969},{"$f":"'Case 5 - AP'!QP48 + 'Case 5 - Drawdown'!QQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38755.364345412934},{"$f":"'Case 5 - AP'!QQ48 + 'Case 5 - Drawdown'!QR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38427.531984114859},{"$f":"'Case 5 - AP'!QR48 + 'Case 5 - Drawdown'!QS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39251.025043438829},{"$f":"'Case 5 - AP'!QS48 + 'Case 5 - Drawdown'!QT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40170.273077247119},{"$f":"'Case 5 - AP'!QT48 + 'Case 5 - Drawdown'!QU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39390.044365908521},{"$f":"'Case 5 - AP'!QU48 + 'Case 5 - Drawdown'!QV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39491.690848205719},{"$f":"'Case 5 - AP'!QV48 + 'Case 5 - Drawdown'!QW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39676.286106921732},{"$f":"'Case 5 - AP'!QW48 + 'Case 5 - Drawdown'!QX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38375.209777880889},{"$f":"'Case 5 - AP'!QX48 + 'Case 5 - Drawdown'!QY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38942.083761354355},{"$f":"'Case 5 - AP'!QY48 + 'Case 5 - Drawdown'!QZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38366.389997146747},{"$f":"'Case 5 - AP'!QZ48 + 'Case 5 - Drawdown'!RA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38765.666000897327},{"$f":"'Case 5 - AP'!RA48 + 'Case 5 - Drawdown'!RB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39647.722203027464},{"$f":"'Case 5 - AP'!RB48 + 'Case 5 - Drawdown'!RC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39431.600070968445},{"$f":"'Case 5 - AP'!RC48 + 'Case 5 - Drawdown'!RD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39193.27954273569},{"$f":"'Case 5 - AP'!RD48 + 'Case 5 - Drawdown'!RE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40162.299164086609},{"$f":"'Case 5 - AP'!RE48 + 'Case 5 - Drawdown'!RF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38853.714686193402},{"$f":"'Case 5 - AP'!RF48 + 'Case 5 - Drawdown'!RG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39290.265658781813},{"$f":"'Case 5 - AP'!RG48 + 'Case 5 - Drawdown'!RH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38547.754594038692},{"$f":"'Case 5 - AP'!RH48 + 'Case 5 - Drawdown'!RI48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38680.187084191159},{"$f":"'Case 5 - AP'!RI48 + 'Case 5 - Drawdown'!RJ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39074.793920951837},{"$f":"'Case 5 - AP'!RJ48 + 'Case 5 - Drawdown'!RK48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39243.883273540057},{"$f":"'Case 5 - AP'!RK48 + 'Case 5 - Drawdown'!RL48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38846.979872758748},{"$f":"'Case 5 - AP'!RL48 + 'Case 5 - Drawdown'!RM48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38691.872061209229},{"$f":"'Case 5 - AP'!RM48 + 'Case 5 - Drawdown'!RN48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39353.518161565138},{"$f":"'Case 5 - AP'!RN48 + 'Case 5 - Drawdown'!RO48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38558.418221902983},{"$f":"'Case 5 - AP'!RO48 + 'Case 5 - Drawdown'!RP48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40726.218808535705},{"$f":"'Case 5 - AP'!RP48 + 'Case 5 - Drawdown'!RQ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38870.744024480213},{"$f":"'Case 5 - AP'!RQ48 + 'Case 5 - Drawdown'!RR48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":40351.743345063063},{"$f":"'Case 5 - AP'!RR48 + 'Case 5 - Drawdown'!RS48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39074.282871427378},{"$f":"'Case 5 - AP'!RS48 + 'Case 5 - Drawdown'!RT48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39077.793777410174},{"$f":"'Case 5 - AP'!RT48 + 'Case 5 - Drawdown'!RU48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39319.413540098634},{"$f":"'Case 5 - AP'!RU48 + 'Case 5 - Drawdown'!RV48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38992.754228965438},{"$f":"'Case 5 - AP'!RV48 + 'Case 5 - Drawdown'!RW48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38939.210860815292},{"$f":"'Case 5 - AP'!RW48 + 'Case 5 - Drawdown'!RX48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39162.878306219784},{"$f":"'Case 5 - AP'!RX48 + 'Case 5 - Drawdown'!RY48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":41051.777530920946},{"$f":"'Case 5 - AP'!RY48 + 'Case 5 - Drawdown'!RZ48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39951.696148536619},{"$f":"'Case 5 - AP'!RZ48 + 'Case 5 - Drawdown'!SA48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38888.481159061543},{"$f":"'Case 5 - AP'!SA48 + 'Case 5 - Drawdown'!SB48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38810.809175256145},{"$f":"'Case 5 - AP'!SB48 + 'Case 5 - Drawdown'!SC48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38727.266644994117},{"$f":"'Case 5 - AP'!SC48 + 'Case 5 - Drawdown'!SD48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39719.15482829581},{"$f":"'Case 5 - AP'!SD48 + 'Case 5 - Drawdown'!SE48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38930.717056995403},{"$f":"'Case 5 - AP'!SE48 + 'Case 5 - Drawdown'!SF48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39123.85973151237},{"$f":"'Case 5 - AP'!SF48 + 'Case 5 - Drawdown'!SG48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":38536.204807379516},{"$f":"'Case 5 - AP'!SG48 + 'Case 5 - Drawdown'!SH48 + 'Case 1 - Summary'!$C48*Inputs!$C$21","v":39294.227133234301}]

{"sheet":"Case 5 - AP","index":29,"n_rows":48,"n_cols":501,"rows_kept":7,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Age Pension"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[0,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!B3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!B3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!B3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!C3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!C3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!C3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!D3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!D3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!D3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!E3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!E3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!E3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!F3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!F3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!F3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!G3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!G3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!G3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!H3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!H3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!H3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!I3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!I3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!I3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!J3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!J3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!J3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!K3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!K3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!K3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!L3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!L3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!L3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!M3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!M3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!M3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!N3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!N3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!N3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!O3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!O3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!O3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!P3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!P3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!P3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Q3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Q3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Q3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!R3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!R3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!R3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!S3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!S3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!S3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!T3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!T3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!T3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!U3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!U3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!U3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!V3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!V3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!V3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!W3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!W3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!W3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!X3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!X3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!X3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Y3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Y3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Y3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Z3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Z3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Z3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ED3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ED3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ED3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ER3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ER3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ER3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ES3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ES3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ES3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ET3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ET3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ET3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ID3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ID3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ID3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!II3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!II3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!II3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ME3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ME3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ME3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ML3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ML3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ML3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ND3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ND3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ND3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ON3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ON3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ON3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RH3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RH3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RH3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RI3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RI3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RI3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RJ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RJ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RJ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RK3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RK3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RK3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RL3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RL3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RL3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RM3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RM3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RM3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RN3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RN3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RN3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RO3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RO3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RO3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RP3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RP3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RP3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RQ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RQ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RQ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RR3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RR3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RR3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RS3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RS3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RS3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RT3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RT3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RT3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RU3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RU3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RU3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RV3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RV3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RV3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RW3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RW3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RW3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RX3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RX3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RX3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RY3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RY3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RY3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RZ3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RZ3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RZ3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SA3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SA3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SA3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SB3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SB3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SB3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SC3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SC3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SC3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SD3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SD3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SD3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SE3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SE3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SE3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SF3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SF3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SF3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SG3*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SG3*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C3-'Case 5 - LA'!$E3,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SG3*AP_Factor+'Case 5 - LA'!$G3*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":4986.7999999999993}]
[12,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!B15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!B15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!B15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23037.437468887088},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!C15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!C15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!C15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23127.080546855625},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!D15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!D15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!D15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23104.461391573121},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!E15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!E15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!E15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23705.444382671958},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!F15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!F15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!F15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18219.855115950213},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!G15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!G15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!G15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17953.14307847455},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!H15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!H15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!H15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20158.591936551311},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!I15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!I15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!I15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23663.605830103905},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!J15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!J15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!J15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!K15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!K15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!K15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19714.483517951427},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!L15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!L15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!L15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23672.070308270555},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!M15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!M15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!M15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20957.919214315167},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!N15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!N15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!N15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23469.603322421925},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!O15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!O15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!O15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23249.415442883266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!P15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!P15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!P15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Q15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Q15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Q15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17737.514954035985},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!R15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!R15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!R15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17090.18517318978},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!S15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!S15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!S15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23195.242066325496},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!T15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!T15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!T15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22501.395554541356},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!U15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!U15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!U15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21891.661022515516},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!V15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!V15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!V15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22608.512550658306},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!W15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!W15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!W15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23783.985864685335},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!X15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!X15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!X15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14490.322345343251},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Y15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Y15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Y15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23639.072201991301},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Z15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Z15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Z15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22768.571652858616},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22875.67921118686},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21737.789154482845},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23431.887875413031},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23245.628504148768},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23272.094589699384},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23644.541398531073},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23466.269627491194},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23076.616055960953},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23571.720210351814},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23718.732184525128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22287.697573428944},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17490.373570500044},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22406.836055023825},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23477.507674125209},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18109.348784900758},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18175.135386966918},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21447.278590745809},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22114.694140992659},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19007.788333825629},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23752.075821235539},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23408.069048259571},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19318.615234917143},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23618.136830600106},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19348.004600222259},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23476.12000962644},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21375.57340893431},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20570.527446463027},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19792.414603849145},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23374.030303800573},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23314.258273861822},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18104.470462768477},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23770.541166224008},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20258.748729101346},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23772.3467179174},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18475.321607921287},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20451.394202084462},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17490.363537319638},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23301.231383822767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23120.612744076476},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23685.31784464544},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23589.61846840541},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23777.310413408963},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23194.819207327262},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19071.138771547405},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22721.28844182851},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22166.765215079853},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17966.010952182631},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22497.342885059876},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9623.9039312833265},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23414.321510797527},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18462.910722775065},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19378.056314238867},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20105.580990638337},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20506.664192261735},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16710.692063433584},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20774.972265701312},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17484.387996330333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21848.383586757642},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19175.516125650192},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12823.169519661727},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19519.547595456999},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22374.205074762027},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18638.306670884329},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23403.60260779427},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14565.931656928235},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14704.86618236355},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23363.273090416609},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13765.46948279217},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20608.086508296685},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19764.188026882541},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21661.341482915639},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23517.950614397421},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23260.252765049208},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23577.188422590709},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22508.116878678196},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17903.218225234588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22993.568066360989},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23109.572960613325},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22923.521158662679},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20731.535490524573},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16095.894998296721},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21428.00976589572},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23092.321035464596},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":0.01},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22742.159718016428},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14367.564058884867},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21485.730270897046},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23348.721807250782},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21837.557697940709},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20830.712317892907},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17467.961958608714},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23423.055053084474},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20283.551180093622},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22374.538519448426},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23547.112224799552},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23336.168610856155},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ED15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ED15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ED15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23117.949846854262},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21246.66175488001},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23083.686571938022},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19189.848941219094},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22904.904851082574},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21520.803584745932},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22891.647484119832},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18334.051463750438},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14051.741749915071},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12670.343625496544},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23544.119875789984},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23562.637465429383},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ER15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ER15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ER15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21314.44382307207},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ES15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ES15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ES15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22387.824315074853},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ET15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ET15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ET15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23041.971760355747},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21899.310546972323},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18993.215336104749},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23282.221812416989},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20508.265608761882},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23643.147774461395},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23770.788436643055},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13789.252660816403},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18125.860683935291},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23214.066642208782},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19019.833202645317},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21887.493398718576},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23093.139353283135},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23721.805058586273},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23749.771042860528},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19062.277385616595},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21758.331036770709},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17585.103797738244},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20804.992625311323},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18572.843322071312},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23609.566134578028},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23275.15289751767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22069.504350088751},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16805.33666447426},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23814.586638874371},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22904.610755521691},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21992.545357970535},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23173.04427651727},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18810.999141446122},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16034.130457821169},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19652.398597540945},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23636.720274149069},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23221.459821822355},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17699.415279686982},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18686.411549108128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23241.009776620809},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23393.736719659657},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21807.758096461384},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23486.609397322212},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23154.25353327554},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23590.173774385054},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20528.632305948999},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20079.39042282736},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20091.616520238247},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18260.762098480052},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18459.839998459851},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18537.524150895031},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23304.22535262036},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23066.75628595781},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18335.284283611061},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21409.222851023482},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22208.975517606701},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23502.649667184764},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12469.508363966799},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23043.985598925843},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11245.905600431095},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20532.302998612755},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21904.181817893877},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20731.144598279931},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21212.892759863378},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17486.552265025959},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23026.678297578081},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23726.035568066996},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23077.22834037145},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17609.181214772761},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9897.1664494733541},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18031.440440420134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22656.947218721118},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23377.29254249236},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21261.76562682732},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23652.083245482623},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10388.128798245778},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23549.324126833373},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17396.934665485762},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23673.687958546696},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20724.275807213544},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21925.63520216713},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19342.006088802344},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20327.804075435371},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20188.871570541884},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18153.379452046778},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23101.471705239266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15270.233054912518},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ID15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ID15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ID15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23701.269064814056},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22138.22544708502},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23738.559619829812},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22611.854915683576},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21261.181108547571},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!II15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!II15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!II15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23502.639559971602},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17993.055104598625},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23038.275755773644},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22674.650067665229},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22050.959180267178},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22297.301726115511},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23186.701589655884},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23181.175890757499},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23483.16907168079},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23052.79476883023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16916.430392803464},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22408.498197035427},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16171.53528661989},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21904.831829856113},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23627.662409538098},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23626.521385529017},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23622.301664910825},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20504.674040823989},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23084.162187662405},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23208.055237511224},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22723.991964307639},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20729.532751762454},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22286.448084565003},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15851.832622984115},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23398.237874900355},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23668.553246778101},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23347.380901344954},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21836.66834722798},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22852.954019779783},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19429.808522465766},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14144.617664996369},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18022.219529454153},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23397.679010130003},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23788.807854383434},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23119.672025448483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23477.099006052125},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23163.122818963831},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20842.935341894314},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23120.34469886489},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22978.700248715711},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18846.579698418998},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17799.214821699716},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22859.118043787403},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18091.440779970479},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20746.633080996886},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23059.673577802325},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23225.814605578929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23613.272987399028},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19656.728384222781},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21926.516408480325},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22975.956989669645},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":10787.455178588254},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23473.092358766728},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20361.112477080478},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21768.920183824652},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23648.01257573186},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23289.524509710347},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23731.796419753893},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15389.792064600246},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19823.217755944945},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16492.730803986764},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20803.653100636853},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18591.355170328476},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23408.772307977826},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21653.565063352155},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22838.81649840518},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23348.208356086041},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23639.774990897444},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17875.278193146129},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23096.00535788753},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23727.076938243688},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20494.022120652418},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19371.122603849326},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23240.295878166304},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23664.081402389344},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23441.636349806096},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22939.160263933602},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20432.724815433085},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20554.153266882902},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19130.559726546868},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23339.176178327125},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22952.297053547354},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18737.507696060955},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18469.207777775726},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21247.523425520649},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23659.996811998131},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23113.84898730132},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23293.472785304373},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21823.287674514533},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23106.85074028045},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ME15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ME15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ME15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15927.750181319563},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19268.238465833521},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23801.631165885683},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23115.361525426146},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21221.903079426549},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23759.611494123885},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22951.080806171176},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ML15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ML15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ML15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23625.774488976134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23394.244793341619},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18412.589176132995},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23401.575743691643},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17654.695282564157},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22845.683913673372},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19274.38598046366},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23287.437067642106},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23052.267363100647},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21916.765675962582},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23475.61720314886},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22924.787818959576},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20318.395387313765},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20859.433362766868},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23570.859259614284},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20606.472232748245},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20432.002696007145},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22414.795966464211},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ND15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ND15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ND15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14261.399704589066},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19312.676161519492},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20510.30848035185},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22168.50246485963},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23152.342790565628},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22349.349166638593},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21370.876905834146},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22632.374694530994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23515.229670663113},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23048.179959568944},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23618.679032399828},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23195.879422132053},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":12209.022813935222},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20667.058851529102},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23437.050055691438},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18094.679615338595},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22252.531074277096},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17075.94547528329},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23419.691891497765},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23780.449702525941},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21207.930825247829},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23686.916941112955},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20760.22202426926},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22709.925082026588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23549.907381596131},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20420.34208913134},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21926.962814456921},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23523.333072126341},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23303.584242861376},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23627.774371897434},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20259.782504057723},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23417.792602588193},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23281.371604134041},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ON15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ON15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ON15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20899.357602389813},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23662.487773971625},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20173.011697317797},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23758.600025327603},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18898.125787047677},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21358.169514595786},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21922.144522158822},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23173.959486132098},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23089.288601420332},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23246.292233706859},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22970.575213436878},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":15374.447596452817},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22029.789927099071},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23530.14238275629},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23321.568404993097},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18003.043699549333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19009.935064947862},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19048.621086094128},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23415.050913897205},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21635.002190206753},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11729.415014734022},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22656.769702639089},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21675.166213157125},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23120.200504505836},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19507.583996293495},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19377.115310240384},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23185.421122159132},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21549.550980005486},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23059.343720707082},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19142.189585490654},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20627.866299118374},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23448.197745725345},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18979.916310729299},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23774.733867126146},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20921.129314975788},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17549.27995746809},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23548.830155608906},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23074.437011048576},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20824.652763362639},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23220.360592644905},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22016.539951144412},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23377.490215581074},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23246.372275051857},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21976.388263405894},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19142.962071791437},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23400.544160747562},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23789.429238966204},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23197.317689824598},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23812.885399966493},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22910.633077715313},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23720.441852883261},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21135.305150223387},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":6026.1956215466671},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22952.68568419258},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18127.261205377807},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20832.337352629758},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23445.910300360716},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23742.658018222748},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23288.690322725524},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23506.707655422677},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16734.101962121113},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":11774.180912101188},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21855.877037899965},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23328.040549799884},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20601.324767564856},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23544.370627028093},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RH15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RH15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RH15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RI15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RI15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RI15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20468.119715212371},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RJ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RJ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RJ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21075.103850658179},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RK15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RK15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RK15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21366.682091049472},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RL15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RL15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RL15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RM15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RM15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RM15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23507.490003511211},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RN15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RN15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RN15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23374.572966055541},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RO15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RO15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RO15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17082.499558354502},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RP15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RP15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RP15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23625.076117117969},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RQ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RQ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RQ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22116.68747170721},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RR15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RR15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RR15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23310.334638783672},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RS15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RS15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RS15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23658.823919617877},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RT15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RT15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RT15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23458.585637908713},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RU15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RU15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RU15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21957.32607289615},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RV15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RV15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RV15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23265.94979234317},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RW15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RW15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RW15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20015.458675596812},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RX15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RX15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RX15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21149.968775905661},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RY15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RY15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RY15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20888.836931325917},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RZ15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RZ15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RZ15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21013.740215929978},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SA15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SA15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SA15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23259.764707248971},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SB15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SB15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SB15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SC15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SC15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SC15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19122.165765979749},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SD15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SD15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SD15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23382.489691280967},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SE15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SE15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SE15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23410.582649092026},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SF15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SF15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SF15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SG15*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SG15*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C15-'Case 5 - LA'!$E15,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SG15*AP_Factor+'Case 5 - LA'!$G15*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21805.249037979371}]
[16,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!B19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!B19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!B19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23617.109304094156},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!C19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!C19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!C19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!D19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!D19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!D19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23461.663628140574},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!E19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!E19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!E19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23386.087239294131},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!F19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!F19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!F19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22817.616397052716},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!G19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!G19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!G19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23099.389705932619},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!H19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!H19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!H19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22179.105444268222},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!I19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!I19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!I19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!J19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!J19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!J19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!K19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!K19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!K19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23645.209428089624},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!L19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!L19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!L19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23761.186373225672},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!M19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!M19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!M19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!N19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!N19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!N19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23312.301773301628},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!O19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!O19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!O19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23738.294158659533},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!P19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!P19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!P19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Q19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Q19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Q19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22231.856446506234},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!R19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!R19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!R19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22822.959535507911},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!S19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!S19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!S19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!T19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!T19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!T19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23470.29177351114},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!U19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!U19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!U19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23308.729086772306},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!V19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!V19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!V19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22563.100793986876},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!W19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!W19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!W19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!X19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!X19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!X19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21969.834359405522},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Y19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Y19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Y19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Z19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Z19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Z19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23305.897770973603},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23470.495478632551},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22542.302981402285},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23797.864719147001},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23415.393914852084},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23540.510322134323},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23555.49009960625},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22576.259975511093},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22799.655299897342},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22870.000340949166},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22905.254500196163},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22954.192829609092},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23333.687441318834},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21999.332434334319},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23629.647956404278},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22839.55888898854},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22174.08689971115},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23243.626749275612},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23026.957209884153},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22558.839230606551},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22542.995074382943},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23677.23636525435},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22221.545238961953},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22426.377931132767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23661.642780344446},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22498.009091104548},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23391.514415619349},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22392.491313863673},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23118.974826434052},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23811.917578136068},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23435.425917190372},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21518.333875602435},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23001.914571166952},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23231.335886542125},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23326.487639418581},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23173.718385967371},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":14993.473640385158},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23725.73633064951},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22777.00945158465},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22721.999928969362},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22963.020103221581},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22640.269654959382},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23073.66909106827},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22903.655661521654},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22662.604155730995},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23612.632130974707},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22613.801150044092},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22119.749660889469},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23267.014924522395},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23776.864605952578},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23297.184359016082},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23765.07257860012},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22492.449985509298},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22453.260807166724},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23286.917132349656},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21777.431459851639},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22437.639978316962},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22177.044998993239},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23149.039367638383},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23543.238876013103},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23578.695557113329},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22050.836074062147},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23129.355920357899},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23091.9611444945},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23021.344437347994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23419.563220976423},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20125.402744152776},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23147.397754946767},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":5464.7977827456525},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23799.038374718453},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21306.207773054637},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23401.839151711949},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23640.463837567735},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23204.466403110218},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22577.736825153799},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23505.985818203459},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23478.209501380075},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23668.051699738775},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23236.875011602449},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ED19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ED19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ED19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23730.791208922699},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22718.652692503802},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23056.256960071565},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22958.158472511375},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23813.149244540993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23017.805337571037},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22957.225264205204},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23131.668602688089},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22137.999522918239},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21407.671327905595},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23750.122426193368},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23534.239144127929},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ER19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ER19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ER19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23776.653450128237},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ES19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ES19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ES19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23779.720671209263},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ET19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ET19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ET19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22789.964553961607},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22842.81956481266},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22175.600626862521},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22943.000869721665},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22235.607475366356},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22757.001517180463},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23425.914338324663},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22652.645201107156},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23391.517186250912},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23460.039885574552},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22843.328244070144},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22609.746183515203},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22505.466452554323},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23531.248526864183},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22011.716821843325},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18416.470471861954},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23222.431049285155},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22623.820523131413},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23146.136129955368},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23633.371794830717},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22787.215862895289},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22810.716895288097},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23719.964166108701},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18476.763440220926},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22545.330277776022},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23424.063739711877},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23449.456046372045},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22963.771174425019},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23643.093866194751},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23542.147442852234},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22511.70079274851},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22873.321640076429},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22579.249705239599},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22937.080203242596},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22548.0922522008},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22069.823318356561},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23564.846158000506},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23071.995084315447},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23249.930889453892},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23528.306664656415},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23640.414456378898},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22464.296030942751},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23376.836135421891},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18027.308452353755},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22858.88193796053},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23588.025392012365},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23517.336972867124},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22988.504323083856},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22037.17893570225},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23347.875828731001},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23783.136410344498},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22698.543666786059},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":9013.3201301109621},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21260.192928613498},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23025.955182227812},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23702.535653145351},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22740.789518605245},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23527.311549577571},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21648.280080028857},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23038.677133496149},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22966.783733405351},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23281.302872282242},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22324.185168707016},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23359.162654049014},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18765.961116343387},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22525.441108063995},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23322.097957736969},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22481.572737264854},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ID19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ID19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ID19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23072.933152258091},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23467.190231443121},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23364.966831828024},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22871.829871573904},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!II19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!II19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!II19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22586.244732736315},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23514.52232541065},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23117.065149045015},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23475.498087071046},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23450.988617217692},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23813.434822178922},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23564.360267724333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23152.560708059696},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23122.629064530123},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22346.630313224119},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23679.508226962073},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22345.211073756127},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22718.916092396681},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22996.565012975858},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23027.301217374716},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23140.887988137132},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23233.066135327819},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23451.175380378205},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22496.435592460111},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23335.332079930304},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23485.237614186444},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23344.18629585455},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22873.111299718166},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22864.090564662867},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22263.403891104819},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22829.624970249857},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23792.738067451188},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23649.614951690368},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23204.446446575035},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22873.704306018881},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23545.351538784333},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23671.60875425495},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22307.740390585259},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22701.333574275483},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23471.444195611839},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22748.983455418631},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23217.19954221612},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23426.042920162592},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22343.710558969553},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23389.68291823698},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23298.132358846007},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":19405.226098187602},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23638.68021796348},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23492.952008924782},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23549.916022380057},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23797.990588297722},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22463.676856210401},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23222.174855622918},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22299.548425217177},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23321.779332827336},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23177.884421106235},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22784.280829058811},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23723.513964479542},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23504.777951916189},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23685.520023629117},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23035.341081884875},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23592.021587686282},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23477.116912876023},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22666.932633397686},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23383.474536805938},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22398.515194385192},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23024.131407996116},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22501.85002255817},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23783.30492664854},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23813.045665898982},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23177.734784675886},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22144.564779029864},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22188.841993440892},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23210.106817337641},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23382.537432337791},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23372.754276837488},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23672.620713330558},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ME19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ME19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ME19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":17548.584422553431},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":18869.537854585462},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23574.080144266321},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23202.870694899651},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23539.631752379115},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ML19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ML19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ML19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22862.74764278566},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22672.943090797326},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23486.049520728629},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":21980.57993887717},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23440.616558820322},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23454.733550639961},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23338.458329075915},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23610.389502999715},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22673.445713002096},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23798.771908698425},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23588.683216851114},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23307.196986804433},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22601.229236872357},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23210.00021902224},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ND19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ND19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ND19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20172.424497611522},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22535.651545599376},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23135.976755093692},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23285.460744059736},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23515.47769987378},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23425.980882834654},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23149.14082361999},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23590.390423214994},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22126.192459342394},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22178.142921351653},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22879.388724327953},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23768.563372777342},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22508.42057259964},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22888.470733330916},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22996.356045421056},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23803.804147462244},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22566.449379017366},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22656.546276847512},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23599.614229317212},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23710.09201037787},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23049.53404770678},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22995.544902103884},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23602.376696974785},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23352.27421033784},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22694.803741919335},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ON19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ON19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ON19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23338.099036584972},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22842.204697957335},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23613.19956588847},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23161.308239285878},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23067.227614107829},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23443.032028902009},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23746.227805141883},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23248.017589097846},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22018.33552957368},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23232.401035669613},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23528.281432775049},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":20870.239607031668},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22711.946245614588},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22349.677927931894},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23653.091167893297},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23352.566918106801},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":16693.212386351424},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23225.280405385489},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23190.233947569897},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23315.132291340356},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22445.58342157982},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23399.697332045085},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23731.27268066525},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22281.260695752993},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23010.586132709686},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22805.631134438954},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23617.748207190674},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22408.876458473533},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22054.488005910116},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23359.826025808918},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23227.732300605276},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23059.882100415751},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23100.662367604695},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23464.940255236481},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22125.721616351591},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22950.208575998931},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23671.554522076654},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23534.997432658751},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":13420.210497544602},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23263.734477327351},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23219.094211050433},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22560.520614040634},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23197.900323973725},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22509.827487374525},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22078.562709131547},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23016.727649213852},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22913.284700466233},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RH19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RH19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RH19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RI19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RI19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RI19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23122.962982811674},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RJ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RJ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RJ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23073.570465770379},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RK19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RK19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RK19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23379.314398575058},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RL19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RL19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RL19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RM19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RM19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RM19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23368.83208560013},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RN19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RN19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RN19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RO19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RO19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RO19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22563.2147417411},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RP19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RP19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RP19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RQ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RQ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RQ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23054.99720096937},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RR19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RR19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RR19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23687.318075104515},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RS19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RS19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RS19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23713.915330674401},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RT19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RT19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RT19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23320.187337754211},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RU19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RU19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RU19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22864.428402040219},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RV19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RV19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RV19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23618.015464220498},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RW19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RW19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RW19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22864.829960548708},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RX19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RX19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RX19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22803.795976020214},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RY19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RY19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RY19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23669.1199500314},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RZ19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RZ19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RZ19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23290.38953662026},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SA19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SA19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SA19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23161.809088239537},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SB19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SB19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SB19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SC19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SC19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SC19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22298.910138520445},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SD19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SD19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SD19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23540.16709613998},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SE19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SE19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SE19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23808.618584243195},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SF19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SF19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SF19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SG19*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SG19*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C19-'Case 5 - LA'!$E19,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SG19*AP_Factor+'Case 5 - LA'!$G19*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23441.12907414489}]
[31,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!B34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!B34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!B34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!C34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!C34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!C34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!D34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!D34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!D34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!E34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!E34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!E34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!F34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!F34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!F34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!G34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!G34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!G34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!H34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!H34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!H34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!I34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!I34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!I34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!J34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!J34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!J34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!K34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!K34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!K34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!L34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!L34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!L34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!M34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!M34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!M34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!N34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!N34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!N34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!O34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!O34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!O34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!P34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!P34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!P34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Q34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Q34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Q34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!R34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!R34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!R34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!S34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!S34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!S34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!T34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!T34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!T34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!U34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!U34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!U34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!V34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!V34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!V34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!W34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!W34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!W34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!X34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!X34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!X34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Y34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Y34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Y34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Z34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Z34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Z34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22161.511665147995},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ED34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ED34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ED34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22639.908156325451},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ER34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ER34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ER34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ES34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ES34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ES34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ET34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ET34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ET34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23488.383507701015},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23723.949455460093},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23780.178496349559},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23146.284271501358},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ID34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ID34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ID34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!II34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!II34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!II34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":22716.792576772958},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ME34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ME34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ME34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ML34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ML34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ML34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ND34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ND34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ND34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ON34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ON34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ON34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23371.016899835959},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RH34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RH34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RH34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RI34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RI34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RI34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RJ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RJ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RJ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RK34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RK34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RK34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RL34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RL34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RL34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RM34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RM34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RM34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RN34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RN34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RN34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RO34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RO34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RO34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RP34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RP34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RP34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RQ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RQ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RQ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RR34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RR34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RR34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RS34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RS34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RS34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RT34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RT34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RT34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RU34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RU34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RU34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RV34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RV34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RV34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RW34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RW34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RW34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RX34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RX34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RX34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RY34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RY34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RY34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RZ34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RZ34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RZ34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SA34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SA34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SA34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SB34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SB34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SB34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SC34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SC34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SC34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SD34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SD34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SD34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SE34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SE34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SE34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SF34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SF34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SF34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SG34*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SG34*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C34-'Case 5 - LA'!$E34,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SG34*AP_Factor+'Case 5 - LA'!$G34*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8}]
[45,{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!B48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!B48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!B48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!C48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!C48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!C48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!D48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!D48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!D48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!E48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!E48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!E48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!F48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!F48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!F48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!G48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!G48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!G48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!H48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!H48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!H48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!I48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!I48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!I48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!J48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!J48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!J48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!K48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!K48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!K48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!L48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!L48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!L48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!M48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!M48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!M48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!N48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!N48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!N48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!O48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!O48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!O48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!P48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!P48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!P48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Q48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Q48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Q48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!R48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!R48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!R48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!S48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!S48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!S48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!T48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!T48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!T48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!U48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!U48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!U48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!V48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!V48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!V48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!W48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!W48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!W48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!X48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!X48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!X48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Y48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Y48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Y48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!Z48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!Z48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!Z48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!AZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!AZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!AZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!BZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!BZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!BZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!CZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!CZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!CZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!DZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!DZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!DZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ED48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ED48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ED48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ER48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ER48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ER48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ES48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ES48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ES48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ET48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ET48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ET48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!EZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!EZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!EZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!FZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!FZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!FZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!GZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!GZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!GZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!HZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!HZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!HZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ID48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ID48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ID48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!II48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!II48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!II48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!IZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!IZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!IZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!JZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!JZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!JZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!KZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!KZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!KZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!LZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!LZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!LZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ME48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ME48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ME48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ML48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ML48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ML48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!MZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!MZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!MZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ND48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ND48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ND48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!NZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!NZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!NZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!ON48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!ON48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!ON48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!OZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!OZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!OZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!PZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!PZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!PZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!QZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!QZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!QZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RH48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RH48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RH48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RI48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RI48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RI48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RJ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RJ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RJ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RK48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RK48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RK48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RL48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RL48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RL48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RM48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RM48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RM48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RN48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RN48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RN48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RO48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RO48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RO48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RP48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RP48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RP48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RQ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RQ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RQ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RR48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RR48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RR48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RS48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RS48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RS48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RT48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RT48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RT48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RU48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RU48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RU48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RV48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RV48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RV48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RW48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RW48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RW48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RX48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RX48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RX48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RY48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RY48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RY48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!RZ48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!RZ48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!RZ48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SA48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SA48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SA48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SB48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SB48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SB48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SC48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SC48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SC48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SD48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SD48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SD48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SE48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SE48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SE48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SF48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SF48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SF48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8},{"$f":"MAX(MIN(MAX(Full_AP-(Income_Test_Taper*MAX(MIN('Case 5 - Residual Benefit'!SG48*AP_Factor,Deeming_Threshold)*Lower_Deeming_Rate+MAX('Case 5 - Residual Benefit'!SG48*AP_Factor-Deeming_Threshold,0)*Higher_Deeming_Rate+MAX('Case 5 - LA'!$C48-'Case 5 - LA'!$E48,0)*AP_Factor-Income_Test_Threshold,0)),0),MAX(Full_AP-(Asset_Test_Taper*MAX('Case 5 - Residual Benefit'!SG48*AP_Factor+'Case 5 - LA'!$G48*AP_Factor-Asset_Test_Threshold,0)),0))/AP_Factor,0.01)","v":23823.8}]

{"sheet":"Case 5 - Utility","index":30,"n_rows":144,"n_cols":503,"rows_kept":7,"cut":true,"hidden":true,"merged":[[55,0,55,1],[6,0,6,1],[0,0,0,14]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Utility"]
[null,"Expected Utility","Risk-adj Measure",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
["Income",{"$f":"AVERAGE(D3:SI3)","v":-2.1965258647587882E-32},{"$f":"(B3/(SUMPRODUCT('Case 1 - Utility'!$E$3:$E$48,'Case 1 - Utility'!$G$3:$G$48))*(1-Inputs!$C$14))^(1/(1-Inputs!$C$14))","v":38623.787543553895},{"$f":"SUMPRODUCT($B$9:$B$54,D9:D54)","v":-2.1715294711512766E-32},{"$f":"SUMPRODUCT($B$9:$B$54,E9:E54)","v":-2.1784011187983754E-32},-1.9701077481001718E-32,-1.9390620681205216E-32,-2.6321163521761804E-32,-2.0475980252094813E-32,-1.9720163374879893E-32,-2.1012104468965516E-32,-2.0599355316529407E-32,-2.3070104165524601E-32,-2.180749903295418E-32,-2.5253917364981878E-32,-2.0038444923019247E-32,-2.375643788899656E-32,-2.0115371629914635E-32,-2.5482176629415041E-32,-2.5373095609512632E-32,-2.1110983916350746E-32,-2.1168983062801971E-32,-2.075491383255877E-32,-2.0395031467346743E-32,-1.8246138752041551E-32,-2.5043597776568775E-32,-2.1568901562799711E-32,-2.1881983521247543E-32,-2.0581551075958241E-32,-2.2515385786139909E-32,-2.1587725923319123E-32,-2.3385428812046224E-32,-2.126184501676008E-32,-2.2393120050325822E-32,-2.0710751650850925E-32,-1.8734556988329411E-32,-1.9665298346150425E-32,-2.0709694396501744E-32,-2.494935717305781E-32,-2.416490917993033E-32,-2.208995708444343E-32,-2.122409381967857E-32,-2.272560777399206E-32,-2.3587193112980428E-32,-2.4293889528564239E-32,-2.2836764251326142E-32,-2.2176678372491175E-32,-2.3310539138807677E-32,-2.1953138823570948E-32,-1.9336996620771683E-32,-2.2510872708020997E-32,-2.4402122226819895E-32,-2.299875093498485E-32,-1.9982033144614457E-32,-2.0934437151703207E-32,-2.0557736735552523E-32,-1.9711185778425713E-32,-2.4875158307694213E-32,-2.0721568631839175E-32,-2.3902856370827996E-32,-1.9904680067713451E-32,-2.0935688226183341E-32,-2.1757875802935282E-32,-2.0442505643969188E-32,-2.4591258008147488E-32,-2.1224591598897003E-32,-2.1873244926005753E-32,-2.2962555939332126E-32,{"$f":"SUMPRODUCT($B$9:$B$54,BQ9:BQ54)","v":-2.0053685849294411E-32},-2.5706051258954566E-32,-2.1839674968070131E-32,-2.4783854309886657E-32,-2.5559043167221505E-32,-1.9740322022585193E-32,-2.054213532093817E-32,-2.2985523467307155E-32,-1.823761751044157E-32,-2.12540442556934E-32,-1.8605561407907684E-32,-1.9346410327596468E-32,-2.1354395277125356E-32,-2.5594147404907605E-32,-2.261842652881155E-32,-2.6291850863572203E-32,-2.0260730176263731E-32,-2.6720407841583205E-32,-2.18601671013469E-32,-1.9884728049505558E-32,-2.029195876180287E-32,-2.7821913655740968E-32,-2.3906834753555046E-32,-2.1742409692377685E-32,-2.0286283831444495E-32,-2.2167548978251355E-32,-2.0294793849647703E-32,-2.9055869967538676E-32,-2.0552686687472093E-32,-2.5407198839068628E-32,-1.9451188600072908E-32,-2.1000507089689695E-32,-2.0484262969410061E-32,-2.3769765161452854E-32,-2.3362482874466757E-32,-1.9794689624707186E-32,-2.2843448955768908E-32,-2.142085981944278E-32,-2.0943188661732901E-32,-2.2461017838149002E-32,-1.9901668995662937E-32,-2.2361709683515578E-32,-2.0437706718430974E-32,-2.3235586311252771E-32,-2.0346314757674848E-32,-1.9839844281269724E-32,-2.1488682225578007E-32,-1.9445738604863595E-32,-2.0976336907616114E-32,-2.1132499477249769E-32,-2.3435744538929044E-32,-1.9441552032765816E-32,-2.3187934258255236E-32,-2.0391911705859179E-32,-3.1968296062744954E-32,-2.1109300492586529E-32,-2.5700233017237094E-32,-2.1184169479285947E-32,-2.0983087650780438E-32,-2.0025594226296274E-32,-2.0926270207378969E-32,-2.3179238062693065E-32,-2.0340867118722489E-32,-2.0416092470745106E-32,{"$f":"SUMPRODUCT($B$9:$B$54,EC9:EC54)","v":-2.0777455452400019E-32},-2.0859075283267506E-32,-1.9458108594135161E-32,-2.2262079715011815E-32,-2.0399948824085381E-32,-2.1454338938938511E-32,-2.0274825525361995E-32,-2.1205649359718127E-32,-2.0953475642274077E-32,-2.1094638724992009E-32,-2.189541808929076E-32,-2.0550542367980919E-32,-2.1919900518963101E-32,-2.413677140690669E-32,-2.4928744446993102E-32,-2.0515714306870179E-32,-2.2398120455715371E-32,-2.1679831605249359E-32,-2.4677652867689949E-32,-1.9739772321468572E-32,-2.162951259979317E-32,-1.9891531325446297E-32,-2.1616216456008715E-32,-2.1127557726763412E-32,-2.1802875793385294E-32,-1.9755047500003517E-32,-2.3223892046420148E-32,-2.384299119232564E-32,-2.1532161247994462E-32,-2.1923732976292343E-32,-2.3290801560511857E-32,-2.0836649788435969E-32,-2.2122760172157501E-32,-2.0486601585343844E-32,-2.1142195810717162E-32,-2.1695446784372882E-32,-2.0862434392951594E-32,-2.2171394137730089E-32,-2.1250463176408534E-32,-1.9155235238618315E-32,-2.3218433080332029E-32,-2.2288422108532552E-32,-2.4618711102799629E-32,-2.0712576706753581E-32,-2.123698687145431E-32,-1.9077796456889003E-32,-2.1405354328189653E-32,-2.0731888406002636E-32,-2.7174928011869924E-32,-2.2184264270083309E-32,-2.384820796591669E-32,-1.9524533985891848E-32,-2.2601765888516038E-32,-1.9453089806732876E-32,-2.1630173603279403E-32,-2.4788212462884851E-32,-2.1527515044240514E-32,-2.1473252522086875E-32,-2.2681361814119188E-32,-2.2263159497948336E-32,-2.1250620061288514E-32,-2.4174509369629763E-32,-2.2010375464176501E-32,-2.2685897055068715E-32,{"$f":"SUMPRODUCT($B$9:$B$54,GO9:GO54)","v":-2.0856887514264924E-32},-2.2818163024515736E-32,-2.2471601803226722E-32,-2.3051232507032453E-32,-2.0745883706379051E-32,-2.1238426782514214E-32,-2.013347844455151E-32,-2.1243496841207614E-32,-2.1654530389501754E-32,-2.3341416902560309E-32,-1.9349972218166662E-32,-2.5758958938524627E-32,-2.1906302759001423E-32,-3.1569644187352163E-32,-2.020598903453541E-32,-2.4190067638592922E-32,-2.5125862128271794E-32,-2.4399381907647107E-32,-2.1850006757874711E-32,-2.4166447064289721E-32,-2.0051014664353472E-32,-1.9679454683054606E-32,-2.3665068636546453E-32,-2.2344108364225799E-32,-2.4227880053206098E-32,-2.1856383016244563E-32,-2.4024713432236995E-32,-2.1271192717848827E-32,-2.0976639209309079E-32,-2.4126710741970343E-32,-2.0531506382174452E-32,-2.5528215119645176E-32,-2.2194467257134488E-32,-2.6325152457585525E-32,-2.0997937557708258E-32,-2.3876546331600129E-32,-2.1823195419337031E-32,-2.1304638624091263E-32,-2.2256392578142914E-32,-2.1085670297997958E-32,-2.5031816358759045E-32,-2.3980109707400726E-32,-2.4453378843645462E-32,-2.0035647601464521E-32,-1.9394577827924908E-32,-2.1392762004696199E-32,-2.0027908588554616E-32,-2.1539215503094281E-32,-2.0639972633913891E-32,-2.3750100845771324E-32,-1.9980954139492161E-32,-1.9940319568885405E-32,-2.5205161037645176E-32,-2.0224561638897326E-32,-2.2569492600663317E-32,-2.0837309681314647E-32,-2.1499509578430036E-32,-2.1941030645666273E-32,-1.9125141805788447E-32,-2.2000973397390502E-32,-2.0996050441744025E-32,-1.986547165621669E-32,-2.215723233162305E-32,-2.6663306374507076E-32,{"$f":"SUMPRODUCT($B$9:$B$54,JA9:JA54)","v":-2.3716766150380442E-32},-2.0709381220575397E-32,-2.3112419876714512E-32,-2.0394277034800427E-32,-2.2601854252358991E-32,-2.1280203843627924E-32,-2.1857403435287919E-32,-2.289574470551035E-32,-2.0664336461065478E-32,-2.3465393006241723E-32,-2.486504332845508E-32,-2.0407363754706377E-32,-2.1479885766656246E-32,-2.0780558986609913E-32,-2.1595324586618614E-32,-2.2415040759178224E-32,-2.279137371610508E-32,-2.1278077964219995E-32,-2.1265568690577239E-32,-2.3243534213253099E-32,-2.3509713169704077E-32,-2.1038381198099704E-32,-1.9719503599236425E-32,-2.0607961955163955E-32,-2.0806227914281261E-32,-2.1866547248428298E-32,-2.2650267819898802E-32,-2.0136132759091763E-32,-2.146250652516297E-32,-2.7765425270956762E-32,-2.312585184620523E-32,-2.180693499243547E-32,-2.2238511257580261E-32,-2.0222741317680484E-32,-2.1609118586000363E-32,-2.3660872936043437E-32,-2.0745126496690976E-32,-2.0322327880655763E-32,-2.0015090465448318E-32,-1.8901473687285652E-32,-2.4564064135713618E-32,-2.1117807473803625E-32,-1.939479400114447E-32,-2.3204529525830478E-32,-2.4812634122958976E-32,-2.3258470732379782E-32,-2.5960968307852595E-32,-2.2801756374182831E-32,-2.1664411484756794E-32,-1.98072358022878E-32,-2.2338242848735794E-32,-2.2926359516834928E-32,-1.9928821195692473E-32,-2.6806194385731667E-32,-2.2420082249338389E-32,-2.1394266554894996E-32,-2.2565970290054854E-32,-2.0801214599863456E-32,-2.2241475267059658E-32,-2.2299230964722533E-32,-2.0702688071697551E-32,-2.1728030293987054E-32,-2.5146269036522793E-32,-2.0368311985951065E-32,{"$f":"SUMPRODUCT($B$9:$B$54,LM9:LM54)","v":-2.0772542299151295E-32},-2.5864053368180966E-32,-2.2899473625850562E-32,-2.1393954578048748E-32,-2.1365202097146356E-32,-2.0494122566737342E-32,-2.0788273362455369E-32,-2.1755769620820586E-32,-1.9238283937318546E-32,-2.2323205380029106E-32,-2.1966572647909863E-32,-2.2286908633725463E-32,-2.3356303055462843E-32,-2.2893018608387298E-32,-2.2060338332319337E-32,-2.2413878444281522E-32,-1.8245946087807957E-32,-2.1827585554630647E-32,-2.2070566272590928E-32,-2.0716406254925034E-32,-2.2097239130939201E-32,-2.1872994130057968E-32,-2.202288532810821E-32,-2.2454485102088428E-32,-2.1794815892184137E-32,-2.02591880983062E-32,-2.1244978161914923E-32,-2.3483816720966281E-32,-2.3760636989659038E-32,-2.0915980073493967E-32,-2.0357094884403679E-32,-2.1125238417283678E-32,-2.1923359064326774E-32,-2.4615345117915514E-32,-2.2210507668891648E-32,-2.2068825236390977E-32,-1.9075464075341661E-32,-2.2204711316863435E-32,-2.2627765361882557E-32,-2.1316458827506168E-32,-2.2344010674897762E-32,-2.1042282758978052E-32,-2.4989899528637165E-32,-2.1663488549260763E-32,-1.9372248297960051E-32,-2.9220476954705886E-32,-2.7016815406268194E-32,-2.4559278788432732E-32,-2.1191830329198465E-32,-2.1211369184837573E-32,-2.0109335287328403E-32,-2.0094243546757522E-32,-1.8860820622816257E-32,-2.3834656091043701E-32,-1.9240359906227885E-32,-1.93908482803876E-32,-2.0699301838917109E-32,-2.5521815761963502E-32,-2.2120908061340269E-32,-1.9478527732802592E-32,-2.1887698306176286E-32,-2.1877317050881724E-32,-2.2627162998502925E-32,-2.0140807335948617E-32,{"$f":"SUMPRODUCT($B$9:$B$54,NY9:NY54)","v":-1.8854865105108399E-32},-1.9624512831074077E-32,-2.277222495343645E-32,-2.2552041058406511E-32,-2.0993533912741328E-32,-1.9944708331948816E-32,-2.3594603748600288E-32,-2.1190789024469152E-32,-1.9977921447718846E-32,-2.0335993264404964E-32,-2.2761382593002638E-32,-2.1282354332020944E-32,-2.1828930933715977E-32,-2.1426652168874993E-32,-2.5318246562726508E-32,-2.1195773033255746E-32,-2.2569125036051168E-32,-2.0158868170232335E-32,-2.0127410605186792E-32,-2.3105096969184258E-32,-2.1842600756947903E-32,-2.3822515055262146E-32,-2.2132335141468066E-32,-2.1911101113697082E-32,-2.3866455644175079E-32,-2.4177134844749878E-32,-2.1841261769892919E-32,-2.1220092303681612E-32,-2.4841842605688474E-32,-2.1017991261158505E-32,-2.0460830123679641E-32,-2.0382281540210413E-32,-2.2184680331506714E-32,-2.2614173624809092E-32,-1.7956934514751935E-32,-2.2921725554554002E-32,-2.3421879256521407E-32,-2.1109217125015883E-32,-2.1469730694711839E-32,-2.4839389295755895E-32,-2.0754935114435419E-32,-1.8406797973939534E-32,-1.949822809297621E-32,-2.0412035904829168E-32,-2.1812552283428318E-32,-2.137686899520648E-32,-1.9960627098017187E-32,-2.14322252247837E-32,-2.1762667493457321E-32,-2.0581532938180397E-32,-2.0758166832121403E-32,-2.3402156302097661E-32,-1.9426450711321735E-32,-2.2963216182855738E-32,-2.0724084807368943E-32,-2.4651396319882631E-32,-2.1324107684990086E-32,-2.3925097097824196E-32,-2.1021110791267949E-32,-2.1107846486197163E-32,-2.2273852143365259E-32,-2.359425700792008E-32,-2.1306818439110858E-32,-2.1549251688419832E-32,{"$f":"SUMPRODUCT($B$9:$B$54,QK9:QK54)","v":-2.3662845330572134E-32},-2.0162911332844783E-32,-2.8772341436281377E-32,-2.00558946893799E-32,-2.1173791764148919E-32,-2.3142669936961016E-32,-2.1977694893811659E-32,-2.2082786221174457E-32,-2.2531498494310461E-32,-2.4812036063695133E-32,-2.4643200598527705E-32,-2.2426932934944985E-32,-2.6017000528036271E-32,-2.3972183266631033E-32,-2.2682719289514913E-32,-2.0844316799745545E-32,-2.232097450434261E-32,-1.8508461010463528E-32,-2.4197828433349571E-32,-1.9876099506877104E-32,-2.7523673979236472E-32,-2.1616296584538764E-32,-2.4116553428952174E-32,-2.1701091424467287E-32,-2.0940226774077554E-32,-2.0812862251666368E-32,-2.0885926722671363E-32,-1.9849294566686252E-32,-2.146189435689824E-32,-2.2785862972371452E-32,-2.0620719151080554E-32,-2.1421212323821638E-32,-2.2702362673945919E-32,-2.0599069532066074E-32,-2.1427293843559351E-32,-1.9049149468437614E-32,-2.1707096083419406E-32,-2.0105556756018339E-32,-2.5560718075847117E-32,-2.2571662379186431E-32,-2.480432111296552E-32,-2.0397529460221397E-32,-1.9871149042514288E-32,-2.4368678772800691E-32,-2.0324779310676573E-32,-2.1636517635399007E-32,-1.9302916365993315E-32,-2.0876293571134969E-32,-2.1934594580549193E-32,-2.0714903215159715E-32,-2.0850375544577483E-32]
[12,{"$f":"VLOOKUP(A21+Inputs!$C$4,'Life Tables'!$A$5:$E$155,IF(Inputs!$C$5=\"Male\",3,5),FALSE)","v":0.79287175436729107},null,{"$f":"MAX('Case 5 - AP'!B15,'Case 5 - Income'!B15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5574836472915613E-34},{"$f":"MAX('Case 5 - AP'!C15,'Case 5 - Income'!C15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6500042425617945E-34},{"$f":"MAX('Case 5 - AP'!D15,'Case 5 - Income'!D15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.626303235438533E-34},{"$f":"MAX('Case 5 - AP'!E15,'Case 5 - Income'!E15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3477391030162345E-34},{"$f":"MAX('Case 5 - AP'!F15,'Case 5 - Income'!F15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.012699076081677E-34},{"$f":"MAX('Case 5 - AP'!G15,'Case 5 - Income'!G15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0407263959503833E-34},{"$f":"MAX('Case 5 - AP'!H15,'Case 5 - Income'!H15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8176140980176773E-34},{"$f":"MAX('Case 5 - AP'!I15,'Case 5 - Income'!I15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2907430657413744E-34},{"$f":"MAX('Case 5 - AP'!J15,'Case 5 - Income'!J15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-5.5047940691309957E-34},{"$f":"MAX('Case 5 - AP'!K15,'Case 5 - Income'!K15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8609947990905208E-34},{"$f":"MAX('Case 5 - AP'!L15,'Case 5 - Income'!L15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3021840396946619E-34},{"$f":"MAX('Case 5 - AP'!M15,'Case 5 - Income'!M15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7414156979572053E-34},{"$f":"MAX('Case 5 - AP'!N15,'Case 5 - Income'!N15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0405388305805708E-34},{"$f":"MAX('Case 5 - AP'!O15,'Case 5 - Income'!O15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7825052959976061E-34},{"$f":"MAX('Case 5 - AP'!P15,'Case 5 - Income'!P15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.7016488233200251E-34},{"$f":"MAX('Case 5 - AP'!Q15,'Case 5 - Income'!Q15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0636035507735641E-34},{"$f":"MAX('Case 5 - AP'!R15,'Case 5 - Income'!R15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1334728764492685E-34},{"$f":"MAX('Case 5 - AP'!S15,'Case 5 - Income'!S15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7229175517558041E-34},{"$f":"MAX('Case 5 - AP'!T15,'Case 5 - Income'!T15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6008464747074445E-34},{"$f":"MAX('Case 5 - AP'!U15,'Case 5 - Income'!U15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6553689136299784E-34},{"$f":"MAX('Case 5 - AP'!V15,'Case 5 - Income'!V15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.591400780459065E-34},{"$f":"MAX('Case 5 - AP'!W15,'Case 5 - Income'!W15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4578094117223713E-34},{"$f":"MAX('Case 5 - AP'!X15,'Case 5 - Income'!X15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4330480118014914E-34},{"$f":"MAX('Case 5 - AP'!Y15,'Case 5 - Income'!Y15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2578373904531493E-34},{"$f":"MAX('Case 5 - AP'!Z15,'Case 5 - Income'!Z15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5773595585777317E-34},{"$f":"MAX('Case 5 - AP'!AA15,'Case 5 - Income'!AA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5680120829243406E-34},{"$f":"MAX('Case 5 - AP'!AB15,'Case 5 - Income'!AB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6693337852568783E-34},{"$f":"MAX('Case 5 - AP'!AC15,'Case 5 - Income'!AC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.5155798830214058E-34},{"$f":"MAX('Case 5 - AP'!AD15,'Case 5 - Income'!AD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9944616969887938E-34},{"$f":"MAX('Case 5 - AP'!AE15,'Case 5 - Income'!AE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7782917546754753E-34},{"$f":"MAX('Case 5 - AP'!AF15,'Case 5 - Income'!AF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8078926358489349E-34},{"$f":"MAX('Case 5 - AP'!AG15,'Case 5 - Income'!AG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2651402423954743E-34},{"$f":"MAX('Case 5 - AP'!AH15,'Case 5 - Income'!AH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0364335556654056E-34},{"$f":"MAX('Case 5 - AP'!AI15,'Case 5 - Income'!AI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5974580519563659E-34},{"$f":"MAX('Case 5 - AP'!AJ15,'Case 5 - Income'!AJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.169417791433222E-34},{"$f":"MAX('Case 5 - AP'!AK15,'Case 5 - Income'!AK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.366076327000769E-34},{"$f":"MAX('Case 5 - AP'!AL15,'Case 5 - Income'!AL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6198083943026942E-34},{"$f":"MAX('Case 5 - AP'!AM15,'Case 5 - Income'!AM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0900664211519708E-34},{"$f":"MAX('Case 5 - AP'!AN15,'Case 5 - Income'!AN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6092175454968712E-34},{"$f":"MAX('Case 5 - AP'!AO15,'Case 5 - Income'!AO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0502980113346932E-34},{"$f":"MAX('Case 5 - AP'!AP15,'Case 5 - Income'!AP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0242756108681652E-34},{"$f":"MAX('Case 5 - AP'!AQ15,'Case 5 - Income'!AQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0173777598303442E-34},{"$f":"MAX('Case 5 - AP'!AR15,'Case 5 - Income'!AR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6959289662311574E-34},{"$f":"MAX('Case 5 - AP'!AS15,'Case 5 - Income'!AS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6352751723530487E-34},{"$f":"MAX('Case 5 - AP'!AT15,'Case 5 - Income'!AT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9316084451175603E-34},{"$f":"MAX('Case 5 - AP'!AU15,'Case 5 - Income'!AU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4125983145880241E-34},{"$f":"MAX('Case 5 - AP'!AV15,'Case 5 - Income'!AV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9657733548744637E-34},{"$f":"MAX('Case 5 - AP'!AW15,'Case 5 - Income'!AW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.6781048483070293E-34},{"$f":"MAX('Case 5 - AP'!AX15,'Case 5 - Income'!AX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9003077864589186E-34},{"$f":"MAX('Case 5 - AP'!AY15,'Case 5 - Income'!AY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2300549912473903E-34},{"$f":"MAX('Case 5 - AP'!AZ15,'Case 5 - Income'!AZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8973680563345594E-34},{"$f":"MAX('Case 5 - AP'!BA15,'Case 5 - Income'!BA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.048582130856496E-34},{"$f":"MAX('Case 5 - AP'!BB15,'Case 5 - Income'!BB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.509759662001741E-34},{"$f":"MAX('Case 5 - AP'!BC15,'Case 5 - Income'!BC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.702539827626274E-34},{"$f":"MAX('Case 5 - AP'!BD15,'Case 5 - Income'!BD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7780469473089213E-34},{"$f":"MAX('Case 5 - AP'!BE15,'Case 5 - Income'!BE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.6212008701190688E-34},{"$f":"MAX('Case 5 - AP'!BF15,'Case 5 - Income'!BF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8533275414170679E-34},{"$f":"MAX('Case 5 - AP'!BG15,'Case 5 - Income'!BG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9253192230942231E-34},{"$f":"MAX('Case 5 - AP'!BH15,'Case 5 - Income'!BH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.964485753307143E-34},{"$f":"MAX('Case 5 - AP'!BI15,'Case 5 - Income'!BI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8557980866713186E-34},{"$f":"MAX('Case 5 - AP'!BJ15,'Case 5 - Income'!BJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.5499492415660622E-34},{"$f":"MAX('Case 5 - AP'!BK15,'Case 5 - Income'!BK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0247878295839925E-34},{"$f":"MAX('Case 5 - AP'!BL15,'Case 5 - Income'!BL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4386776263059056E-34},{"$f":"MAX('Case 5 - AP'!BM15,'Case 5 - Income'!BM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-5.0175248676921514E-34},{"$f":"MAX('Case 5 - AP'!BN15,'Case 5 - Income'!BN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8079349237516484E-34},{"$f":"MAX('Case 5 - AP'!BO15,'Case 5 - Income'!BO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4412398778638337E-34},{"$f":"MAX('Case 5 - AP'!BP15,'Case 5 - Income'!BP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9861300028115425E-34},{"$f":"MAX('Case 5 - AP'!BQ15,'Case 5 - Income'!BQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7894242646958536E-34},{"$f":"MAX('Case 5 - AP'!BR15,'Case 5 - Income'!BR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0900675007530291E-34},{"$f":"MAX('Case 5 - AP'!BS15,'Case 5 - Income'!BS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8408982111707813E-34},{"$f":"MAX('Case 5 - AP'!BT15,'Case 5 - Income'!BT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.643202227314604E-34},{"$f":"MAX('Case 5 - AP'!BU15,'Case 5 - Income'!BU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3201813842103982E-34},{"$f":"MAX('Case 5 - AP'!BV15,'Case 5 - Income'!BV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1926440830918308E-34},{"$f":"MAX('Case 5 - AP'!BW15,'Case 5 - Income'!BW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4482950912725725E-34},{"$f":"MAX('Case 5 - AP'!BX15,'Case 5 - Income'!BX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7224582013014207E-34},{"$f":"MAX('Case 5 - AP'!BY15,'Case 5 - Income'!BY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9251977784539627E-34},{"$f":"MAX('Case 5 - AP'!BZ15,'Case 5 - Income'!BZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5814984199797609E-34},{"$f":"MAX('Case 5 - AP'!CA15,'Case 5 - Income'!CA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6306089855336308E-34},{"$f":"MAX('Case 5 - AP'!CB15,'Case 5 - Income'!CB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0393673587790314E-34},{"$f":"MAX('Case 5 - AP'!CC15,'Case 5 - Income'!CC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6012046153044709E-34},{"$f":"MAX('Case 5 - AP'!CD15,'Case 5 - Income'!CD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.0862372141196007E-34},{"$f":"MAX('Case 5 - AP'!CE15,'Case 5 - Income'!CE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9732735475661715E-34},{"$f":"MAX('Case 5 - AP'!CF15,'Case 5 - Income'!CF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9874145564779178E-34},{"$f":"MAX('Case 5 - AP'!CG15,'Case 5 - Income'!CG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8943655942523089E-34},{"$f":"MAX('Case 5 - AP'!CH15,'Case 5 - Income'!CH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8227525163083767E-34},{"$f":"MAX('Case 5 - AP'!CI15,'Case 5 - Income'!CI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7841393289968914E-34},{"$f":"MAX('Case 5 - AP'!CJ15,'Case 5 - Income'!CJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1752794257250481E-34},{"$f":"MAX('Case 5 - AP'!CK15,'Case 5 - Income'!CK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7586456811410168E-34},{"$f":"MAX('Case 5 - AP'!CL15,'Case 5 - Income'!CL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0907105639237755E-34},{"$f":"MAX('Case 5 - AP'!CM15,'Case 5 - Income'!CM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.733899470607043E-34},{"$f":"MAX('Case 5 - AP'!CN15,'Case 5 - Income'!CN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.659288164725804E-34},{"$f":"MAX('Case 5 - AP'!CO15,'Case 5 - Income'!CO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.914670357406023E-34},{"$f":"MAX('Case 5 - AP'!CP15,'Case 5 - Income'!CP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.642358889061892E-34},{"$f":"MAX('Case 5 - AP'!CQ15,'Case 5 - Income'!CQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.8463972298632347E-34},{"$f":"MAX('Case 5 - AP'!CR15,'Case 5 - Income'!CR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8802769201082653E-34},{"$f":"MAX('Case 5 - AP'!CS15,'Case 5 - Income'!CS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6121134121420982E-34},{"$f":"MAX('Case 5 - AP'!CT15,'Case 5 - Income'!CT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9693191369634431E-34},{"$f":"MAX('Case 5 - AP'!CU15,'Case 5 - Income'!CU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9604288387254966E-34},{"$f":"MAX('Case 5 - AP'!CV15,'Case 5 - Income'!CV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4238862459181669E-34},{"$f":"MAX('Case 5 - AP'!CW15,'Case 5 - Income'!CW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4071239586927864E-34},{"$f":"MAX('Case 5 - AP'!CX15,'Case 5 - Income'!CX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9126659766309603E-34},{"$f":"MAX('Case 5 - AP'!CY15,'Case 5 - Income'!CY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.5223166838700713E-34},{"$f":"MAX('Case 5 - AP'!CZ15,'Case 5 - Income'!CZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.9866625266474269E-34},{"$f":"MAX('Case 5 - AP'!DA15,'Case 5 - Income'!DA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7744710302093627E-34},{"$f":"MAX('Case 5 - AP'!DB15,'Case 5 - Income'!DB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8561019003785322E-34},{"$f":"MAX('Case 5 - AP'!DC15,'Case 5 - Income'!DC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6763031057177549E-34},{"$f":"MAX('Case 5 - AP'!DD15,'Case 5 - Income'!DD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1007948761911371E-34},{"$f":"MAX('Case 5 - AP'!DE15,'Case 5 - Income'!DE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7946038664677531E-34},{"$f":"MAX('Case 5 - AP'!DF15,'Case 5 - Income'!DF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.8284784680185751E-34},{"$f":"MAX('Case 5 - AP'!DG15,'Case 5 - Income'!DG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1764932567298843E-34},{"$f":"MAX('Case 5 - AP'!DH15,'Case 5 - Income'!DH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6002526252468569E-34},{"$f":"MAX('Case 5 - AP'!DI15,'Case 5 - Income'!DI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0460057748994919E-34},{"$f":"MAX('Case 5 - AP'!DJ15,'Case 5 - Income'!DJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5577684635306523E-34},{"$f":"MAX('Case 5 - AP'!DK15,'Case 5 - Income'!DK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6316380255801837E-34},{"$f":"MAX('Case 5 - AP'!DL15,'Case 5 - Income'!DL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5638493495356673E-34},{"$f":"MAX('Case 5 - AP'!DM15,'Case 5 - Income'!DM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7627547256957713E-34},{"$f":"MAX('Case 5 - AP'!DN15,'Case 5 - Income'!DN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.244368327788745E-34},{"$f":"MAX('Case 5 - AP'!DO15,'Case 5 - Income'!DO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6977036384321846E-34},{"$f":"MAX('Case 5 - AP'!DP15,'Case 5 - Income'!DP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6136821763284544E-34},{"$f":"MAX('Case 5 - AP'!DQ15,'Case 5 - Income'!DQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-5.1208264169537951E-34},{"$f":"MAX('Case 5 - AP'!DR15,'Case 5 - Income'!DR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5796705499575888E-34},{"$f":"MAX('Case 5 - AP'!DS15,'Case 5 - Income'!DS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4479826724198796E-34},{"$f":"MAX('Case 5 - AP'!DT15,'Case 5 - Income'!DT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6923915260423887E-34},{"$f":"MAX('Case 5 - AP'!DU15,'Case 5 - Income'!DU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8956493344388138E-34},{"$f":"MAX('Case 5 - AP'!DV15,'Case 5 - Income'!DV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6602696023117542E-34},{"$f":"MAX('Case 5 - AP'!DW15,'Case 5 - Income'!DW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7533829957028647E-34},{"$f":"MAX('Case 5 - AP'!DX15,'Case 5 - Income'!DX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.092479054821439E-34},{"$f":"MAX('Case 5 - AP'!DY15,'Case 5 - Income'!DY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9837862548559842E-34},{"$f":"MAX('Case 5 - AP'!DZ15,'Case 5 - Income'!DZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8055438833930351E-34},{"$f":"MAX('Case 5 - AP'!EA15,'Case 5 - Income'!EA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6120838017141865E-34},{"$f":"MAX('Case 5 - AP'!EB15,'Case 5 - Income'!EB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1377989620863879E-34},{"$f":"MAX('Case 5 - AP'!EC15,'Case 5 - Income'!EC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8810605487794404E-34},{"$f":"MAX('Case 5 - AP'!ED15,'Case 5 - Income'!ED15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6404075298996215E-34},{"$f":"MAX('Case 5 - AP'!EE15,'Case 5 - Income'!EE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.714471490671395E-34},{"$f":"MAX('Case 5 - AP'!EF15,'Case 5 - Income'!EF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6047480045316009E-34},{"$f":"MAX('Case 5 - AP'!EG15,'Case 5 - Income'!EG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9132281443216329E-34},{"$f":"MAX('Case 5 - AP'!EH15,'Case 5 - Income'!EH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5654682393783454E-34},{"$f":"MAX('Case 5 - AP'!EI15,'Case 5 - Income'!EI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.9126868973391444E-34},{"$f":"MAX('Case 5 - AP'!EJ15,'Case 5 - Income'!EJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6891695109422137E-34},{"$f":"MAX('Case 5 - AP'!EK15,'Case 5 - Income'!EK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5666218234312465E-34},{"$f":"MAX('Case 5 - AP'!EL15,'Case 5 - Income'!EL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.6998158367075435E-34},{"$f":"MAX('Case 5 - AP'!EM15,'Case 5 - Income'!EM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0007891556115792E-34},{"$f":"MAX('Case 5 - AP'!EN15,'Case 5 - Income'!EN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.486747783248351E-34},{"$f":"MAX('Case 5 - AP'!EO15,'Case 5 - Income'!EO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.6622652430862725E-34},{"$f":"MAX('Case 5 - AP'!EP15,'Case 5 - Income'!EP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1339787306641658E-34},{"$f":"MAX('Case 5 - AP'!EQ15,'Case 5 - Income'!EQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1577051537673392E-34},{"$f":"MAX('Case 5 - AP'!ER15,'Case 5 - Income'!ER15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.708190304068737E-34},{"$f":"MAX('Case 5 - AP'!ES15,'Case 5 - Income'!ES15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.610904313638825E-34},{"$f":"MAX('Case 5 - AP'!ET15,'Case 5 - Income'!ET15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5620738780849586E-34},{"$f":"MAX('Case 5 - AP'!EU15,'Case 5 - Income'!EU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6546768512199405E-34},{"$f":"MAX('Case 5 - AP'!EV15,'Case 5 - Income'!EV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9330854116801036E-34},{"$f":"MAX('Case 5 - AP'!EW15,'Case 5 - Income'!EW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8193146088138208E-34},{"$f":"MAX('Case 5 - AP'!EX15,'Case 5 - Income'!EX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7839863716692758E-34},{"$f":"MAX('Case 5 - AP'!EY15,'Case 5 - Income'!EY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.263277603842406E-34},{"$f":"MAX('Case 5 - AP'!EZ15,'Case 5 - Income'!EZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4390283979351244E-34},{"$f":"MAX('Case 5 - AP'!FA15,'Case 5 - Income'!FA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.5193459166574141E-34},{"$f":"MAX('Case 5 - AP'!FB15,'Case 5 - Income'!FB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0225426142267447E-34},{"$f":"MAX('Case 5 - AP'!FC15,'Case 5 - Income'!FC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.743456659109264E-34},{"$f":"MAX('Case 5 - AP'!FD15,'Case 5 - Income'!FD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9303883448126988E-34},{"$f":"MAX('Case 5 - AP'!FE15,'Case 5 - Income'!FE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6557460507358127E-34},{"$f":"MAX('Case 5 - AP'!FF15,'Case 5 - Income'!FF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6145307138420112E-34},{"$f":"MAX('Case 5 - AP'!FG15,'Case 5 - Income'!FG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3703332322720463E-34},{"$f":"MAX('Case 5 - AP'!FH15,'Case 5 - Income'!FH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4093590839117095E-34},{"$f":"MAX('Case 5 - AP'!FI15,'Case 5 - Income'!FI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9260935305888946E-34},{"$f":"MAX('Case 5 - AP'!FJ15,'Case 5 - Income'!FJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6674646300448362E-34},{"$f":"MAX('Case 5 - AP'!FK15,'Case 5 - Income'!FK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0798923464803282E-34},{"$f":"MAX('Case 5 - AP'!FL15,'Case 5 - Income'!FL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7558098881150706E-34},{"$f":"MAX('Case 5 - AP'!FM15,'Case 5 - Income'!FM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9760582318730016E-34},{"$f":"MAX('Case 5 - AP'!FN15,'Case 5 - Income'!FN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2187593915504053E-34},{"$f":"MAX('Case 5 - AP'!FO15,'Case 5 - Income'!FO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8113363605107473E-34},{"$f":"MAX('Case 5 - AP'!FP15,'Case 5 - Income'!FP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6393323824457293E-34},{"$f":"MAX('Case 5 - AP'!FQ15,'Case 5 - Income'!FQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.164793624701841E-34},{"$f":"MAX('Case 5 - AP'!FR15,'Case 5 - Income'!FR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.5018095487247663E-34},{"$f":"MAX('Case 5 - AP'!FS15,'Case 5 - Income'!FS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5654938235488511E-34},{"$f":"MAX('Case 5 - AP'!FT15,'Case 5 - Income'!FT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6462583231464692E-34},{"$f":"MAX('Case 5 - AP'!FU15,'Case 5 - Income'!FU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6989234202645223E-34},{"$f":"MAX('Case 5 - AP'!FV15,'Case 5 - Income'!FV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.7073906977785697E-34},{"$f":"MAX('Case 5 - AP'!FW15,'Case 5 - Income'!FW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9516249163281945E-34},{"$f":"MAX('Case 5 - AP'!FX15,'Case 5 - Income'!FX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2514036985246175E-34},{"$f":"MAX('Case 5 - AP'!FY15,'Case 5 - Income'!FY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8671198839893977E-34},{"$f":"MAX('Case 5 - AP'!FZ15,'Case 5 - Income'!FZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.254702673705535E-34},{"$f":"MAX('Case 5 - AP'!GA15,'Case 5 - Income'!GA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.751571587192863E-34},{"$f":"MAX('Case 5 - AP'!GB15,'Case 5 - Income'!GB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0676661680055171E-34},{"$f":"MAX('Case 5 - AP'!GC15,'Case 5 - Income'!GC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.9578743358091456E-34},{"$f":"MAX('Case 5 - AP'!GD15,'Case 5 - Income'!GD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9643781178739384E-34},{"$f":"MAX('Case 5 - AP'!GE15,'Case 5 - Income'!GE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.773162589628097E-34},{"$f":"MAX('Case 5 - AP'!GF15,'Case 5 - Income'!GF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9486623386377233E-34},{"$f":"MAX('Case 5 - AP'!GG15,'Case 5 - Income'!GG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6629732696611376E-34},{"$f":"MAX('Case 5 - AP'!GH15,'Case 5 - Income'!GH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0615799112738442E-34},{"$f":"MAX('Case 5 - AP'!GI15,'Case 5 - Income'!GI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6788007734487438E-34},{"$f":"MAX('Case 5 - AP'!GJ15,'Case 5 - Income'!GJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1933678000900763E-34},{"$f":"MAX('Case 5 - AP'!GK15,'Case 5 - Income'!GK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7820419091501011E-34},{"$f":"MAX('Case 5 - AP'!GL15,'Case 5 - Income'!GL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8252951533997095E-34},{"$f":"MAX('Case 5 - AP'!GM15,'Case 5 - Income'!GM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8241078917583869E-34},{"$f":"MAX('Case 5 - AP'!GN15,'Case 5 - Income'!GN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0084265505416727E-34},{"$f":"MAX('Case 5 - AP'!GO15,'Case 5 - Income'!GO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9877324805868298E-34},{"$f":"MAX('Case 5 - AP'!GP15,'Case 5 - Income'!GP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9797014066319132E-34},{"$f":"MAX('Case 5 - AP'!GQ15,'Case 5 - Income'!GQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8443147691342633E-34},{"$f":"MAX('Case 5 - AP'!GR15,'Case 5 - Income'!GR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5873311747618527E-34},{"$f":"MAX('Case 5 - AP'!GS15,'Case 5 - Income'!GS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0006608746021114E-34},{"$f":"MAX('Case 5 - AP'!GT15,'Case 5 - Income'!GT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.9427789869730209E-34},{"$f":"MAX('Case 5 - AP'!GU15,'Case 5 - Income'!GU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6994352119495049E-34},{"$f":"MAX('Case 5 - AP'!GV15,'Case 5 - Income'!GV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6268333698845089E-34},{"$f":"MAX('Case 5 - AP'!GW15,'Case 5 - Income'!GW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0815786585656509E-34},{"$f":"MAX('Case 5 - AP'!GX15,'Case 5 - Income'!GX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.688614408020692E-34},{"$f":"MAX('Case 5 - AP'!GY15,'Case 5 - Income'!GY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5641155803062268E-34},{"$f":"MAX('Case 5 - AP'!GZ15,'Case 5 - Income'!GZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.8539089760849385E-34},{"$f":"MAX('Case 5 - AP'!HA15,'Case 5 - Income'!HA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.78169162350174E-34},{"$f":"MAX('Case 5 - AP'!HB15,'Case 5 - Income'!HB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6542362484468063E-34},{"$f":"MAX('Case 5 - AP'!HC15,'Case 5 - Income'!HC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7627917351763556E-34},{"$f":"MAX('Case 5 - AP'!HD15,'Case 5 - Income'!HD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7176069874323512E-34},{"$f":"MAX('Case 5 - AP'!HE15,'Case 5 - Income'!HE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0904776365546931E-34},{"$f":"MAX('Case 5 - AP'!HF15,'Case 5 - Income'!HF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5548998486544908E-34},{"$f":"MAX('Case 5 - AP'!HG15,'Case 5 - Income'!HG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.5695086949716617E-34},{"$f":"MAX('Case 5 - AP'!HH15,'Case 5 - Income'!HH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3762038995828986E-34},{"$f":"MAX('Case 5 - AP'!HI15,'Case 5 - Income'!HI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5980884158822725E-34},{"$f":"MAX('Case 5 - AP'!HJ15,'Case 5 - Income'!HJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0773125250235463E-34},{"$f":"MAX('Case 5 - AP'!HK15,'Case 5 - Income'!HK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.0459986215607013E-34},{"$f":"MAX('Case 5 - AP'!HL15,'Case 5 - Income'!HL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0324677698941157E-34},{"$f":"MAX('Case 5 - AP'!HM15,'Case 5 - Income'!HM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5871426340916656E-34},{"$f":"MAX('Case 5 - AP'!HN15,'Case 5 - Income'!HN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.5969943095060495E-34},{"$f":"MAX('Case 5 - AP'!HO15,'Case 5 - Income'!HO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9291688597839051E-34},{"$f":"MAX('Case 5 - AP'!HP15,'Case 5 - Income'!HP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7130704140819931E-34},{"$f":"MAX('Case 5 - AP'!HQ15,'Case 5 - Income'!HQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2752413498716551E-34},{"$f":"MAX('Case 5 - AP'!HR15,'Case 5 - Income'!HR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.9748354848017058E-34},{"$f":"MAX('Case 5 - AP'!HS15,'Case 5 - Income'!HS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1406262441468712E-34},{"$f":"MAX('Case 5 - AP'!HT15,'Case 5 - Income'!HT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1001394525479129E-34},{"$f":"MAX('Case 5 - AP'!HU15,'Case 5 - Income'!HU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3043756998228156E-34},{"$f":"MAX('Case 5 - AP'!HV15,'Case 5 - Income'!HV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7634421613141834E-34},{"$f":"MAX('Case 5 - AP'!HW15,'Case 5 - Income'!HW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6522968003212749E-34},{"$f":"MAX('Case 5 - AP'!HX15,'Case 5 - Income'!HX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.897967792754727E-34},{"$f":"MAX('Case 5 - AP'!HY15,'Case 5 - Income'!HY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.801283531513303E-34},{"$f":"MAX('Case 5 - AP'!HZ15,'Case 5 - Income'!HZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8146838519401016E-34},{"$f":"MAX('Case 5 - AP'!IA15,'Case 5 - Income'!IA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0196569193932118E-34},{"$f":"MAX('Case 5 - AP'!IB15,'Case 5 - Income'!IB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6231887190517006E-34},{"$f":"MAX('Case 5 - AP'!IC15,'Case 5 - Income'!IC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3398735763750639E-34},{"$f":"MAX('Case 5 - AP'!ID15,'Case 5 - Income'!ID15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3420007385178426E-34},{"$f":"MAX('Case 5 - AP'!IE15,'Case 5 - Income'!IE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6331653173050798E-34},{"$f":"MAX('Case 5 - AP'!IF15,'Case 5 - Income'!IF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3936521224169825E-34},{"$f":"MAX('Case 5 - AP'!IG15,'Case 5 - Income'!IG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5911066784149193E-34},{"$f":"MAX('Case 5 - AP'!IH15,'Case 5 - Income'!IH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7131246202250921E-34},{"$f":"MAX('Case 5 - AP'!II15,'Case 5 - Income'!II15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0815660101368134E-34},{"$f":"MAX('Case 5 - AP'!IJ15,'Case 5 - Income'!IJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.036513359573008E-34},{"$f":"MAX('Case 5 - AP'!IK15,'Case 5 - Income'!IK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.7241954729001432E-34},{"$f":"MAX('Case 5 - AP'!IL15,'Case 5 - Income'!IL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.0187232265505129E-34},{"$f":"MAX('Case 5 - AP'!IM15,'Case 5 - Income'!IM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5583315674343524E-34},{"$f":"MAX('Case 5 - AP'!IN15,'Case 5 - Income'!IN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5855882794504262E-34},{"$f":"MAX('Case 5 - AP'!IO15,'Case 5 - Income'!IO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6409994623885499E-34},{"$f":"MAX('Case 5 - AP'!IP15,'Case 5 - Income'!IP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.618952812196261E-34},{"$f":"MAX('Case 5 - AP'!IQ15,'Case 5 - Income'!IQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7136572033495354E-34},{"$f":"MAX('Case 5 - AP'!IR15,'Case 5 - Income'!IR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7076849241277576E-34},{"$f":"MAX('Case 5 - AP'!IS15,'Case 5 - Income'!IS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0573099121124439E-34},{"$f":"MAX('Case 5 - AP'!IT15,'Case 5 - Income'!IT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5730685192890993E-34},{"$f":"MAX('Case 5 - AP'!IU15,'Case 5 - Income'!IU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1525358557418283E-34},{"$f":"MAX('Case 5 - AP'!IV15,'Case 5 - Income'!IV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6090701353961808E-34},{"$f":"MAX('Case 5 - AP'!IW15,'Case 5 - Income'!IW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2357761092334807E-34},{"$f":"MAX('Case 5 - AP'!IX15,'Case 5 - Income'!IX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6541774616764045E-34},{"$f":"MAX('Case 5 - AP'!IY15,'Case 5 - Income'!IY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2426622523789396E-34},{"$f":"MAX('Case 5 - AP'!IZ15,'Case 5 - Income'!IZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.707759202167785E-34},{"$f":"MAX('Case 5 - AP'!JA15,'Case 5 - Income'!JA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2411491274076785E-34},{"$f":"MAX('Case 5 - AP'!JB15,'Case 5 - Income'!JB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2355603136285812E-34},{"$f":"MAX('Case 5 - AP'!JC15,'Case 5 - Income'!JC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7843294292485347E-34},{"$f":"MAX('Case 5 - AP'!JD15,'Case 5 - Income'!JD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.605239219942784E-34},{"$f":"MAX('Case 5 - AP'!JE15,'Case 5 - Income'!JE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.6598203713325432E-34},{"$f":"MAX('Case 5 - AP'!JF15,'Case 5 - Income'!JF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7368785572324047E-34},{"$f":"MAX('Case 5 - AP'!JG15,'Case 5 - Income'!JG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5812615667601934E-34},{"$f":"MAX('Case 5 - AP'!JH15,'Case 5 - Income'!JH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.762944349977061E-34},{"$f":"MAX('Case 5 - AP'!JI15,'Case 5 - Income'!JI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6199197280000307E-34},{"$f":"MAX('Case 5 - AP'!JJ15,'Case 5 - Income'!JJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2722704619003101E-34},{"$f":"MAX('Case 5 - AP'!JK15,'Case 5 - Income'!JK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9540239754566217E-34},{"$f":"MAX('Case 5 - AP'!JL15,'Case 5 - Income'!JL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2974247080194299E-34},{"$f":"MAX('Case 5 - AP'!JM15,'Case 5 - Income'!JM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8940869704680936E-34},{"$f":"MAX('Case 5 - AP'!JN15,'Case 5 - Income'!JN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6603502461655585E-34},{"$f":"MAX('Case 5 - AP'!JO15,'Case 5 - Income'!JO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5699921100442366E-34},{"$f":"MAX('Case 5 - AP'!JP15,'Case 5 - Income'!JP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8892033697241998E-34},{"$f":"MAX('Case 5 - AP'!JQ15,'Case 5 - Income'!JQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.7861271019337961E-34},{"$f":"MAX('Case 5 - AP'!JR15,'Case 5 - Income'!JR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4752964127507473E-34},{"$f":"MAX('Case 5 - AP'!JS15,'Case 5 - Income'!JS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0334390374940531E-34},{"$f":"MAX('Case 5 - AP'!JT15,'Case 5 - Income'!JT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9533576675975332E-34},{"$f":"MAX('Case 5 - AP'!JU15,'Case 5 - Income'!JU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4647007131232817E-34},{"$f":"MAX('Case 5 - AP'!JV15,'Case 5 - Income'!JV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6422145617832772E-34},{"$f":"MAX('Case 5 - AP'!JW15,'Case 5 - Income'!JW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0497925688121435E-34},{"$f":"MAX('Case 5 - AP'!JX15,'Case 5 - Income'!JX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.6065064228458335E-34},{"$f":"MAX('Case 5 - AP'!JY15,'Case 5 - Income'!JY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6882772776881086E-34},{"$f":"MAX('Case 5 - AP'!JZ15,'Case 5 - Income'!JZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7522304958973633E-34},{"$f":"MAX('Case 5 - AP'!KA15,'Case 5 - Income'!KA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6429207622323825E-34},{"$f":"MAX('Case 5 - AP'!KB15,'Case 5 - Income'!KB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5590577837408366E-34},{"$f":"MAX('Case 5 - AP'!KC15,'Case 5 - Income'!KC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9479942907463436E-34},{"$f":"MAX('Case 5 - AP'!KD15,'Case 5 - Income'!KD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0570374493044388E-34},{"$f":"MAX('Case 5 - AP'!KE15,'Case 5 - Income'!KE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.8361421656309535E-34},{"$f":"MAX('Case 5 - AP'!KF15,'Case 5 - Income'!KF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5694548713435314E-34},{"$f":"MAX('Case 5 - AP'!KG15,'Case 5 - Income'!KG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0261564187670936E-34},{"$f":"MAX('Case 5 - AP'!KH15,'Case 5 - Income'!KH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7613257269025102E-34},{"$f":"MAX('Case 5 - AP'!KI15,'Case 5 - Income'!KI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5800844381640073E-34},{"$f":"MAX('Case 5 - AP'!KJ15,'Case 5 - Income'!KJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7563643372298228E-34},{"$f":"MAX('Case 5 - AP'!KK15,'Case 5 - Income'!KK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2236392244097527E-34},{"$f":"MAX('Case 5 - AP'!KL15,'Case 5 - Income'!KL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8666922363106833E-34},{"$f":"MAX('Case 5 - AP'!KM15,'Case 5 - Income'!KM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6522171713522022E-34},{"$f":"MAX('Case 5 - AP'!KN15,'Case 5 - Income'!KN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.9490580109668009E-34},{"$f":"MAX('Case 5 - AP'!KO15,'Case 5 - Income'!KO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5592957571991974E-34},{"$f":"MAX('Case 5 - AP'!KP15,'Case 5 - Income'!KP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.9180083662798531E-34},{"$f":"MAX('Case 5 - AP'!KQ15,'Case 5 - Income'!KQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0448421955207424E-34},{"$f":"MAX('Case 5 - AP'!KR15,'Case 5 - Income'!KR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.1412422692365403E-34},{"$f":"MAX('Case 5 - AP'!KS15,'Case 5 - Income'!KS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7980817138267258E-34},{"$f":"MAX('Case 5 - AP'!KT15,'Case 5 - Income'!KT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6665016824289562E-34},{"$f":"MAX('Case 5 - AP'!KU15,'Case 5 - Income'!KU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2697849046980125E-34},{"$f":"MAX('Case 5 - AP'!KV15,'Case 5 - Income'!KV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8275838986209983E-34},{"$f":"MAX('Case 5 - AP'!KW15,'Case 5 - Income'!KW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3842170213956555E-34},{"$f":"MAX('Case 5 - AP'!KX15,'Case 5 - Income'!KX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3258471131842957E-34},{"$f":"MAX('Case 5 - AP'!KY15,'Case 5 - Income'!KY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8503034476172242E-34},{"$f":"MAX('Case 5 - AP'!KZ15,'Case 5 - Income'!KZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1995790040448159E-34},{"$f":"MAX('Case 5 - AP'!LA15,'Case 5 - Income'!LA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7559363516995928E-34},{"$f":"MAX('Case 5 - AP'!LB15,'Case 5 - Income'!LB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.6883201529382107E-34},{"$f":"MAX('Case 5 - AP'!LC15,'Case 5 - Income'!LC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9741507670396099E-34},{"$f":"MAX('Case 5 - AP'!LD15,'Case 5 - Income'!LD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9666158756891145E-34},{"$f":"MAX('Case 5 - AP'!LE15,'Case 5 - Income'!LE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6770132043377672E-34},{"$f":"MAX('Case 5 - AP'!LF15,'Case 5 - Income'!LF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5712247809128766E-34},{"$f":"MAX('Case 5 - AP'!LG15,'Case 5 - Income'!LG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8950509701037097E-34},{"$f":"MAX('Case 5 - AP'!LH15,'Case 5 - Income'!LH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.258774757090261E-34},{"$f":"MAX('Case 5 - AP'!LI15,'Case 5 - Income'!LI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0489649071732667E-34},{"$f":"MAX('Case 5 - AP'!LJ15,'Case 5 - Income'!LJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6175050404657342E-34},{"$f":"MAX('Case 5 - AP'!LK15,'Case 5 - Income'!LK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3776507982414266E-34},{"$f":"MAX('Case 5 - AP'!LL15,'Case 5 - Income'!LL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7853471581567307E-34},{"$f":"MAX('Case 5 - AP'!LM15,'Case 5 - Income'!LM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8950580244886316E-34},{"$f":"MAX('Case 5 - AP'!LN15,'Case 5 - Income'!LN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7723707608847854E-34},{"$f":"MAX('Case 5 - AP'!LO15,'Case 5 - Income'!LO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2913846684664994E-34},{"$f":"MAX('Case 5 - AP'!LP15,'Case 5 - Income'!LP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0062945131750306E-34},{"$f":"MAX('Case 5 - AP'!LQ15,'Case 5 - Income'!LQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5624902620484668E-34},{"$f":"MAX('Case 5 - AP'!LR15,'Case 5 - Income'!LR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7912120277166929E-34},{"$f":"MAX('Case 5 - AP'!LS15,'Case 5 - Income'!LS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7796075460527925E-34},{"$f":"MAX('Case 5 - AP'!LT15,'Case 5 - Income'!LT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9191993083690425E-34},{"$f":"MAX('Case 5 - AP'!LU15,'Case 5 - Income'!LU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8845481476641285E-34},{"$f":"MAX('Case 5 - AP'!LV15,'Case 5 - Income'!LV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5613492699403308E-34},{"$f":"MAX('Case 5 - AP'!LW15,'Case 5 - Income'!LW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9591401434406857E-34},{"$f":"MAX('Case 5 - AP'!LX15,'Case 5 - Income'!LX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9867627186529472E-34},{"$f":"MAX('Case 5 - AP'!LY15,'Case 5 - Income'!LY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.714391537501279E-34},{"$f":"MAX('Case 5 - AP'!LZ15,'Case 5 - Income'!LZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2858787330591864E-34},{"$f":"MAX('Case 5 - AP'!MA15,'Case 5 - Income'!MA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6361103002761957E-34},{"$f":"MAX('Case 5 - AP'!MB15,'Case 5 - Income'!MB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8320663149848206E-34},{"$f":"MAX('Case 5 - AP'!MC15,'Case 5 - Income'!MC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6615639057227678E-34},{"$f":"MAX('Case 5 - AP'!MD15,'Case 5 - Income'!MD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6287953865791754E-34},{"$f":"MAX('Case 5 - AP'!ME15,'Case 5 - Income'!ME15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2635619994645901E-34},{"$f":"MAX('Case 5 - AP'!MF15,'Case 5 - Income'!MF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9053547567155703E-34},{"$f":"MAX('Case 5 - AP'!MG15,'Case 5 - Income'!MG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4831035317954571E-34},{"$f":"MAX('Case 5 - AP'!MH15,'Case 5 - Income'!MH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6376943354255758E-34},{"$f":"MAX('Case 5 - AP'!MI15,'Case 5 - Income'!MI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7167699624130611E-34},{"$f":"MAX('Case 5 - AP'!MJ15,'Case 5 - Income'!MJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.423213836409203E-34},{"$f":"MAX('Case 5 - AP'!MK15,'Case 5 - Income'!MK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5614548823655305E-34},{"$f":"MAX('Case 5 - AP'!ML15,'Case 5 - Income'!ML15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2401590963417742E-34},{"$f":"MAX('Case 5 - AP'!MM15,'Case 5 - Income'!MM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9492669831066533E-34},{"$f":"MAX('Case 5 - AP'!MN15,'Case 5 - Income'!MN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.992629421693573E-34},{"$f":"MAX('Case 5 - AP'!MO15,'Case 5 - Income'!MO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9580071366168443E-34},{"$f":"MAX('Case 5 - AP'!MP15,'Case 5 - Income'!MP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0724425758041007E-34},{"$f":"MAX('Case 5 - AP'!MQ15,'Case 5 - Income'!MQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5706259167018123E-34},{"$f":"MAX('Case 5 - AP'!MR15,'Case 5 - Income'!MR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.904738333809335E-34},{"$f":"MAX('Case 5 - AP'!MS15,'Case 5 - Income'!MS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8252173346639154E-34},{"$f":"MAX('Case 5 - AP'!MT15,'Case 5 - Income'!MT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5725315017507306E-34},{"$f":"MAX('Case 5 - AP'!MU15,'Case 5 - Income'!MU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6530984347520967E-34},{"$f":"MAX('Case 5 - AP'!MV15,'Case 5 - Income'!MV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0479606708592146E-34},{"$f":"MAX('Case 5 - AP'!MW15,'Case 5 - Income'!MW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5637392421137885E-34},{"$f":"MAX('Case 5 - AP'!MX15,'Case 5 - Income'!MX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8021887133899213E-34},{"$f":"MAX('Case 5 - AP'!MY15,'Case 5 - Income'!MY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7506757840046625E-34},{"$f":"MAX('Case 5 - AP'!MZ15,'Case 5 - Income'!MZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1683054263533492E-34},{"$f":"MAX('Case 5 - AP'!NA15,'Case 5 - Income'!NA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7746246136643999E-34},{"$f":"MAX('Case 5 - AP'!NB15,'Case 5 - Income'!NB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7912812034979896E-34},{"$f":"MAX('Case 5 - AP'!NC15,'Case 5 - Income'!NC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6085116925536398E-34},{"$f":"MAX('Case 5 - AP'!ND15,'Case 5 - Income'!ND15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.460958426638924E-34},{"$f":"MAX('Case 5 - AP'!NE15,'Case 5 - Income'!NE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9009022681203563E-34},{"$f":"MAX('Case 5 - AP'!NF15,'Case 5 - Income'!NF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7837912632412581E-34},{"$f":"MAX('Case 5 - AP'!NG15,'Case 5 - Income'!NG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6304534701655886E-34},{"$f":"MAX('Case 5 - AP'!NH15,'Case 5 - Income'!NH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.676764217211521E-34},{"$f":"MAX('Case 5 - AP'!NI15,'Case 5 - Income'!NI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6143217375047782E-34},{"$f":"MAX('Case 5 - AP'!NJ15,'Case 5 - Income'!NJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7029734679295355E-34},{"$f":"MAX('Case 5 - AP'!NK15,'Case 5 - Income'!NK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5893019337387218E-34},{"$f":"MAX('Case 5 - AP'!NL15,'Case 5 - Income'!NL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0973676972606276E-34},{"$f":"MAX('Case 5 - AP'!NM15,'Case 5 - Income'!NM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5683739468772218E-34},{"$f":"MAX('Case 5 - AP'!NN15,'Case 5 - Income'!NN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2307710989170049E-34},{"$f":"MAX('Case 5 - AP'!NO15,'Case 5 - Income'!NO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7236100768247742E-34},{"$f":"MAX('Case 5 - AP'!NP15,'Case 5 - Income'!NP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.7231129333641967E-34},{"$f":"MAX('Case 5 - AP'!NQ15,'Case 5 - Income'!NQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7688670097199184E-34},{"$f":"MAX('Case 5 - AP'!NR15,'Case 5 - Income'!NR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.000720970239962E-34},{"$f":"MAX('Case 5 - AP'!NS15,'Case 5 - Income'!NS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0258161575239057E-34},{"$f":"MAX('Case 5 - AP'!NT15,'Case 5 - Income'!NT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6229439152061344E-34},{"$f":"MAX('Case 5 - AP'!NU15,'Case 5 - Income'!NU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.135030176333901E-34},{"$f":"MAX('Case 5 - AP'!NV15,'Case 5 - Income'!NV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9797329408631947E-34},{"$f":"MAX('Case 5 - AP'!NW15,'Case 5 - Income'!NW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4527656942212737E-34},{"$f":"MAX('Case 5 - AP'!NX15,'Case 5 - Income'!NX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.7062435043973676E-34},{"$f":"MAX('Case 5 - AP'!NY15,'Case 5 - Income'!NY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7180680584566176E-34},{"$f":"MAX('Case 5 - AP'!NZ15,'Case 5 - Income'!NZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3223613979350402E-34},{"$f":"MAX('Case 5 - AP'!OA15,'Case 5 - Income'!OA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7600402450376149E-34},{"$f":"MAX('Case 5 - AP'!OB15,'Case 5 - Income'!OB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.9183900256827369E-34},{"$f":"MAX('Case 5 - AP'!OC15,'Case 5 - Income'!OC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.582494225548078E-34},{"$f":"MAX('Case 5 - AP'!OD15,'Case 5 - Income'!OD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1413722529985213E-34},{"$f":"MAX('Case 5 - AP'!OE15,'Case 5 - Income'!OE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7923985083111138E-34},{"$f":"MAX('Case 5 - AP'!OF15,'Case 5 - Income'!OF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6521768335466241E-34},{"$f":"MAX('Case 5 - AP'!OG15,'Case 5 - Income'!OG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1075871528594636E-34},{"$f":"MAX('Case 5 - AP'!OH15,'Case 5 - Income'!OH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8435827738430919E-34},{"$f":"MAX('Case 5 - AP'!OI15,'Case 5 - Income'!OI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2428107704327498E-34},{"$f":"MAX('Case 5 - AP'!OJ15,'Case 5 - Income'!OJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8078352178417572E-34},{"$f":"MAX('Case 5 - AP'!OK15,'Case 5 - Income'!OK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9774466805042286E-34},{"$f":"MAX('Case 5 - AP'!OL15,'Case 5 - Income'!OL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.509830036296417E-34},{"$f":"MAX('Case 5 - AP'!OM15,'Case 5 - Income'!OM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8183536635269198E-34},{"$f":"MAX('Case 5 - AP'!ON15,'Case 5 - Income'!ON15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7469176243229236E-34},{"$f":"MAX('Case 5 - AP'!OO15,'Case 5 - Income'!OO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2892352399946183E-34},{"$f":"MAX('Case 5 - AP'!OP15,'Case 5 - Income'!OP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8162182222768433E-34},{"$f":"MAX('Case 5 - AP'!OQ15,'Case 5 - Income'!OQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4217867872645625E-34},{"$f":"MAX('Case 5 - AP'!OR15,'Case 5 - Income'!OR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9427435979094909E-34},{"$f":"MAX('Case 5 - AP'!OS15,'Case 5 - Income'!OS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7041471730125505E-34},{"$f":"MAX('Case 5 - AP'!OT15,'Case 5 - Income'!OT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6526122575601375E-34},{"$f":"MAX('Case 5 - AP'!OU15,'Case 5 - Income'!OU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.699907903814942E-34},{"$f":"MAX('Case 5 - AP'!OV15,'Case 5 - Income'!OV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6105405003537798E-34},{"$f":"MAX('Case 5 - AP'!OW15,'Case 5 - Income'!OW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7790297267395357E-34},{"$f":"MAX('Case 5 - AP'!OX15,'Case 5 - Income'!OX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5597626914040185E-34},{"$f":"MAX('Case 5 - AP'!OY15,'Case 5 - Income'!OY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3276435294580027E-34},{"$f":"MAX('Case 5 - AP'!OZ15,'Case 5 - Income'!OZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6429038999673186E-34},{"$f":"MAX('Case 5 - AP'!PA15,'Case 5 - Income'!PA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1162043923805943E-34},{"$f":"MAX('Case 5 - AP'!PB15,'Case 5 - Income'!PB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.9496397377708506E-34},{"$f":"MAX('Case 5 - AP'!PC15,'Case 5 - Income'!PC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8641983678770212E-34},{"$f":"MAX('Case 5 - AP'!PD15,'Case 5 - Income'!PD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0354600267489034E-34},{"$f":"MAX('Case 5 - AP'!PE15,'Case 5 - Income'!PE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9313909467486503E-34},{"$f":"MAX('Case 5 - AP'!PF15,'Case 5 - Income'!PF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9274745898728329E-34},{"$f":"MAX('Case 5 - AP'!PG15,'Case 5 - Income'!PG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9741499200987382E-34},{"$f":"MAX('Case 5 - AP'!PH15,'Case 5 - Income'!PH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.0503253179641387E-34},{"$f":"MAX('Case 5 - AP'!PI15,'Case 5 - Income'!PI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.678709131488122E-34},{"$f":"MAX('Case 5 - AP'!PJ15,'Case 5 - Income'!PJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.7876009168561771E-34},{"$f":"MAX('Case 5 - AP'!PK15,'Case 5 - Income'!PK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5871582258569418E-34},{"$f":"MAX('Case 5 - AP'!PL15,'Case 5 - Income'!PL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6750412410569988E-34},{"$f":"MAX('Case 5 - AP'!PM15,'Case 5 - Income'!PM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6427693628519243E-34},{"$f":"MAX('Case 5 - AP'!PN15,'Case 5 - Income'!PN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8814651303676339E-34},{"$f":"MAX('Case 5 - AP'!PO15,'Case 5 - Income'!PO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8944595558703956E-34},{"$f":"MAX('Case 5 - AP'!PP15,'Case 5 - Income'!PP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7122719110429673E-34},{"$f":"MAX('Case 5 - AP'!PQ15,'Case 5 - Income'!PQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6865319131545613E-34},{"$f":"MAX('Case 5 - AP'!PR15,'Case 5 - Income'!PR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.579747507644475E-34},{"$f":"MAX('Case 5 - AP'!PS15,'Case 5 - Income'!PS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9180269344793288E-34},{"$f":"MAX('Case 5 - AP'!PT15,'Case 5 - Income'!PT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7725899538892999E-34},{"$f":"MAX('Case 5 - AP'!PU15,'Case 5 - Income'!PU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0142889032449326E-34},{"$f":"MAX('Case 5 - AP'!PV15,'Case 5 - Income'!PV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9344340039188935E-34},{"$f":"MAX('Case 5 - AP'!PW15,'Case 5 - Income'!PW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4446308223549776E-34},{"$f":"MAX('Case 5 - AP'!PX15,'Case 5 - Income'!PX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.678509871654568E-34},{"$f":"MAX('Case 5 - AP'!PY15,'Case 5 - Income'!PY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7448706761371762E-34},{"$f":"MAX('Case 5 - AP'!PZ15,'Case 5 - Income'!PZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0837353371937904E-34},{"$f":"MAX('Case 5 - AP'!QA15,'Case 5 - Income'!QA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1399945912709332E-34},{"$f":"MAX('Case 5 - AP'!QB15,'Case 5 - Income'!QB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5952160817980701E-34},{"$f":"MAX('Case 5 - AP'!QC15,'Case 5 - Income'!QC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.0521506082201631E-34},{"$f":"MAX('Case 5 - AP'!QD15,'Case 5 - Income'!QD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7539545510618386E-34},{"$f":"MAX('Case 5 - AP'!QE15,'Case 5 - Income'!QE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7503633130180792E-34},{"$f":"MAX('Case 5 - AP'!QF15,'Case 5 - Income'!QF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6440966986737217E-34},{"$f":"MAX('Case 5 - AP'!QG15,'Case 5 - Income'!QG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9294023118242073E-34},{"$f":"MAX('Case 5 - AP'!QH15,'Case 5 - Income'!QH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7791187363700368E-34},{"$f":"MAX('Case 5 - AP'!QI15,'Case 5 - Income'!QI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6477150210409871E-34},{"$f":"MAX('Case 5 - AP'!QJ15,'Case 5 - Income'!QJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.6239086523057989E-34},{"$f":"MAX('Case 5 - AP'!QK15,'Case 5 - Income'!QK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9179490813334411E-34},{"$f":"MAX('Case 5 - AP'!QL15,'Case 5 - Income'!QL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9567754682501726E-34},{"$f":"MAX('Case 5 - AP'!QM15,'Case 5 - Income'!QM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4655899002213066E-34},{"$f":"MAX('Case 5 - AP'!QN15,'Case 5 - Income'!QN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7251735801630637E-34},{"$f":"MAX('Case 5 - AP'!QO15,'Case 5 - Income'!QO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.4993466447757123E-34},{"$f":"MAX('Case 5 - AP'!QP15,'Case 5 - Income'!QP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5649699835512643E-34},{"$f":"MAX('Case 5 - AP'!QQ15,'Case 5 - Income'!QQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3684440011360154E-34},{"$f":"MAX('Case 5 - AP'!QR15,'Case 5 - Income'!QR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7248267949201739E-34},{"$f":"MAX('Case 5 - AP'!QS15,'Case 5 - Income'!QS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.6610306198837011E-34},{"$f":"MAX('Case 5 - AP'!QT15,'Case 5 - Income'!QT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.5613155243802496E-34},{"$f":"MAX('Case 5 - AP'!QU15,'Case 5 - Income'!QU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0223956755446794E-34},{"$f":"MAX('Case 5 - AP'!QV15,'Case 5 - Income'!QV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7532297406057999E-34},{"$f":"MAX('Case 5 - AP'!QW15,'Case 5 - Income'!QW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.6065662919572848E-34},{"$f":"MAX('Case 5 - AP'!QX15,'Case 5 - Income'!QX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0114991295302167E-34},{"$f":"MAX('Case 5 - AP'!QY15,'Case 5 - Income'!QY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.3993842803981919E-34},{"$f":"MAX('Case 5 - AP'!QZ15,'Case 5 - Income'!QZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.826637896816304E-34},{"$f":"MAX('Case 5 - AP'!RA15,'Case 5 - Income'!RA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0866617277873037E-34},{"$f":"MAX('Case 5 - AP'!RB15,'Case 5 - Income'!RB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1726821208611591E-34},{"$f":"MAX('Case 5 - AP'!RC15,'Case 5 - Income'!RC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.7815279884119731E-34},{"$f":"MAX('Case 5 - AP'!RD15,'Case 5 - Income'!RD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6586090767375889E-34},{"$f":"MAX('Case 5 - AP'!RE15,'Case 5 - Income'!RE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.871659270466578E-34},{"$f":"MAX('Case 5 - AP'!RF15,'Case 5 - Income'!RF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7751144124737583E-34},{"$f":"MAX('Case 5 - AP'!RG15,'Case 5 - Income'!RG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1342986522124861E-34},{"$f":"MAX('Case 5 - AP'!RH15,'Case 5 - Income'!RH15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.5658386375906584E-34},{"$f":"MAX('Case 5 - AP'!RI15,'Case 5 - Income'!RI15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7878237564627248E-34},{"$f":"MAX('Case 5 - AP'!RJ15,'Case 5 - Income'!RJ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7304438482538435E-34},{"$f":"MAX('Case 5 - AP'!RK15,'Case 5 - Income'!RK15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7033608532838689E-34},{"$f":"MAX('Case 5 - AP'!RL15,'Case 5 - Income'!RL15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.7054519273438249E-34},{"$f":"MAX('Case 5 - AP'!RM15,'Case 5 - Income'!RM15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0876428048057884E-34},{"$f":"MAX('Case 5 - AP'!RN15,'Case 5 - Income'!RN15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9259591958911656E-34},{"$f":"MAX('Case 5 - AP'!RO15,'Case 5 - Income'!RO15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.1343132905556141E-34},{"$f":"MAX('Case 5 - AP'!RP15,'Case 5 - Income'!RP15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2392336986885077E-34},{"$f":"MAX('Case 5 - AP'!RQ15,'Case 5 - Income'!RQ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6350963722094553E-34},{"$f":"MAX('Case 5 - AP'!RR15,'Case 5 - Income'!RR15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8513009391270027E-34},{"$f":"MAX('Case 5 - AP'!RS15,'Case 5 - Income'!RS15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.2842996464952638E-34},{"$f":"MAX('Case 5 - AP'!RT15,'Case 5 - Income'!RT15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.0269952203772098E-34},{"$f":"MAX('Case 5 - AP'!RU15,'Case 5 - Income'!RU15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.649434816305922E-34},{"$f":"MAX('Case 5 - AP'!RV15,'Case 5 - Income'!RV15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8009880172232258E-34},{"$f":"MAX('Case 5 - AP'!RW15,'Case 5 - Income'!RW15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.8315127865459097E-34},{"$f":"MAX('Case 5 - AP'!RX15,'Case 5 - Income'!RX15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7234606132271319E-34},{"$f":"MAX('Case 5 - AP'!RY15,'Case 5 - Income'!RY15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7479073893276013E-34},{"$f":"MAX('Case 5 - AP'!RZ15,'Case 5 - Income'!RZ15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7361829760362648E-34},{"$f":"MAX('Case 5 - AP'!SA15,'Case 5 - Income'!SA15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.7940577173794294E-34},{"$f":"MAX('Case 5 - AP'!SB15,'Case 5 - Income'!SB15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-4.5355781755229341E-34},{"$f":"MAX('Case 5 - AP'!SC15,'Case 5 - Income'!SC15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9200458147830441E-34},{"$f":"MAX('Case 5 - AP'!SD15,'Case 5 - Income'!SD15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9353137714799087E-34},{"$f":"MAX('Case 5 - AP'!SE15,'Case 5 - Income'!SE15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.9687859633560092E-34},{"$f":"MAX('Case 5 - AP'!SF15,'Case 5 - Income'!SF15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-3.9527483126938829E-34},{"$f":"MAX('Case 5 - AP'!SG15,'Case 5 - Income'!SG15)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * Inputs!$C$16^$A21","v":-2.6632010555842746E-34}]
[5,1.5705926862972008E-2,null,{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!B8,'Case 5 - Residual Benefit'!B8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3302928162571814E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!C8,'Case 5 - Residual Benefit'!C8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1827359051067237E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!D8,'Case 5 - Residual Benefit'!D8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0687723555347358E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!E8,'Case 5 - Residual Benefit'!E8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0204586977439861E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!F8,'Case 5 - Residual Benefit'!F8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3229345581116482E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!G8,'Case 5 - Residual Benefit'!G8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0029007597623227E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!H8,'Case 5 - Residual Benefit'!H8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4656975889091936E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!I8,'Case 5 - Residual Benefit'!I8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4561247511725597E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!J8,'Case 5 - Residual Benefit'!J8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1103275293857798E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!K8,'Case 5 - Residual Benefit'!K8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0190413368436904E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!L8,'Case 5 - Residual Benefit'!L8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2355225473028896E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!M8,'Case 5 - Residual Benefit'!M8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1952129453322473E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!N8,'Case 5 - Residual Benefit'!N8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.4660142119000775E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!O8,'Case 5 - Residual Benefit'!O8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5501149475713283E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!P8,'Case 5 - Residual Benefit'!P8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3770560228030741E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!Q8,'Case 5 - Residual Benefit'!Q8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7615090084380854E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!R8,'Case 5 - Residual Benefit'!R8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.800640170191169E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!S8,'Case 5 - Residual Benefit'!S8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5938601142806893E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!T8,'Case 5 - Residual Benefit'!T8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7609531903013989E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!U8,'Case 5 - Residual Benefit'!U8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.334304425065998E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!V8,'Case 5 - Residual Benefit'!V8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0523424805024269E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!W8,'Case 5 - Residual Benefit'!W8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3541705498180148E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!X8,'Case 5 - Residual Benefit'!X8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6528140035376113E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!Y8,'Case 5 - Residual Benefit'!Y8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5465355684471567E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!Z8,'Case 5 - Residual Benefit'!Z8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4696642977677551E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AA8,'Case 5 - Residual Benefit'!AA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1891692276933218E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AB8,'Case 5 - Residual Benefit'!AB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5508966015790306E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AC8,'Case 5 - Residual Benefit'!AC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7012855995979393E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AD8,'Case 5 - Residual Benefit'!AD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5949736952291334E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AE8,'Case 5 - Residual Benefit'!AE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3738767632858898E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AF8,'Case 5 - Residual Benefit'!AF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5930775652097735E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AG8,'Case 5 - Residual Benefit'!AG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4852588556340288E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AH8,'Case 5 - Residual Benefit'!AH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.4068698078931567E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AI8,'Case 5 - Residual Benefit'!AI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.8336851832457611E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AJ8,'Case 5 - Residual Benefit'!AJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9700126878373648E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AK8,'Case 5 - Residual Benefit'!AK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0640473524381948E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AL8,'Case 5 - Residual Benefit'!AL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9700574016747445E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AM8,'Case 5 - Residual Benefit'!AM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8248138883825994E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AN8,'Case 5 - Residual Benefit'!AN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.6559176463115971E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AO8,'Case 5 - Residual Benefit'!AO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1468820146122078E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AP8,'Case 5 - Residual Benefit'!AP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7926020796944717E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AQ8,'Case 5 - Residual Benefit'!AQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4564578036498562E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AR8,'Case 5 - Residual Benefit'!AR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2573208726637994E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AS8,'Case 5 - Residual Benefit'!AS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5820615081724019E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AT8,'Case 5 - Residual Benefit'!AT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.002941126082307E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AU8,'Case 5 - Residual Benefit'!AU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4468760492010355E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AV8,'Case 5 - Residual Benefit'!AV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2380080154236747E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AW8,'Case 5 - Residual Benefit'!AW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2220246219526081E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AX8,'Case 5 - Residual Benefit'!AX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9786653507462699E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AY8,'Case 5 - Residual Benefit'!AY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9346949936076078E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AZ8,'Case 5 - Residual Benefit'!AZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0739278439202482E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BA8,'Case 5 - Residual Benefit'!BA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.556235805670214E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BB8,'Case 5 - Residual Benefit'!BB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1638751038901167E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BC8,'Case 5 - Residual Benefit'!BC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.4481143787197026E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BD8,'Case 5 - Residual Benefit'!BD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3483818496169514E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BE8,'Case 5 - Residual Benefit'!BE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1865963026513401E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BF8,'Case 5 - Residual Benefit'!BF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7311192652677061E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BG8,'Case 5 - Residual Benefit'!BG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5013676328159469E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BH8,'Case 5 - Residual Benefit'!BH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3604669436691002E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BI8,'Case 5 - Residual Benefit'!BI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1810375687402629E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BJ8,'Case 5 - Residual Benefit'!BJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7739596514806441E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BK8,'Case 5 - Residual Benefit'!BK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6543495143604626E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BL8,'Case 5 - Residual Benefit'!BL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1751023705999123E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BM8,'Case 5 - Residual Benefit'!BM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.9655643751561132E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BN8,'Case 5 - Residual Benefit'!BN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6515443717659597E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BO8,'Case 5 - Residual Benefit'!BO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.2594816762697629E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BP8,'Case 5 - Residual Benefit'!BP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6431169093361726E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BQ8,'Case 5 - Residual Benefit'!BQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.293573827534053E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BR8,'Case 5 - Residual Benefit'!BR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3579243053387335E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BS8,'Case 5 - Residual Benefit'!BS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7418438381241986E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BT8,'Case 5 - Residual Benefit'!BT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2242299077109299E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BU8,'Case 5 - Residual Benefit'!BU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.4347969398255316E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BV8,'Case 5 - Residual Benefit'!BV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7708028797854365E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BW8,'Case 5 - Residual Benefit'!BW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6093520706264763E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BX8,'Case 5 - Residual Benefit'!BX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0082315835043976E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BY8,'Case 5 - Residual Benefit'!BY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.3111580826046706E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BZ8,'Case 5 - Residual Benefit'!BZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.2812061820720969E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CA8,'Case 5 - Residual Benefit'!CA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8840169158487462E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CB8,'Case 5 - Residual Benefit'!CB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5819788297119496E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CC8,'Case 5 - Residual Benefit'!CC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6143900072205072E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CD8,'Case 5 - Residual Benefit'!CD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6542573235549231E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CE8,'Case 5 - Residual Benefit'!CE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7624632351598516E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CF8,'Case 5 - Residual Benefit'!CF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6837094562807319E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CG8,'Case 5 - Residual Benefit'!CG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7761192866093204E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CH8,'Case 5 - Residual Benefit'!CH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7539796363559252E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CI8,'Case 5 - Residual Benefit'!CI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.704825863300884E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CJ8,'Case 5 - Residual Benefit'!CJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2141021778121748E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CK8,'Case 5 - Residual Benefit'!CK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0374743080616606E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CL8,'Case 5 - Residual Benefit'!CL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6294578566779718E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CM8,'Case 5 - Residual Benefit'!CM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1658435269097369E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CN8,'Case 5 - Residual Benefit'!CN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.7597437461491515E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CO8,'Case 5 - Residual Benefit'!CO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1141430495091911E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CP8,'Case 5 - Residual Benefit'!CP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1686969775573158E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CQ8,'Case 5 - Residual Benefit'!CQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1249285695663288E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CR8,'Case 5 - Residual Benefit'!CR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0078642102039669E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CS8,'Case 5 - Residual Benefit'!CS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.6971649436527067E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CT8,'Case 5 - Residual Benefit'!CT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.3244050623744755E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CU8,'Case 5 - Residual Benefit'!CU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.195949736686832E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CV8,'Case 5 - Residual Benefit'!CV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.4199649458721041E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CW8,'Case 5 - Residual Benefit'!CW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5629731036562777E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CX8,'Case 5 - Residual Benefit'!CX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7814628327611718E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CY8,'Case 5 - Residual Benefit'!CY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.6233607540464286E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CZ8,'Case 5 - Residual Benefit'!CZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.140985981661588E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DA8,'Case 5 - Residual Benefit'!DA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0418597716840089E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DB8,'Case 5 - Residual Benefit'!DB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.2664174283004997E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DC8,'Case 5 - Residual Benefit'!DC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3158868463620261E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DD8,'Case 5 - Residual Benefit'!DD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.161983594156552E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DE8,'Case 5 - Residual Benefit'!DE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1425503298582298E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DF8,'Case 5 - Residual Benefit'!DF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.937396855402456E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DG8,'Case 5 - Residual Benefit'!DG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3469684766161253E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DH8,'Case 5 - Residual Benefit'!DH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0358842090672975E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DI8,'Case 5 - Residual Benefit'!DI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4324490672965453E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DJ8,'Case 5 - Residual Benefit'!DJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8109700175396561E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DK8,'Case 5 - Residual Benefit'!DK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4127475045802776E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DL8,'Case 5 - Residual Benefit'!DL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8442945054715848E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DM8,'Case 5 - Residual Benefit'!DM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.2327441618671678E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DN8,'Case 5 - Residual Benefit'!DN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.3505653644752815E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DO8,'Case 5 - Residual Benefit'!DO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1045331756487215E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DP8,'Case 5 - Residual Benefit'!DP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1435629583778988E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DQ8,'Case 5 - Residual Benefit'!DQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0410944279657991E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DR8,'Case 5 - Residual Benefit'!DR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0926114013407595E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DS8,'Case 5 - Residual Benefit'!DS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.4603350155754312E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DT8,'Case 5 - Residual Benefit'!DT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5878569070069947E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DU8,'Case 5 - Residual Benefit'!DU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.8002898523355636E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DV8,'Case 5 - Residual Benefit'!DV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.803292634601872E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DW8,'Case 5 - Residual Benefit'!DW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3831474530920337E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DX8,'Case 5 - Residual Benefit'!DX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2717157266722203E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DY8,'Case 5 - Residual Benefit'!DY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.5241291215548272E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DZ8,'Case 5 - Residual Benefit'!DZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5313838178341169E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EA8,'Case 5 - Residual Benefit'!EA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1540323243538683E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EB8,'Case 5 - Residual Benefit'!EB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0763460516116963E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EC8,'Case 5 - Residual Benefit'!EC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.5934999293691605E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ED8,'Case 5 - Residual Benefit'!ED8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9480582076308075E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EE8,'Case 5 - Residual Benefit'!EE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3236725499689961E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EF8,'Case 5 - Residual Benefit'!EF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0139399822940529E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EG8,'Case 5 - Residual Benefit'!EG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7020849675474433E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EH8,'Case 5 - Residual Benefit'!EH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.206843908715362E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EI8,'Case 5 - Residual Benefit'!EI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3870733224017064E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EJ8,'Case 5 - Residual Benefit'!EJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7926916727455011E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EK8,'Case 5 - Residual Benefit'!EK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2776080199373495E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EL8,'Case 5 - Residual Benefit'!EL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1572737556292441E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EM8,'Case 5 - Residual Benefit'!EM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1742785242041096E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EN8,'Case 5 - Residual Benefit'!EN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8820454554244952E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EO8,'Case 5 - Residual Benefit'!EO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0979693090418016E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EP8,'Case 5 - Residual Benefit'!EP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.4362031869998835E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EQ8,'Case 5 - Residual Benefit'!EQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.186861715440819E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ER8,'Case 5 - Residual Benefit'!ER8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6621419474057787E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ES8,'Case 5 - Residual Benefit'!ES8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0359057224381939E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ET8,'Case 5 - Residual Benefit'!ET8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4653103866307485E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EU8,'Case 5 - Residual Benefit'!EU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0875663641799268E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EV8,'Case 5 - Residual Benefit'!EV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.429551020791999E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EW8,'Case 5 - Residual Benefit'!EW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1063863111919927E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EX8,'Case 5 - Residual Benefit'!EX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7488551013267316E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EY8,'Case 5 - Residual Benefit'!EY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.2398003392895412E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EZ8,'Case 5 - Residual Benefit'!EZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4862949421232928E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FA8,'Case 5 - Residual Benefit'!FA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0689989920881324E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FB8,'Case 5 - Residual Benefit'!FB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1872789572794663E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FC8,'Case 5 - Residual Benefit'!FC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.4904024746175383E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FD8,'Case 5 - Residual Benefit'!FD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2441155926543935E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FE8,'Case 5 - Residual Benefit'!FE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2111203581917327E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FF8,'Case 5 - Residual Benefit'!FF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2285571111662617E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FG8,'Case 5 - Residual Benefit'!FG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2079415435494363E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FH8,'Case 5 - Residual Benefit'!FH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.485040386934208E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FI8,'Case 5 - Residual Benefit'!FI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.6501063097483152E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FJ8,'Case 5 - Residual Benefit'!FJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.6822155917881976E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FK8,'Case 5 - Residual Benefit'!FK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.298446630910482E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FL8,'Case 5 - Residual Benefit'!FL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0003310025432165E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FM8,'Case 5 - Residual Benefit'!FM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9997963339939972E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FN8,'Case 5 - Residual Benefit'!FN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6736851390566762E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FO8,'Case 5 - Residual Benefit'!FO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5772296716145517E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FP8,'Case 5 - Residual Benefit'!FP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4816047159291315E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FQ8,'Case 5 - Residual Benefit'!FQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5990823016631913E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FR8,'Case 5 - Residual Benefit'!FR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4252670007112864E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FS8,'Case 5 - Residual Benefit'!FS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0504867377622178E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FT8,'Case 5 - Residual Benefit'!FT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2085726210900666E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FU8,'Case 5 - Residual Benefit'!FU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8336610600915264E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FV8,'Case 5 - Residual Benefit'!FV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6157772519091689E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FW8,'Case 5 - Residual Benefit'!FW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7309981607733383E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FX8,'Case 5 - Residual Benefit'!FX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3256190530557352E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FY8,'Case 5 - Residual Benefit'!FY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.6348858365358821E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FZ8,'Case 5 - Residual Benefit'!FZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0407101763918412E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GA8,'Case 5 - Residual Benefit'!GA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7037356362278371E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GB8,'Case 5 - Residual Benefit'!GB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5206956193096557E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GC8,'Case 5 - Residual Benefit'!GC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.802154559541738E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GD8,'Case 5 - Residual Benefit'!GD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4116858511138276E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GE8,'Case 5 - Residual Benefit'!GE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0636154514963051E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GF8,'Case 5 - Residual Benefit'!GF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5769339466878384E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GG8,'Case 5 - Residual Benefit'!GG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8874566565936314E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GH8,'Case 5 - Residual Benefit'!GH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1063429309511043E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GI8,'Case 5 - Residual Benefit'!GI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9948765601282488E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GJ8,'Case 5 - Residual Benefit'!GJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3694686748342291E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GK8,'Case 5 - Residual Benefit'!GK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.5352003283692198E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GL8,'Case 5 - Residual Benefit'!GL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.8058132687812833E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GM8,'Case 5 - Residual Benefit'!GM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0914515558392444E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GN8,'Case 5 - Residual Benefit'!GN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.977246587090967E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GO8,'Case 5 - Residual Benefit'!GO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8479710980923041E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GP8,'Case 5 - Residual Benefit'!GP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7745757555401253E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GQ8,'Case 5 - Residual Benefit'!GQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4629157667777065E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GR8,'Case 5 - Residual Benefit'!GR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2113032447290708E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GS8,'Case 5 - Residual Benefit'!GS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9475729905704002E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GT8,'Case 5 - Residual Benefit'!GT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.1952005053513596E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GU8,'Case 5 - Residual Benefit'!GU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4231126691543726E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GV8,'Case 5 - Residual Benefit'!GV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1371976908471657E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GW8,'Case 5 - Residual Benefit'!GW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5224275158548068E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GX8,'Case 5 - Residual Benefit'!GX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6063686749746387E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GY8,'Case 5 - Residual Benefit'!GY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1684117220708422E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GZ8,'Case 5 - Residual Benefit'!GZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3160180961049161E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HA8,'Case 5 - Residual Benefit'!HA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.2049567893108222E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HB8,'Case 5 - Residual Benefit'!HB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.4722290457093692E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HC8,'Case 5 - Residual Benefit'!HC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3340316634443907E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HD8,'Case 5 - Residual Benefit'!HD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.2996300324742679E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HE8,'Case 5 - Residual Benefit'!HE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2897705695803635E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HF8,'Case 5 - Residual Benefit'!HF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1329824262426396E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HG8,'Case 5 - Residual Benefit'!HG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2426010325836413E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HH8,'Case 5 - Residual Benefit'!HH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.6223451257682016E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HI8,'Case 5 - Residual Benefit'!HI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.0763506805338953E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HJ8,'Case 5 - Residual Benefit'!HJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3103572387286619E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HK8,'Case 5 - Residual Benefit'!HK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1796135733394982E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HL8,'Case 5 - Residual Benefit'!HL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4769882599170482E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HM8,'Case 5 - Residual Benefit'!HM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0914758427691495E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HN8,'Case 5 - Residual Benefit'!HN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0045285261164178E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HO8,'Case 5 - Residual Benefit'!HO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3480233784464953E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HP8,'Case 5 - Residual Benefit'!HP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.1036426944744151E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HQ8,'Case 5 - Residual Benefit'!HQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.5515613107689927E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HR8,'Case 5 - Residual Benefit'!HR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8443759593311257E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HS8,'Case 5 - Residual Benefit'!HS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.064331582096174E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HT8,'Case 5 - Residual Benefit'!HT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9111654300986938E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HU8,'Case 5 - Residual Benefit'!HU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.902492817000339E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HV8,'Case 5 - Residual Benefit'!HV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.983413518660381E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HW8,'Case 5 - Residual Benefit'!HW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0014563997776507E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HX8,'Case 5 - Residual Benefit'!HX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.882570205038574E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HY8,'Case 5 - Residual Benefit'!HY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3864011773229626E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HZ8,'Case 5 - Residual Benefit'!HZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7849263450261598E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IA8,'Case 5 - Residual Benefit'!IA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3510673679047324E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IB8,'Case 5 - Residual Benefit'!IB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.1454996051676931E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IC8,'Case 5 - Residual Benefit'!IC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2233375214073819E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ID8,'Case 5 - Residual Benefit'!ID8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5502797008558899E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IE8,'Case 5 - Residual Benefit'!IE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6388554873785537E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IF8,'Case 5 - Residual Benefit'!IF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.264884212213898E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IG8,'Case 5 - Residual Benefit'!IG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.07972185662697E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IH8,'Case 5 - Residual Benefit'!IH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9711445601756939E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!II8,'Case 5 - Residual Benefit'!II8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4077938962798371E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IJ8,'Case 5 - Residual Benefit'!IJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.0399369954246644E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IK8,'Case 5 - Residual Benefit'!IK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5232916512562572E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IL8,'Case 5 - Residual Benefit'!IL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.8353759403984994E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IM8,'Case 5 - Residual Benefit'!IM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7617800225448471E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IN8,'Case 5 - Residual Benefit'!IN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3856474450972602E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IO8,'Case 5 - Residual Benefit'!IO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0163844667639825E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IP8,'Case 5 - Residual Benefit'!IP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.0865263550006065E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IQ8,'Case 5 - Residual Benefit'!IQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4817187212965684E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IR8,'Case 5 - Residual Benefit'!IR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3483159700737424E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IS8,'Case 5 - Residual Benefit'!IS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.362460760294957E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IT8,'Case 5 - Residual Benefit'!IT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1884103289973257E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IU8,'Case 5 - Residual Benefit'!IU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9158601199740653E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IV8,'Case 5 - Residual Benefit'!IV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2951129759375053E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IW8,'Case 5 - Residual Benefit'!IW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.2799013577052339E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IX8,'Case 5 - Residual Benefit'!IX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1541436286954467E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IY8,'Case 5 - Residual Benefit'!IY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.7966260817464354E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IZ8,'Case 5 - Residual Benefit'!IZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6437480485724044E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JA8,'Case 5 - Residual Benefit'!JA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7720112515227684E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JB8,'Case 5 - Residual Benefit'!JB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8011272736109518E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JC8,'Case 5 - Residual Benefit'!JC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4897547052550657E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JD8,'Case 5 - Residual Benefit'!JD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.940776673664725E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JE8,'Case 5 - Residual Benefit'!JE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7175773266093761E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JF8,'Case 5 - Residual Benefit'!JF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1336567966433703E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JG8,'Case 5 - Residual Benefit'!JG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7851237603899299E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JH8,'Case 5 - Residual Benefit'!JH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.5248432561611064E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JI8,'Case 5 - Residual Benefit'!JI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9833802390805595E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JJ8,'Case 5 - Residual Benefit'!JJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3673216459026305E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JK8,'Case 5 - Residual Benefit'!JK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0581294397869874E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JL8,'Case 5 - Residual Benefit'!JL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7031742580493338E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JM8,'Case 5 - Residual Benefit'!JM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9192653846709821E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JN8,'Case 5 - Residual Benefit'!JN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.2561109665375855E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JO8,'Case 5 - Residual Benefit'!JO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4080128160218171E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JP8,'Case 5 - Residual Benefit'!JP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.6237034798216501E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JQ8,'Case 5 - Residual Benefit'!JQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8236576141485811E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JR8,'Case 5 - Residual Benefit'!JR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9994293599285647E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JS8,'Case 5 - Residual Benefit'!JS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4767131002309928E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JT8,'Case 5 - Residual Benefit'!JT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.2546791288527788E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JU8,'Case 5 - Residual Benefit'!JU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9191242455043787E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JV8,'Case 5 - Residual Benefit'!JV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.3401834461075407E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JW8,'Case 5 - Residual Benefit'!JW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8511252143933394E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JX8,'Case 5 - Residual Benefit'!JX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0980378576350116E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JY8,'Case 5 - Residual Benefit'!JY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2064121629668626E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JZ8,'Case 5 - Residual Benefit'!JZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3487443483252989E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KA8,'Case 5 - Residual Benefit'!KA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9128827631423657E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KB8,'Case 5 - Residual Benefit'!KB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0144955249005104E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KC8,'Case 5 - Residual Benefit'!KC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4218026845687174E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KD8,'Case 5 - Residual Benefit'!KD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0841970765235433E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KE8,'Case 5 - Residual Benefit'!KE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.0377991304268556E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KF8,'Case 5 - Residual Benefit'!KF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5210003327301425E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KG8,'Case 5 - Residual Benefit'!KG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.711654132381093E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KH8,'Case 5 - Residual Benefit'!KH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.7814573330710429E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KI8,'Case 5 - Residual Benefit'!KI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1795617928147519E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KJ8,'Case 5 - Residual Benefit'!KJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.2495368498221691E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KK8,'Case 5 - Residual Benefit'!KK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7495100985893733E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KL8,'Case 5 - Residual Benefit'!KL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1089028403111279E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KM8,'Case 5 - Residual Benefit'!KM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.557842818194195E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KN8,'Case 5 - Residual Benefit'!KN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0717076407770911E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KO8,'Case 5 - Residual Benefit'!KO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.0743594874428852E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KP8,'Case 5 - Residual Benefit'!KP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.2092778318171883E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KQ8,'Case 5 - Residual Benefit'!KQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.3584135694185806E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KR8,'Case 5 - Residual Benefit'!KR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.594294114527621E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KS8,'Case 5 - Residual Benefit'!KS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5837167003824202E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KT8,'Case 5 - Residual Benefit'!KT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.1535877838961398E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KU8,'Case 5 - Residual Benefit'!KU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1645316150825853E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KV8,'Case 5 - Residual Benefit'!KV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.9632589547121534E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KW8,'Case 5 - Residual Benefit'!KW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6729190630127042E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KX8,'Case 5 - Residual Benefit'!KX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1402688472700542E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KY8,'Case 5 - Residual Benefit'!KY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1065294839418738E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KZ8,'Case 5 - Residual Benefit'!KZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1040695450056802E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LA8,'Case 5 - Residual Benefit'!LA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5138076873110173E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LB8,'Case 5 - Residual Benefit'!LB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.4263670255971873E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LC8,'Case 5 - Residual Benefit'!LC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.7155762140776602E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LD8,'Case 5 - Residual Benefit'!LD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5525600686345676E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LE8,'Case 5 - Residual Benefit'!LE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1716741013631535E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LF8,'Case 5 - Residual Benefit'!LF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9942639250024746E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LG8,'Case 5 - Residual Benefit'!LG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2829999980198428E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LH8,'Case 5 - Residual Benefit'!LH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.5568287657542134E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LI8,'Case 5 - Residual Benefit'!LI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9800903864203335E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LJ8,'Case 5 - Residual Benefit'!LJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3762029179686692E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LK8,'Case 5 - Residual Benefit'!LK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.6364924507753905E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LL8,'Case 5 - Residual Benefit'!LL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.167302097639887E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LM8,'Case 5 - Residual Benefit'!LM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.8411372152705748E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LN8,'Case 5 - Residual Benefit'!LN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8818243772078916E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LO8,'Case 5 - Residual Benefit'!LO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7753531698144838E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LP8,'Case 5 - Residual Benefit'!LP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.0046543567522794E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LQ8,'Case 5 - Residual Benefit'!LQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9393876338591364E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LR8,'Case 5 - Residual Benefit'!LR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8227813064415612E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LS8,'Case 5 - Residual Benefit'!LS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.2467476864514228E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LT8,'Case 5 - Residual Benefit'!LT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0731251673155454E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LU8,'Case 5 - Residual Benefit'!LU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0453917534442028E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LV8,'Case 5 - Residual Benefit'!LV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.835890537404255E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LW8,'Case 5 - Residual Benefit'!LW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1033557845482935E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LX8,'Case 5 - Residual Benefit'!LX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.503031137209591E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LY8,'Case 5 - Residual Benefit'!LY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9821103724873654E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LZ8,'Case 5 - Residual Benefit'!LZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7291925991467854E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MA8,'Case 5 - Residual Benefit'!MA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.3426088355730795E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MB8,'Case 5 - Residual Benefit'!MB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1835673856831007E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MC8,'Case 5 - Residual Benefit'!MC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1939738097654275E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MD8,'Case 5 - Residual Benefit'!MD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5240283854122525E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ME8,'Case 5 - Residual Benefit'!ME8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.9042074245310109E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MF8,'Case 5 - Residual Benefit'!MF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6457245710530329E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MG8,'Case 5 - Residual Benefit'!MG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1356840349280219E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MH8,'Case 5 - Residual Benefit'!MH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5321161365349828E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MI8,'Case 5 - Residual Benefit'!MI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3188235599261874E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MJ8,'Case 5 - Residual Benefit'!MJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.1859740632345006E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MK8,'Case 5 - Residual Benefit'!MK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.4818595390248192E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ML8,'Case 5 - Residual Benefit'!ML8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9403962089918896E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MM8,'Case 5 - Residual Benefit'!MM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5484950280341352E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MN8,'Case 5 - Residual Benefit'!MN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7391158676971818E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MO8,'Case 5 - Residual Benefit'!MO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2625268026271013E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MP8,'Case 5 - Residual Benefit'!MP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1032964079793805E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MQ8,'Case 5 - Residual Benefit'!MQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2860739732073968E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MR8,'Case 5 - Residual Benefit'!MR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6073208280611708E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MS8,'Case 5 - Residual Benefit'!MS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6736566643326214E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MT8,'Case 5 - Residual Benefit'!MT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.545214231680314E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MU8,'Case 5 - Residual Benefit'!MU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0742866845559457E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MV8,'Case 5 - Residual Benefit'!MV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2171089035987229E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MW8,'Case 5 - Residual Benefit'!MW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4418562525142223E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MX8,'Case 5 - Residual Benefit'!MX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3654542999647907E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MY8,'Case 5 - Residual Benefit'!MY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0301286992157372E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MZ8,'Case 5 - Residual Benefit'!MZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6076131031244403E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NA8,'Case 5 - Residual Benefit'!NA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6192996188130634E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NB8,'Case 5 - Residual Benefit'!NB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1713032998277428E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NC8,'Case 5 - Residual Benefit'!NC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1963424291754282E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ND8,'Case 5 - Residual Benefit'!ND8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9659949659691528E-35},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NE8,'Case 5 - Residual Benefit'!NE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4701719077312994E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NF8,'Case 5 - Residual Benefit'!NF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.1652069027443767E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NG8,'Case 5 - Residual Benefit'!NG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.30886843419121E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NH8,'Case 5 - Residual Benefit'!NH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4712017827859711E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NI8,'Case 5 - Residual Benefit'!NI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2312691210763754E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NJ8,'Case 5 - Residual Benefit'!NJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.724608681464348E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NK8,'Case 5 - Residual Benefit'!NK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.8577877302176521E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NL8,'Case 5 - Residual Benefit'!NL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8419113626583556E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NM8,'Case 5 - Residual Benefit'!NM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7846125825958214E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NN8,'Case 5 - Residual Benefit'!NN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0687097984852094E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NO8,'Case 5 - Residual Benefit'!NO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3306655043547255E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NP8,'Case 5 - Residual Benefit'!NP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.4151719130759137E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NQ8,'Case 5 - Residual Benefit'!NQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7081155850407536E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NR8,'Case 5 - Residual Benefit'!NR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.4239231247442339E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NS8,'Case 5 - Residual Benefit'!NS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0395435779953451E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NT8,'Case 5 - Residual Benefit'!NT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6077820097377091E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NU8,'Case 5 - Residual Benefit'!NU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1193178335613715E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NV8,'Case 5 - Residual Benefit'!NV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5682131263510127E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NW8,'Case 5 - Residual Benefit'!NW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0462025007245558E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NX8,'Case 5 - Residual Benefit'!NX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5719519653443448E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NY8,'Case 5 - Residual Benefit'!NY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0495690461984383E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NZ8,'Case 5 - Residual Benefit'!NZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8814517363138898E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OA8,'Case 5 - Residual Benefit'!OA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.8822478268772577E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OB8,'Case 5 - Residual Benefit'!OB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1489665273041757E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OC8,'Case 5 - Residual Benefit'!OC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.3174402293025327E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OD8,'Case 5 - Residual Benefit'!OD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.4749489225245654E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OE8,'Case 5 - Residual Benefit'!OE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0824090545742522E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OF8,'Case 5 - Residual Benefit'!OF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4413203604400478E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OG8,'Case 5 - Residual Benefit'!OG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3451898843021194E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OH8,'Case 5 - Residual Benefit'!OH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7912917109152493E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OI8,'Case 5 - Residual Benefit'!OI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4723347008824578E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OJ8,'Case 5 - Residual Benefit'!OJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2089047657625372E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OK8,'Case 5 - Residual Benefit'!OK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7141172051022512E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OL8,'Case 5 - Residual Benefit'!OL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.7502082686519581E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OM8,'Case 5 - Residual Benefit'!OM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7271930704049316E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ON8,'Case 5 - Residual Benefit'!ON8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.167039369694135E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OO8,'Case 5 - Residual Benefit'!OO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.1225192677962329E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OP8,'Case 5 - Residual Benefit'!OP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0296516413419344E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OQ8,'Case 5 - Residual Benefit'!OQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3894135692772928E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OR8,'Case 5 - Residual Benefit'!OR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3992250623316277E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OS8,'Case 5 - Residual Benefit'!OS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4452930357516595E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OT8,'Case 5 - Residual Benefit'!OT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5983706744164358E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OU8,'Case 5 - Residual Benefit'!OU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8644996781701004E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OV8,'Case 5 - Residual Benefit'!OV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.4894065391496497E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OW8,'Case 5 - Residual Benefit'!OW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.13718037679035E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OX8,'Case 5 - Residual Benefit'!OX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.791683412687725E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OY8,'Case 5 - Residual Benefit'!OY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1456052756518862E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OZ8,'Case 5 - Residual Benefit'!OZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.9226195473522735E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PA8,'Case 5 - Residual Benefit'!PA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0584999859386332E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PB8,'Case 5 - Residual Benefit'!PB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.9105786500057101E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PC8,'Case 5 - Residual Benefit'!PC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.8319874083762707E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PD8,'Case 5 - Residual Benefit'!PD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5143727162682314E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PE8,'Case 5 - Residual Benefit'!PE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.3966836416686367E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PF8,'Case 5 - Residual Benefit'!PF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.8945527313485023E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PG8,'Case 5 - Residual Benefit'!PG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.7828795855923406E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PH8,'Case 5 - Residual Benefit'!PH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.7134390739547024E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PI8,'Case 5 - Residual Benefit'!PI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6976658991799836E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PJ8,'Case 5 - Residual Benefit'!PJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6187430300524257E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PK8,'Case 5 - Residual Benefit'!PK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0778756997889343E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PL8,'Case 5 - Residual Benefit'!PL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.0100406654548559E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PM8,'Case 5 - Residual Benefit'!PM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7550155347189902E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PN8,'Case 5 - Residual Benefit'!PN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8807357598511117E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PO8,'Case 5 - Residual Benefit'!PO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4803974811028646E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PP8,'Case 5 - Residual Benefit'!PP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.5361672445665895E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PQ8,'Case 5 - Residual Benefit'!PQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.535479799113097E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PR8,'Case 5 - Residual Benefit'!PR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0052740346622175E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PS8,'Case 5 - Residual Benefit'!PS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9729729239583955E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PT8,'Case 5 - Residual Benefit'!PT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.7546825191793265E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PU8,'Case 5 - Residual Benefit'!PU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.2407396399462386E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PV8,'Case 5 - Residual Benefit'!PV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.3082335426482844E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PW8,'Case 5 - Residual Benefit'!PW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2239042706433E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PX8,'Case 5 - Residual Benefit'!PX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.5620918256878575E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PY8,'Case 5 - Residual Benefit'!PY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3349438898101694E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PZ8,'Case 5 - Residual Benefit'!PZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.8022798261240404E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QA8,'Case 5 - Residual Benefit'!QA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8166732446809227E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QB8,'Case 5 - Residual Benefit'!QB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5904527547866013E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QC8,'Case 5 - Residual Benefit'!QC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.7950051122610596E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QD8,'Case 5 - Residual Benefit'!QD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.4629935379197878E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QE8,'Case 5 - Residual Benefit'!QE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.4352076251763116E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QF8,'Case 5 - Residual Benefit'!QF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0009985050931564E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QG8,'Case 5 - Residual Benefit'!QG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9913388827130306E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QH8,'Case 5 - Residual Benefit'!QH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-9.5873684420201493E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QI8,'Case 5 - Residual Benefit'!QI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2227724945793449E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QJ8,'Case 5 - Residual Benefit'!QJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6172059249535125E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QK8,'Case 5 - Residual Benefit'!QK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.0753846782564127E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QL8,'Case 5 - Residual Benefit'!QL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.9131057790723104E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QM8,'Case 5 - Residual Benefit'!QM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.1897686636826356E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QN8,'Case 5 - Residual Benefit'!QN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.106925683284933E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QO8,'Case 5 - Residual Benefit'!QO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8345727125988461E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QP8,'Case 5 - Residual Benefit'!QP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.189530171650714E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QQ8,'Case 5 - Residual Benefit'!QQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6814169965807204E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QR8,'Case 5 - Residual Benefit'!QR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.9364694129639732E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QS8,'Case 5 - Residual Benefit'!QS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.3242854295498117E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QT8,'Case 5 - Residual Benefit'!QT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.5090160704642204E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QU8,'Case 5 - Residual Benefit'!QU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3968402868459669E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QV8,'Case 5 - Residual Benefit'!QV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.3236296808516889E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QW8,'Case 5 - Residual Benefit'!QW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.3961187075511849E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QX8,'Case 5 - Residual Benefit'!QX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6555005576225695E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QY8,'Case 5 - Residual Benefit'!QY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.1261622118465763E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QZ8,'Case 5 - Residual Benefit'!QZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.562487379494696E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RA8,'Case 5 - Residual Benefit'!RA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.1222166869980757E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RB8,'Case 5 - Residual Benefit'!RB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.2165229919834699E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RC8,'Case 5 - Residual Benefit'!RC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7797465071713773E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RD8,'Case 5 - Residual Benefit'!RD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6605609685997256E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RE8,'Case 5 - Residual Benefit'!RE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.6709903077915858E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RF8,'Case 5 - Residual Benefit'!RF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.5758004026643301E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RG8,'Case 5 - Residual Benefit'!RG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.489189011811287E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RH8,'Case 5 - Residual Benefit'!RH8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.6484073391994479E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RI8,'Case 5 - Residual Benefit'!RI8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.221399609132577E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RJ8,'Case 5 - Residual Benefit'!RJ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.1806213500177023E-32},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RK8,'Case 5 - Residual Benefit'!RK8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.0318033882184953E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RL8,'Case 5 - Residual Benefit'!RL8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.0291214647360318E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RM8,'Case 5 - Residual Benefit'!RM8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.0041629138056586E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RN8,'Case 5 - Residual Benefit'!RN8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.7547804722088473E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RO8,'Case 5 - Residual Benefit'!RO8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.0151606608021869E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RP8,'Case 5 - Residual Benefit'!RP8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.9660088507984706E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RQ8,'Case 5 - Residual Benefit'!RQ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.2841390764442343E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RR8,'Case 5 - Residual Benefit'!RR8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.0587310524679317E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RS8,'Case 5 - Residual Benefit'!RS8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-7.2870517342164177E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RT8,'Case 5 - Residual Benefit'!RT8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-6.5346462141849318E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RU8,'Case 5 - Residual Benefit'!RU8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-5.6923760666809673E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RV8,'Case 5 - Residual Benefit'!RV8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.0525172701411084E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RW8,'Case 5 - Residual Benefit'!RW8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.2843594003301051E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RX8,'Case 5 - Residual Benefit'!RX8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.7782660400440335E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RY8,'Case 5 - Residual Benefit'!RY8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8055444647923413E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RZ8,'Case 5 - Residual Benefit'!RZ8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.6607280573722201E-34},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SA8,'Case 5 - Residual Benefit'!SA8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.5759388179333981E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SB8,'Case 5 - Residual Benefit'!SB8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-4.433104864880405E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SC8,'Case 5 - Residual Benefit'!SC8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.8846474998259662E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SD8,'Case 5 - Residual Benefit'!SD8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-2.8977238832220827E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SE8,'Case 5 - Residual Benefit'!SE8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-3.3480429201704136E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SF8,'Case 5 - Residual Benefit'!SF8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-8.4125113070555496E-33},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SG8,'Case 5 - Residual Benefit'!SG8)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A63)","v":-1.9484141632218268E-33}]
[39,1.2738377232474757E-3,null,{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!B42,'Case 5 - Residual Benefit'!B42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!C42,'Case 5 - Residual Benefit'!C42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!D42,'Case 5 - Residual Benefit'!D42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!E42,'Case 5 - Residual Benefit'!E42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!F42,'Case 5 - Residual Benefit'!F42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!G42,'Case 5 - Residual Benefit'!G42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!H42,'Case 5 - Residual Benefit'!H42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.654758554555077E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!I42,'Case 5 - Residual Benefit'!I42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!J42,'Case 5 - Residual Benefit'!J42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!K42,'Case 5 - Residual Benefit'!K42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!L42,'Case 5 - Residual Benefit'!L42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!M42,'Case 5 - Residual Benefit'!M42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!N42,'Case 5 - Residual Benefit'!N42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.1924827507436802E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!O42,'Case 5 - Residual Benefit'!O42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!P42,'Case 5 - Residual Benefit'!P42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!Q42,'Case 5 - Residual Benefit'!Q42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!R42,'Case 5 - Residual Benefit'!R42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.4972302940566291E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!S42,'Case 5 - Residual Benefit'!S42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!T42,'Case 5 - Residual Benefit'!T42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!U42,'Case 5 - Residual Benefit'!U42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!V42,'Case 5 - Residual Benefit'!V42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.9686941119025404E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!W42,'Case 5 - Residual Benefit'!W42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.524745500217431E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!X42,'Case 5 - Residual Benefit'!X42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2293598669692177E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!Y42,'Case 5 - Residual Benefit'!Y42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!Z42,'Case 5 - Residual Benefit'!Z42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AA42,'Case 5 - Residual Benefit'!AA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AB42,'Case 5 - Residual Benefit'!AB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AC42,'Case 5 - Residual Benefit'!AC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AD42,'Case 5 - Residual Benefit'!AD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AE42,'Case 5 - Residual Benefit'!AE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AF42,'Case 5 - Residual Benefit'!AF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AG42,'Case 5 - Residual Benefit'!AG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AH42,'Case 5 - Residual Benefit'!AH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AI42,'Case 5 - Residual Benefit'!AI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AJ42,'Case 5 - Residual Benefit'!AJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1958186247305496E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AK42,'Case 5 - Residual Benefit'!AK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AL42,'Case 5 - Residual Benefit'!AL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AM42,'Case 5 - Residual Benefit'!AM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2863899999686447E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AN42,'Case 5 - Residual Benefit'!AN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AO42,'Case 5 - Residual Benefit'!AO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AP42,'Case 5 - Residual Benefit'!AP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AQ42,'Case 5 - Residual Benefit'!AQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AR42,'Case 5 - Residual Benefit'!AR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AS42,'Case 5 - Residual Benefit'!AS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AT42,'Case 5 - Residual Benefit'!AT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.5677048173312237E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AU42,'Case 5 - Residual Benefit'!AU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AV42,'Case 5 - Residual Benefit'!AV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AW42,'Case 5 - Residual Benefit'!AW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AX42,'Case 5 - Residual Benefit'!AX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.5288584474167407E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AY42,'Case 5 - Residual Benefit'!AY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!AZ42,'Case 5 - Residual Benefit'!AZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4368584104674409E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BA42,'Case 5 - Residual Benefit'!BA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BB42,'Case 5 - Residual Benefit'!BB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BC42,'Case 5 - Residual Benefit'!BC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BD42,'Case 5 - Residual Benefit'!BD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0661416930763293E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BE42,'Case 5 - Residual Benefit'!BE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BF42,'Case 5 - Residual Benefit'!BF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.2116776092729192E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BG42,'Case 5 - Residual Benefit'!BG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BH42,'Case 5 - Residual Benefit'!BH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BI42,'Case 5 - Residual Benefit'!BI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BJ42,'Case 5 - Residual Benefit'!BJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BK42,'Case 5 - Residual Benefit'!BK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.10582118645179E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BL42,'Case 5 - Residual Benefit'!BL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BM42,'Case 5 - Residual Benefit'!BM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BN42,'Case 5 - Residual Benefit'!BN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BO42,'Case 5 - Residual Benefit'!BO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BP42,'Case 5 - Residual Benefit'!BP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3126416376001443E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BQ42,'Case 5 - Residual Benefit'!BQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5701784703946399E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BR42,'Case 5 - Residual Benefit'!BR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BS42,'Case 5 - Residual Benefit'!BS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BT42,'Case 5 - Residual Benefit'!BT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BU42,'Case 5 - Residual Benefit'!BU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BV42,'Case 5 - Residual Benefit'!BV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BW42,'Case 5 - Residual Benefit'!BW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BX42,'Case 5 - Residual Benefit'!BX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BY42,'Case 5 - Residual Benefit'!BY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2694337613931524E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!BZ42,'Case 5 - Residual Benefit'!BZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1570983643251877E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CA42,'Case 5 - Residual Benefit'!CA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CB42,'Case 5 - Residual Benefit'!CB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CC42,'Case 5 - Residual Benefit'!CC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CD42,'Case 5 - Residual Benefit'!CD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8703628330798929E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CE42,'Case 5 - Residual Benefit'!CE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CF42,'Case 5 - Residual Benefit'!CF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CG42,'Case 5 - Residual Benefit'!CG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.2896408148214626E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CH42,'Case 5 - Residual Benefit'!CH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.8412429714332737E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CI42,'Case 5 - Residual Benefit'!CI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.2861024610164664E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CJ42,'Case 5 - Residual Benefit'!CJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CK42,'Case 5 - Residual Benefit'!CK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CL42,'Case 5 - Residual Benefit'!CL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CM42,'Case 5 - Residual Benefit'!CM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CN42,'Case 5 - Residual Benefit'!CN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.8097382124307887E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CO42,'Case 5 - Residual Benefit'!CO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CP42,'Case 5 - Residual Benefit'!CP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CQ42,'Case 5 - Residual Benefit'!CQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CR42,'Case 5 - Residual Benefit'!CR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CS42,'Case 5 - Residual Benefit'!CS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CT42,'Case 5 - Residual Benefit'!CT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7943794512469812E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CU42,'Case 5 - Residual Benefit'!CU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CV42,'Case 5 - Residual Benefit'!CV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.1986678461799543E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CW42,'Case 5 - Residual Benefit'!CW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5746566360076228E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CX42,'Case 5 - Residual Benefit'!CX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CY42,'Case 5 - Residual Benefit'!CY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0795923404684221E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!CZ42,'Case 5 - Residual Benefit'!CZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DA42,'Case 5 - Residual Benefit'!DA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.5244884030856823E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DB42,'Case 5 - Residual Benefit'!DB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.8258835194266928E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DC42,'Case 5 - Residual Benefit'!DC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DD42,'Case 5 - Residual Benefit'!DD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DE42,'Case 5 - Residual Benefit'!DE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DF42,'Case 5 - Residual Benefit'!DF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DG42,'Case 5 - Residual Benefit'!DG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DH42,'Case 5 - Residual Benefit'!DH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DI42,'Case 5 - Residual Benefit'!DI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DJ42,'Case 5 - Residual Benefit'!DJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.520426843569559E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DK42,'Case 5 - Residual Benefit'!DK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DL42,'Case 5 - Residual Benefit'!DL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DM42,'Case 5 - Residual Benefit'!DM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DN42,'Case 5 - Residual Benefit'!DN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DO42,'Case 5 - Residual Benefit'!DO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DP42,'Case 5 - Residual Benefit'!DP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DQ42,'Case 5 - Residual Benefit'!DQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5638915900181501E-31},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DR42,'Case 5 - Residual Benefit'!DR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DS42,'Case 5 - Residual Benefit'!DS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0147082967655433E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DT42,'Case 5 - Residual Benefit'!DT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DU42,'Case 5 - Residual Benefit'!DU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DV42,'Case 5 - Residual Benefit'!DV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8814313689094883E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DW42,'Case 5 - Residual Benefit'!DW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DX42,'Case 5 - Residual Benefit'!DX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DY42,'Case 5 - Residual Benefit'!DY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!DZ42,'Case 5 - Residual Benefit'!DZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EA42,'Case 5 - Residual Benefit'!EA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0040139913214055E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EB42,'Case 5 - Residual Benefit'!EB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EC42,'Case 5 - Residual Benefit'!EC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8832121691488955E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ED42,'Case 5 - Residual Benefit'!ED42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EE42,'Case 5 - Residual Benefit'!EE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EF42,'Case 5 - Residual Benefit'!EF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EG42,'Case 5 - Residual Benefit'!EG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8031060003045357E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EH42,'Case 5 - Residual Benefit'!EH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EI42,'Case 5 - Residual Benefit'!EI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EJ42,'Case 5 - Residual Benefit'!EJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.7162340331569321E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EK42,'Case 5 - Residual Benefit'!EK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EL42,'Case 5 - Residual Benefit'!EL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EM42,'Case 5 - Residual Benefit'!EM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EN42,'Case 5 - Residual Benefit'!EN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EO42,'Case 5 - Residual Benefit'!EO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.1888142118033309E-30},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EP42,'Case 5 - Residual Benefit'!EP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EQ42,'Case 5 - Residual Benefit'!EQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.510161522202346E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ER42,'Case 5 - Residual Benefit'!ER42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ES42,'Case 5 - Residual Benefit'!ES42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ET42,'Case 5 - Residual Benefit'!ET42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.9007785914475622E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EU42,'Case 5 - Residual Benefit'!EU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7009473010682676E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EV42,'Case 5 - Residual Benefit'!EV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4517125321551409E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EW42,'Case 5 - Residual Benefit'!EW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EX42,'Case 5 - Residual Benefit'!EX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.7077258572964542E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EY42,'Case 5 - Residual Benefit'!EY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!EZ42,'Case 5 - Residual Benefit'!EZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FA42,'Case 5 - Residual Benefit'!FA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FB42,'Case 5 - Residual Benefit'!FB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FC42,'Case 5 - Residual Benefit'!FC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FD42,'Case 5 - Residual Benefit'!FD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FE42,'Case 5 - Residual Benefit'!FE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FF42,'Case 5 - Residual Benefit'!FF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FG42,'Case 5 - Residual Benefit'!FG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FH42,'Case 5 - Residual Benefit'!FH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FI42,'Case 5 - Residual Benefit'!FI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FJ42,'Case 5 - Residual Benefit'!FJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FK42,'Case 5 - Residual Benefit'!FK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FL42,'Case 5 - Residual Benefit'!FL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FM42,'Case 5 - Residual Benefit'!FM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.3414299726459752E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FN42,'Case 5 - Residual Benefit'!FN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FO42,'Case 5 - Residual Benefit'!FO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FP42,'Case 5 - Residual Benefit'!FP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FQ42,'Case 5 - Residual Benefit'!FQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.6156248500104805E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FR42,'Case 5 - Residual Benefit'!FR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FS42,'Case 5 - Residual Benefit'!FS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FT42,'Case 5 - Residual Benefit'!FT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0565760389468484E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FU42,'Case 5 - Residual Benefit'!FU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FV42,'Case 5 - Residual Benefit'!FV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FW42,'Case 5 - Residual Benefit'!FW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FX42,'Case 5 - Residual Benefit'!FX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FY42,'Case 5 - Residual Benefit'!FY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4008978197053E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!FZ42,'Case 5 - Residual Benefit'!FZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GA42,'Case 5 - Residual Benefit'!GA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GB42,'Case 5 - Residual Benefit'!GB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.090031638219631E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GC42,'Case 5 - Residual Benefit'!GC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GD42,'Case 5 - Residual Benefit'!GD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5417200875911034E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GE42,'Case 5 - Residual Benefit'!GE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GF42,'Case 5 - Residual Benefit'!GF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GG42,'Case 5 - Residual Benefit'!GG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.3946706491456089E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GH42,'Case 5 - Residual Benefit'!GH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GI42,'Case 5 - Residual Benefit'!GI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GJ42,'Case 5 - Residual Benefit'!GJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GK42,'Case 5 - Residual Benefit'!GK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GL42,'Case 5 - Residual Benefit'!GL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GM42,'Case 5 - Residual Benefit'!GM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6248058555117039E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GN42,'Case 5 - Residual Benefit'!GN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GO42,'Case 5 - Residual Benefit'!GO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GP42,'Case 5 - Residual Benefit'!GP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0721195992455235E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GQ42,'Case 5 - Residual Benefit'!GQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GR42,'Case 5 - Residual Benefit'!GR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GS42,'Case 5 - Residual Benefit'!GS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.7303005016688596E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GT42,'Case 5 - Residual Benefit'!GT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GU42,'Case 5 - Residual Benefit'!GU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GV42,'Case 5 - Residual Benefit'!GV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GW42,'Case 5 - Residual Benefit'!GW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GX42,'Case 5 - Residual Benefit'!GX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.1290825999533299E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GY42,'Case 5 - Residual Benefit'!GY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!GZ42,'Case 5 - Residual Benefit'!GZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.9277722875457455E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HA42,'Case 5 - Residual Benefit'!HA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5367150831198358E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HB42,'Case 5 - Residual Benefit'!HB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.9912760009843023E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HC42,'Case 5 - Residual Benefit'!HC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HD42,'Case 5 - Residual Benefit'!HD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HE42,'Case 5 - Residual Benefit'!HE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HF42,'Case 5 - Residual Benefit'!HF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HG42,'Case 5 - Residual Benefit'!HG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HH42,'Case 5 - Residual Benefit'!HH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HI42,'Case 5 - Residual Benefit'!HI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HJ42,'Case 5 - Residual Benefit'!HJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.4215865369354053E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HK42,'Case 5 - Residual Benefit'!HK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.1908238048095391E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HL42,'Case 5 - Residual Benefit'!HL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HM42,'Case 5 - Residual Benefit'!HM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7496453068406562E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HN42,'Case 5 - Residual Benefit'!HN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HO42,'Case 5 - Residual Benefit'!HO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HP42,'Case 5 - Residual Benefit'!HP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.7702344617259186E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HQ42,'Case 5 - Residual Benefit'!HQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HR42,'Case 5 - Residual Benefit'!HR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HS42,'Case 5 - Residual Benefit'!HS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HT42,'Case 5 - Residual Benefit'!HT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HU42,'Case 5 - Residual Benefit'!HU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HV42,'Case 5 - Residual Benefit'!HV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HW42,'Case 5 - Residual Benefit'!HW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HX42,'Case 5 - Residual Benefit'!HX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.045402862695745E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HY42,'Case 5 - Residual Benefit'!HY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.1200193653343648E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!HZ42,'Case 5 - Residual Benefit'!HZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.3271889280866093E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IA42,'Case 5 - Residual Benefit'!IA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IB42,'Case 5 - Residual Benefit'!IB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.0776222911026518E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IC42,'Case 5 - Residual Benefit'!IC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ID42,'Case 5 - Residual Benefit'!ID42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IE42,'Case 5 - Residual Benefit'!IE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IF42,'Case 5 - Residual Benefit'!IF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IG42,'Case 5 - Residual Benefit'!IG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.5780899916916194E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IH42,'Case 5 - Residual Benefit'!IH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3036082888869545E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!II42,'Case 5 - Residual Benefit'!II42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IJ42,'Case 5 - Residual Benefit'!IJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IK42,'Case 5 - Residual Benefit'!IK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IL42,'Case 5 - Residual Benefit'!IL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IM42,'Case 5 - Residual Benefit'!IM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IN42,'Case 5 - Residual Benefit'!IN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IO42,'Case 5 - Residual Benefit'!IO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IP42,'Case 5 - Residual Benefit'!IP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8812833256855383E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IQ42,'Case 5 - Residual Benefit'!IQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IR42,'Case 5 - Residual Benefit'!IR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0447048576579864E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IS42,'Case 5 - Residual Benefit'!IS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.3152007727752252E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IT42,'Case 5 - Residual Benefit'!IT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.5913705548450395E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IU42,'Case 5 - Residual Benefit'!IU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7871900828590081E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IV42,'Case 5 - Residual Benefit'!IV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IW42,'Case 5 - Residual Benefit'!IW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IX42,'Case 5 - Residual Benefit'!IX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.6002415249126984E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IY42,'Case 5 - Residual Benefit'!IY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!IZ42,'Case 5 - Residual Benefit'!IZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JA42,'Case 5 - Residual Benefit'!JA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JB42,'Case 5 - Residual Benefit'!JB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JC42,'Case 5 - Residual Benefit'!JC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JD42,'Case 5 - Residual Benefit'!JD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JE42,'Case 5 - Residual Benefit'!JE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JF42,'Case 5 - Residual Benefit'!JF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JG42,'Case 5 - Residual Benefit'!JG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.2757950301011353E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JH42,'Case 5 - Residual Benefit'!JH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JI42,'Case 5 - Residual Benefit'!JI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0527149901719563E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JJ42,'Case 5 - Residual Benefit'!JJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.010464701023683E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JK42,'Case 5 - Residual Benefit'!JK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JL42,'Case 5 - Residual Benefit'!JL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JM42,'Case 5 - Residual Benefit'!JM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JN42,'Case 5 - Residual Benefit'!JN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JO42,'Case 5 - Residual Benefit'!JO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JP42,'Case 5 - Residual Benefit'!JP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.61869479701087E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JQ42,'Case 5 - Residual Benefit'!JQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JR42,'Case 5 - Residual Benefit'!JR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JS42,'Case 5 - Residual Benefit'!JS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JT42,'Case 5 - Residual Benefit'!JT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JU42,'Case 5 - Residual Benefit'!JU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JV42,'Case 5 - Residual Benefit'!JV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JW42,'Case 5 - Residual Benefit'!JW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JX42,'Case 5 - Residual Benefit'!JX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JY42,'Case 5 - Residual Benefit'!JY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!JZ42,'Case 5 - Residual Benefit'!JZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KA42,'Case 5 - Residual Benefit'!KA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KB42,'Case 5 - Residual Benefit'!KB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KC42,'Case 5 - Residual Benefit'!KC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.9244416462279161E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KD42,'Case 5 - Residual Benefit'!KD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.965658293664434E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KE42,'Case 5 - Residual Benefit'!KE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KF42,'Case 5 - Residual Benefit'!KF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KG42,'Case 5 - Residual Benefit'!KG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0933434533108851E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KH42,'Case 5 - Residual Benefit'!KH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.627741784625292E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KI42,'Case 5 - Residual Benefit'!KI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KJ42,'Case 5 - Residual Benefit'!KJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KK42,'Case 5 - Residual Benefit'!KK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KL42,'Case 5 - Residual Benefit'!KL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0919111801388343E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KM42,'Case 5 - Residual Benefit'!KM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KN42,'Case 5 - Residual Benefit'!KN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KO42,'Case 5 - Residual Benefit'!KO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KP42,'Case 5 - Residual Benefit'!KP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.1133057371876581E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KQ42,'Case 5 - Residual Benefit'!KQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KR42,'Case 5 - Residual Benefit'!KR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KS42,'Case 5 - Residual Benefit'!KS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KT42,'Case 5 - Residual Benefit'!KT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KU42,'Case 5 - Residual Benefit'!KU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KV42,'Case 5 - Residual Benefit'!KV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KW42,'Case 5 - Residual Benefit'!KW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KX42,'Case 5 - Residual Benefit'!KX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KY42,'Case 5 - Residual Benefit'!KY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.903765689667231E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!KZ42,'Case 5 - Residual Benefit'!KZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.216418792340024E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LA42,'Case 5 - Residual Benefit'!LA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LB42,'Case 5 - Residual Benefit'!LB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LC42,'Case 5 - Residual Benefit'!LC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LD42,'Case 5 - Residual Benefit'!LD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.8438111952724652E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LE42,'Case 5 - Residual Benefit'!LE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.1923762665496056E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LF42,'Case 5 - Residual Benefit'!LF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.4681132158598337E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LG42,'Case 5 - Residual Benefit'!LG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LH42,'Case 5 - Residual Benefit'!LH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LI42,'Case 5 - Residual Benefit'!LI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LJ42,'Case 5 - Residual Benefit'!LJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LK42,'Case 5 - Residual Benefit'!LK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LL42,'Case 5 - Residual Benefit'!LL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LM42,'Case 5 - Residual Benefit'!LM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.5537459191670377E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LN42,'Case 5 - Residual Benefit'!LN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LO42,'Case 5 - Residual Benefit'!LO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LP42,'Case 5 - Residual Benefit'!LP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LQ42,'Case 5 - Residual Benefit'!LQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LR42,'Case 5 - Residual Benefit'!LR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LS42,'Case 5 - Residual Benefit'!LS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LT42,'Case 5 - Residual Benefit'!LT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.3250592998025028E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LU42,'Case 5 - Residual Benefit'!LU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LV42,'Case 5 - Residual Benefit'!LV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LW42,'Case 5 - Residual Benefit'!LW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LX42,'Case 5 - Residual Benefit'!LX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0999815158526399E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LY42,'Case 5 - Residual Benefit'!LY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.8160542410784317E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!LZ42,'Case 5 - Residual Benefit'!LZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MA42,'Case 5 - Residual Benefit'!MA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.6969632653238322E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MB42,'Case 5 - Residual Benefit'!MB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MC42,'Case 5 - Residual Benefit'!MC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MD42,'Case 5 - Residual Benefit'!MD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ME42,'Case 5 - Residual Benefit'!ME42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.7282564856399369E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MF42,'Case 5 - Residual Benefit'!MF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.8562102659428075E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MG42,'Case 5 - Residual Benefit'!MG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MH42,'Case 5 - Residual Benefit'!MH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MI42,'Case 5 - Residual Benefit'!MI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MJ42,'Case 5 - Residual Benefit'!MJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MK42,'Case 5 - Residual Benefit'!MK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ML42,'Case 5 - Residual Benefit'!ML42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MM42,'Case 5 - Residual Benefit'!MM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MN42,'Case 5 - Residual Benefit'!MN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MO42,'Case 5 - Residual Benefit'!MO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.2776982836633017E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MP42,'Case 5 - Residual Benefit'!MP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.9545528775064571E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MQ42,'Case 5 - Residual Benefit'!MQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MR42,'Case 5 - Residual Benefit'!MR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7635685994207244E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MS42,'Case 5 - Residual Benefit'!MS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MT42,'Case 5 - Residual Benefit'!MT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MU42,'Case 5 - Residual Benefit'!MU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0564458788948141E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MV42,'Case 5 - Residual Benefit'!MV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MW42,'Case 5 - Residual Benefit'!MW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MX42,'Case 5 - Residual Benefit'!MX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.8014763255665618E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MY42,'Case 5 - Residual Benefit'!MY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!MZ42,'Case 5 - Residual Benefit'!MZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NA42,'Case 5 - Residual Benefit'!NA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.6914582478590901E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NB42,'Case 5 - Residual Benefit'!NB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5626127478247508E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NC42,'Case 5 - Residual Benefit'!NC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ND42,'Case 5 - Residual Benefit'!ND42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0349987973043856E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NE42,'Case 5 - Residual Benefit'!NE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NF42,'Case 5 - Residual Benefit'!NF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0905823720756448E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NG42,'Case 5 - Residual Benefit'!NG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NH42,'Case 5 - Residual Benefit'!NH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NI42,'Case 5 - Residual Benefit'!NI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NJ42,'Case 5 - Residual Benefit'!NJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.7394348436987226E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NK42,'Case 5 - Residual Benefit'!NK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NL42,'Case 5 - Residual Benefit'!NL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NM42,'Case 5 - Residual Benefit'!NM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.4043164142459041E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NN42,'Case 5 - Residual Benefit'!NN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NO42,'Case 5 - Residual Benefit'!NO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NP42,'Case 5 - Residual Benefit'!NP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NQ42,'Case 5 - Residual Benefit'!NQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NR42,'Case 5 - Residual Benefit'!NR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NS42,'Case 5 - Residual Benefit'!NS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NT42,'Case 5 - Residual Benefit'!NT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NU42,'Case 5 - Residual Benefit'!NU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NV42,'Case 5 - Residual Benefit'!NV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NW42,'Case 5 - Residual Benefit'!NW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NX42,'Case 5 - Residual Benefit'!NX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NY42,'Case 5 - Residual Benefit'!NY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!NZ42,'Case 5 - Residual Benefit'!NZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OA42,'Case 5 - Residual Benefit'!OA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OB42,'Case 5 - Residual Benefit'!OB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OC42,'Case 5 - Residual Benefit'!OC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OD42,'Case 5 - Residual Benefit'!OD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OE42,'Case 5 - Residual Benefit'!OE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OF42,'Case 5 - Residual Benefit'!OF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-5.3364164399329374E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OG42,'Case 5 - Residual Benefit'!OG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OH42,'Case 5 - Residual Benefit'!OH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OI42,'Case 5 - Residual Benefit'!OI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OJ42,'Case 5 - Residual Benefit'!OJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OK42,'Case 5 - Residual Benefit'!OK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OL42,'Case 5 - Residual Benefit'!OL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OM42,'Case 5 - Residual Benefit'!OM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!ON42,'Case 5 - Residual Benefit'!ON42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OO42,'Case 5 - Residual Benefit'!OO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OP42,'Case 5 - Residual Benefit'!OP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.7751618039017252E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OQ42,'Case 5 - Residual Benefit'!OQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OR42,'Case 5 - Residual Benefit'!OR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OS42,'Case 5 - Residual Benefit'!OS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OT42,'Case 5 - Residual Benefit'!OT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OU42,'Case 5 - Residual Benefit'!OU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OV42,'Case 5 - Residual Benefit'!OV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OW42,'Case 5 - Residual Benefit'!OW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OX42,'Case 5 - Residual Benefit'!OX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OY42,'Case 5 - Residual Benefit'!OY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!OZ42,'Case 5 - Residual Benefit'!OZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.3181164006546084E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PA42,'Case 5 - Residual Benefit'!PA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PB42,'Case 5 - Residual Benefit'!PB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PC42,'Case 5 - Residual Benefit'!PC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.445583576846345E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PD42,'Case 5 - Residual Benefit'!PD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.0141278889764334E-29},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PE42,'Case 5 - Residual Benefit'!PE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PF42,'Case 5 - Residual Benefit'!PF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PG42,'Case 5 - Residual Benefit'!PG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PH42,'Case 5 - Residual Benefit'!PH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PI42,'Case 5 - Residual Benefit'!PI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-6.8560162474827098E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PJ42,'Case 5 - Residual Benefit'!PJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.1250825672978489E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PK42,'Case 5 - Residual Benefit'!PK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PL42,'Case 5 - Residual Benefit'!PL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PM42,'Case 5 - Residual Benefit'!PM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PN42,'Case 5 - Residual Benefit'!PN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PO42,'Case 5 - Residual Benefit'!PO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.77358043043569E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PP42,'Case 5 - Residual Benefit'!PP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6888560489470136E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PQ42,'Case 5 - Residual Benefit'!PQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-8.8792430928719205E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PR42,'Case 5 - Residual Benefit'!PR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PS42,'Case 5 - Residual Benefit'!PS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.7155651836223089E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PT42,'Case 5 - Residual Benefit'!PT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PU42,'Case 5 - Residual Benefit'!PU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PV42,'Case 5 - Residual Benefit'!PV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.3379182250007404E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PW42,'Case 5 - Residual Benefit'!PW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PX42,'Case 5 - Residual Benefit'!PX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PY42,'Case 5 - Residual Benefit'!PY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.3366698962716964E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!PZ42,'Case 5 - Residual Benefit'!PZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QA42,'Case 5 - Residual Benefit'!QA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QB42,'Case 5 - Residual Benefit'!QB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QC42,'Case 5 - Residual Benefit'!QC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QD42,'Case 5 - Residual Benefit'!QD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QE42,'Case 5 - Residual Benefit'!QE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QF42,'Case 5 - Residual Benefit'!QF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QG42,'Case 5 - Residual Benefit'!QG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QH42,'Case 5 - Residual Benefit'!QH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QI42,'Case 5 - Residual Benefit'!QI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QJ42,'Case 5 - Residual Benefit'!QJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QK42,'Case 5 - Residual Benefit'!QK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QL42,'Case 5 - Residual Benefit'!QL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.0949520191585796E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QM42,'Case 5 - Residual Benefit'!QM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QN42,'Case 5 - Residual Benefit'!QN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QO42,'Case 5 - Residual Benefit'!QO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QP42,'Case 5 - Residual Benefit'!QP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QQ42,'Case 5 - Residual Benefit'!QQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QR42,'Case 5 - Residual Benefit'!QR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QS42,'Case 5 - Residual Benefit'!QS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.6449169297655883E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QT42,'Case 5 - Residual Benefit'!QT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QU42,'Case 5 - Residual Benefit'!QU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QV42,'Case 5 - Residual Benefit'!QV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.0087973243090384E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QW42,'Case 5 - Residual Benefit'!QW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QX42,'Case 5 - Residual Benefit'!QX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QY42,'Case 5 - Residual Benefit'!QY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!QZ42,'Case 5 - Residual Benefit'!QZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RA42,'Case 5 - Residual Benefit'!RA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-4.5532334330929325E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RB42,'Case 5 - Residual Benefit'!RB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RC42,'Case 5 - Residual Benefit'!RC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RD42,'Case 5 - Residual Benefit'!RD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-7.1155690520160144E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RE42,'Case 5 - Residual Benefit'!RE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RF42,'Case 5 - Residual Benefit'!RF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RG42,'Case 5 - Residual Benefit'!RG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RH42,'Case 5 - Residual Benefit'!RH42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RI42,'Case 5 - Residual Benefit'!RI42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RJ42,'Case 5 - Residual Benefit'!RJ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RK42,'Case 5 - Residual Benefit'!RK42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RL42,'Case 5 - Residual Benefit'!RL42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RM42,'Case 5 - Residual Benefit'!RM42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RN42,'Case 5 - Residual Benefit'!RN42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RO42,'Case 5 - Residual Benefit'!RO42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-2.4413620087200311E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RP42,'Case 5 - Residual Benefit'!RP42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RQ42,'Case 5 - Residual Benefit'!RQ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-9.0010713937020116E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RR42,'Case 5 - Residual Benefit'!RR42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RS42,'Case 5 - Residual Benefit'!RS42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RT42,'Case 5 - Residual Benefit'!RT42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RU42,'Case 5 - Residual Benefit'!RU42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RV42,'Case 5 - Residual Benefit'!RV42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RW42,'Case 5 - Residual Benefit'!RW42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RX42,'Case 5 - Residual Benefit'!RX42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.8282096151605679E-28},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RY42,'Case 5 - Residual Benefit'!RY42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-3.2077236712523563E-27},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!RZ42,'Case 5 - Residual Benefit'!RZ42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SA42,'Case 5 - Residual Benefit'!SA42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SB42,'Case 5 - Residual Benefit'!SB42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SC42,'Case 5 - Residual Benefit'!SC42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SD42,'Case 5 - Residual Benefit'!SD42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SE42,'Case 5 - Residual Benefit'!SE42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SF42,'Case 5 - Residual Benefit'!SF42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26},{"$f":"IF(Inputs!$C$15=0,0,MAX('Case 5 - AP'!SG42,'Case 5 - Residual Benefit'!SG42)^(1-Inputs!$C$14)/(1-Inputs!$C$14) * (Inputs!$C$15/(1-Inputs!$C$15))^Inputs!$C$14 * Inputs!$C$16^$A97)","v":-1.058907650908514E-26}]
[null,null,null,null,null,null,{"$f":"MAX(G111:G142)","v":57}]

{"sheet":"Age Pension","index":31,"n_rows":29,"n_cols":8,"rows_kept":7,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Age Pension"]
["Update Date","2019-03-10",null,null,null,"Effective",26,"fortnight"]
[]
["Age Pension Payment",916.3,1381.4,null,null,"Age Pension Payment",{"$f":"IF(Inputs!$C$17=\"On\",IF(Inputs!$C$6=\"Single\",$B$5,$C$5)*$G$2,1000)","v":23823.8}]
[null,"Single","Couple"]
["Age Pension Switch"]
[0,"Off"]

{"sheet":"Minimum Drawdown Rule","index":32,"n_rows":9,"n_cols":3,"rows_kept":7,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Minimum Drawdown Rule"]
["Age Low Range","Age Upper Range","Percentage"]
[0,64,0.04]
[65,74,0.05]
[75,79,0.06]
[90,94,0.11]
[95,150,0.14000000000000001]

{"sheet":"Life Tables","index":33,"n_rows":155,"n_cols":7,"rows_kept":7,"cut":true,"hidden":true,"merged":[[2,1,2,2],[2,3,2,4]],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Life Tables"]
["Data source: The Australian Life Tables 2010-12 can be downloaded via http://www.aga.gov.au/publications/life_table_2010-12/",null,null,null,null,"Life expectancy"]
[null,"Male",null,"Female",null,"Male","Female"]
[44,1.758E-3,{"$f":"IF(A49<=Inputs!$C$4,1,'Life Tables'!C48*(1-'Life Tables'!B48))","v":1},1.0920000000000001E-3,{"$f":"IF(A49<=Inputs!$C$4,1,'Life Tables'!E48*(1-'Life Tables'!D48))","v":1}]
[55,4.3810000000000003E-3,{"$f":"IF(A60<=Inputs!$C$4,1,'Life Tables'!C59*(1-'Life Tables'!B59))","v":1},2.637E-3,{"$f":"IF(A60<=Inputs!$C$4,1,'Life Tables'!E59*(1-'Life Tables'!D59))","v":1}]
[103,0.347854,{"$f":"IF(A108<=Inputs!$C$4,1,'Life Tables'!C107*(1-'Life Tables'!B107))","v":5.4194995397454154E-3},0.34840599999999999,{"$f":"IF(A108<=Inputs!$C$4,1,'Life Tables'!E107*(1-'Life Tables'!D107))","v":1.1923673103867178E-2}]
[150,0,{"$f":"IF(A155<=Inputs!$C$4,1,'Life Tables'!C154*(1-'Life Tables'!B154))","v":0},0,{"$f":"IF(A155<=Inputs!$C$4,1,'Life Tables'!E154*(1-'Life Tables'!D154))","v":0}]

{"sheet":"Annuity Price","index":34,"n_rows":28,"n_cols":3,"rows_kept":7,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Annuity Price"]
["Data source: Challenger website, rates are updated on 12/12/2017"]
["Current annual payments for every $100,000 you invest in the Annuity are illustrated below."]
[65,5660,5354]
[66,{"$f":"FORECAST(A14,OFFSET($B$5:$B$8,MATCH(A14,$A$5:$A$8,1)-1,0,2), OFFSET($A$5:$A$8,MATCH(A14,$A$5:$A$8,1)-1,0,2))","v":5844},{"$f":"FORECAST(A14,OFFSET($C$5:$C$8,MATCH(A14,$A$5:$A$8,1)-1,0,2), OFFSET($A$5:$A$8,MATCH(A14,$A$5:$A$8,1)-1,0,2))","v":5515.8000000000011}]
[75,7979,7364]
[80,{"$f":"B8","v":10120},{"$f":"C8","v":9174}]

{"sheet":"ASFA Living Standard","index":35,"n_rows":10,"n_cols":8,"rows_kept":7,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["ASFA Living Standard"]
["Update Date","2017-12-12",null,null,null,"Effective",65,65]
[null,null,null,null,null,null,null,85]
["Modest lifestyle",24270,34911,null,null,"Modest lifestyle",{"$f":"IF($G$2=65,IF(Inputs!$C$6=\"Single\",$B$5,$C$5),IF(Inputs!$C$6=\"Single\",$B$9,$C$9))","v":24270}]
["Comfortable lifestyle",43695,60063,null,null,"Comfortable lifestyle",{"$f":"IF($G$2=65,IF(Inputs!$C$6=\"Single\",$B$6,$C$6),IF(Inputs!$C$6=\"Single\",$B$10,$C$10))","v":43695}]
["Modest lifestyle",23878,35369]
["Comfortable lifestyle",39443,55382]

{"sheet":"Rand Seed","index":36,"n_rows":47,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Random Number"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[1,0.69527657442889224,6.0784045402018094E-2,0.18490121832940642,0.32665086730472159,0.72287740099326969,1.7630910236029806E-2,0.22619655594645915,0.12422584096582734,1.6332071675528526E-2,0.51411406357148004,0.61162104280744711,0.83635378675340133,0.87941079065750305,0.9602861377331483,0.10495138711953877,0.87846029469740095,0.91556718588870223,0.19818482068378118,0.64041762484720577,0.46803780335532663,0.33008433712075547,1.0216996653188537E-2,0.77891246951643434,0.38546217266275429,0.56116121376950856,0.56797827932319178,0.81509105312281571,0.26358947471265626,0.44732659683502318,0.58916584373538228,0.9575964005237263,0.35346780342582107,1.8297528732163282E-2,0.41989374156636039,4.3750463804341999E-2,0.94478364542918392,0.33431812034347164,0.96324634350775384,0.40397899147575345,0.86022721579540029,0.87022990814918055,0.95708226271889418,0.94051578546361492,0.3878930814533923,0.78519873044546085,0.57864614870735964,0.10632921004693729,0.25089772031148916,0.28582194078263401,0.86319005604828136,0.23631166267001691,0.26278024158209001,0.28709651186419516,0.32720597117374073,0.73275690836501906,0.20853703664932011,0.9837042953400853,0.26301823152051873,0.1931262057925448,8.9513537258649079E-2,0.23723279522091067,0.67340456490980982,0.7767398023155937,0.8685469681353214,0.52431315723178096,0.70148522328397411,0.98997330361109548,0.39371228959891946,0.73194617569024933,0.99149462145098821,0.29268050483670538,0.32129223584918332,0.9324975984887387,5.0540980012815373E-3,0.21569273280131729,0.12879800971713495,1.8022322199035878E-2,0.47087470617615923,0.79989212599779691,0.85593109456518834,0.86484771435697327,9.7313001146733913E-2,0.99796544861440151,0.38762123181865615,0.26451961504750165,0.323894158401415,0.86390343597499941,0.9946045694588499,0.2697804278929522,0.19384769262488522,0.66728142063814977,9.9693022366387551E-2,0.9723861502297253,0.13051879780019116,0.94598825039142698,0.14672951497240017,0.84655200121732455,0.543417463889171,0.22030986901008953,0.50980398960714468,7.4269179654136042E-2,0.77203733772500083,0.59665419221392868,0.63514731459250551,0.87277730867503178,0.22976223736012114,0.60513803244584941,0.47090406600795554,0.54973174050942597,0.34531346819659181,2.8634008783465115E-2,0.63076395312055178,0.37973488567720937,0.37529365930291414,0.26907591832148225,0.30950748433826691,0.24124418313888563,0.87427835398153042,4.3901170357981134E-2,0.98175656129255462,0.28840141447499368,0.37862065265916545,0.19193376784769189,0.65764942328130771,4.1848349612334634E-2,0.34893584553811674,0.74576550911993211,0.1801057637247323,0.37413903495661816,0.2390172983042782,0.29204788292303263,0.1689675790271925,0.85720808408668614,0.34561682287279316,0.48289296244647062,0.487379765918871,0.5354015352374798,0.25163176481085792,0.70768972667397489,0.24936356929916004,0.47150327541077552,0.42921936447523235,0.52008954451898792,0.73384124514211857,0.45231960980001285,0.7096064428329808,0.67908396983253261,0.70094777605502145,0.34161812113189183,0.48089347577964203,0.43459207447891457,0.57365643045140258,0.47762368743640382,0.11574804128675631,0.12319714159528838,0.59547598025183512,0.65948413907001968,9.9421284714747094E-2,0.17306323497117815,0.9397303173270406,0.28895305197858112,0.35614927080980407,0.45049550697097918,0.52366726697284194,0.31304035395887686,0.32165214547795828,0.53763105803355271,0.33574534927340494,1.8147770149671061E-2,0.6045332409902352,0.83724895318655601,0.88719653937529941,0.27674872103061454,0.91226337501998156,8.9816640422971328E-2,0.5674689711001033,0.25639849785551372,0.9470581685381978,0.37535301584454295,0.96010561501931546,0.41785510870131881,0.47260283951557602,0.36712887826139418,0.62801890780942193,0.86535369373581661,0.28291350288449135,0.50296781090546094,0.67827104683657147,0.31411741855401409,0.39874255565443406,0.83879683862844479,0.78080670618855885,0.75378560211698531,0.1114062168326736,0.65239762534720047,0.89505152662801735,0.10263184546708526,0.3111520573128469,0.63810111508124245,0.42526913747229977,4.3616061608062862E-2,0.63475562820490183,0.70365492639591132,4.9900244310880137E-2,0.8349152108938982,0.37316999366154158,0.93148243817045595,0.72379304594321414,0.92147098733999189,0.85525585987270092,0.48688732831765558,0.59902647840453782,0.79785854920465282,0.61197582099965731,0.22486763639878604,0.81482328259022307,0.8385518969861333,0.45512816002433976,0.61392676916202182,0.97062826213016795,0.34023625552775694,0.60118940721794434,0.86979247255542347,0.50537379839394181,7.6986819118500027E-2,0.7356206431229344,0.98662542445529755,0.20284893609763888,0.69817046400957328,0.50510502545050151,0.59970508829357139,0.78814921568814567,0.39476132471295167,0.98089629561856284,0.76922795478173278,0.55350358623883811,0.2564365735249341,0.11573250359445186,0.44614610804823884,0.137364442456956,0.44676728284986933,0.26363445127822549,0.81173507306898907,0.10607664295577612,0.23273591663064419,0.98534795233812855,0.11544789501994113,0.34527170429033949,0.6166163121511743,0.13810218538830066,0.92958827972210412,0.15739978314204495,0.7286726842144452,0.20685630503327024,0.16696632397004096,0.25007258880440575,0.92333037319096578,0.73652148152159569,0.23771145175426911,0.67428707600257476,0.11503367665593756,0.20733365664001036,0.30945574844401147,0.79389690665297286,0.84462928079955402,0.13197467332363366,0.92488663852707242,0.97516628252650628,0.17517068034137162,0.64927525823226229,0.37728858160044576,0.77361561924676503,0.58771591983467553,0.58693554408305959,0.57674345157951068,8.6313863759758136E-2,0.51732361417486294,0.66511974861662471,0.11656445886012123,0.10041108712822311,0.68011636944114517,0.36470379364307703,0.45603590555436802,0.50148893468745526,7.9973590748861345E-2,0.80173362405840953,0.97167046315470607,0.76684685797867502,0.35665799570222523,0.12907429981673679,0.47329476979671514,0.15498331487109529,0.81364182243397487,0.41049924133990723,0.20131244397173187,9.026594227743856E-2,0.30249923488314345,0.71618493230373637,0.10882325344075638,0.10950055217801802,0.66554913946815986,0.93414665709849143,0.58493164450612511,0.95296524796026216,0.8533397420001595,0.57122702298928529,4.7709612851134287E-2,0.84027227789715653,0.42131076801668299,0.27539811778030365,0.71935083154141211,0.35151183008025089,5.4491381644173997E-2,0.67980397948719573,0.80786320591991323,0.69690835322363232,0.63355156239905919,5.760780127673415E-2,0.57001406830595069,0.62442071049671122,0.28908937011073188,0.43984912669746179,0.74325165114803693,0.81197632277234388,0.70460651125685758,0.2414330494498147,8.0489147437937225E-2,0.46824955099824916,0.68547252776828616,0.40816048328204091,0.50517814192393706,0.49394088383256651,0.2841496330074027,0.51190467590450361,0.36247280608012666,0.41961669717366779,0.40110943241459129,2.2348080624111644E-2,0.72462403522284469,0.3160893534686372,0.4325267794720703,0.87417182554262962,0.43325046964555758,0.33380831364491292,0.87315573726603335,0.43274788007131593,4.001108351437177E-2,0.75702359927154883,0.98563218675523834,0.73453605239050812,0.35810258430778208,0.58253983517904773,0.45608211049252934,0.66186351644254915,0.33270047770133149,0.6240696347994058,0.51748303623442571,0.61526374701346775,0.76968140755887149,0.90087950870141298,0.49745024338664456,0.74681328780031098,0.78549129434072118,0.87909876176835966,0.71592875874053608,4.6553670342163178E-3,0.97582053871405783,0.70039726761273624,0.76114049000158279,0.69677907126609195,0.39702101343029572,0.85619257314370989,0.31284254659207444,6.1763884668891045E-2,0.47410897953462328,0.43322934088249931,0.19538626228216593,0.10779488754251043,0.97905995201239226,0.63051739430112264,3.8694313074386089E-2,0.70892193027031492,0.88284129094397823,0.89609356435411158,0.29519566820113563,8.8433124052237466E-2,0.29901811344733775,0.54269010325606926,0.75478373355307737,0.76239017920606378,0.32740659910717651,0.55144635244145657,0.57268638539051464,8.2963038273561329E-2,0.67632151668268659,0.81184689921879694,0.18863402618231306,0.12986945494429736,0.22848404328476279,0.84734530450796575,8.5813198503679078E-2,0.47952657539766508,0.24976637600503571,2.1304808427769051E-2,0.89043076088549211,0.86394010404076027,0.90380576386530964,0.16234909827317945,0.25773801334041424,0.63924947578430336,0.72623652894907254,0.29528571109209878,0.7752485868054777,0.98568514197645873,0.36669392901540709,0.39331182622779792,0.80799053085404349,0.49885126795811963,0.62990240978657319,1.8141048795564441E-2,0.27029402621291987,0.60069251702704241,0.38393155857201633,0.53348515198196655,0.88545167229685939,0.4739246210175323,0.18481869034866805,6.4480804796089197E-2,0.11928441029394121,0.7158881926734596,0.87872917794532446,0.65313648363075594,0.76423215122230892,0.85293420541788667,0.66469916092528702,0.36226734101061009,0.32604278896625682,4.1336344827241356E-2,0.52758108899430678,0.24802741543578188,0.38930375242137183,0.81257487601705813,0.91692918658355371,0.14253216622340437,0.14150938175510075,1.7965577585322134E-2,0.82326933929222257,0.2231324912532785,0.4051715875682943,0.93227890704773009,7.6422220619830505E-2,0.99173691435594602,0.57066245917615754,0.21972975385607474,0.89098330655238289,0.8667924483303252,0.62390489823363604,0.39554261563506443,0.92507403591145065,0.7396486735764346,0.60117111956563929,0.90791338073766448,0.93890644529610157,0.59652621558008334,0.32271310551082366,0.72298449131615672,2.2311095656050828E-2,0.95993022198901268,0.39319835151703209,0.5528827089367695,0.53702577639598681,0.52037068192308522,0.5613092102988414,0.54946440315572942,0.21683999249750641,0.23070796415512151,0.39378839707147673,0.54537775759864815,0.89432281942775371,0.46653462669460211,0.14546892889390195,0.6834022114733016,0.22058983062174442,0.52256164950645267,0.13510102280248215,0.58632117832391106,0.53175965271066417,0.85287935587475294,0.94002982306402416,0.58660106699122794,0.41622171658868834,0.4394417039373576,0.39630800665565735,0.25395441127614504,0.55203390003256181,4.7457682696973702E-2,0.47706924656173133,0.33328410257593311,8.0745599162035164E-2,0.21297224265259562]
[13,0.35532342836046127,0.35913264151585622,0.72468005327257778,0.86502581830032332,0.36738125426113866,4.8088197274407052E-2,0.471054032395403,6.1978596316060841E-2,0.83622046045175713,2.376166422196091E-2,0.73287143602647375,0.2467233716420788,0.98536554489817574,8.8904373305073392E-2,0.13281792086618793,0.47520137849087063,0.38185950152584747,0.43359900648953775,0.28168683976067765,0.23536433726400308,0.99791391307459709,0.65140855087259508,0.43408704814377719,0.22900986797803013,0.52698887199632416,0.69176269051713135,0.25178381354250967,0.63054251733530831,6.5385207401671419E-2,0.62402092681891586,0.91037992074509133,0.84430849524428842,0.36960234885186249,0.90395161444101391,0.84656132529317674,0.25126925659550925,0.40469242358278734,0.76182260247104039,0.80353751133429696,0.60113133606686364,0.35995050368638615,0.47034118342175402,0.29889236389517038,0.15424514571180625,0.53652779544834106,0.77767512516920534,5.0586699714617156E-2,0.33987037040315093,0.51696620481750399,0.61368336619263575,0.61431407415391748,0.84981508928135063,0.66047122114141465,0.98519962148632956,0.51105782500257291,0.4584099920269552,0.97488403868712059,1.4327042549751923E-2,0.37006679142850363,0.22787455419696112,0.53057307191898839,0.25163680505462438,0.90234123373850661,0.63171761663814707,0.94242270117868143,0.65256643796352609,0.74272256544551851,0.9630285799465228,0.48951640972770338,0.28673275969900924,0.57536912643338756,0.11693951389475954,0.13847816711961969,0.55434747900973458,0.148648393137912,0.87567021134087475,0.79884698718037706,0.88191239047417569,2.1559363512093865E-2,0.44644674457956313,0.34380719863292653,0.51897723219616332,0.49023493541146634,0.91308642108616556,0.49317763174407869,0.43229626948822286,0.21716955686478301,0.72394128882358788,0.44608051970656049,0.85884361922058505,0.51886447611738107,0.80088309716285155,0.42166063309851132,7.9442405873499711E-2,0.45520973836307688,1.7727811531966564E-2,0.61404513810979322,0.28912578230080466,0.38761767028447136,0.98167289158141569,0.66091250139514779,0.4114145137845453,0.32263261569627477,0.92509177048069202,0.17105528340873877,3.9270616249181822E-3,3.1742770357094163E-2,3.8419030327370485E-2,0.53231771129839711,0.2827805905309444,0.76001043687451175,0.94555232161181046,0.90686135182210281,0.49344788611260437,0.10196757906995468,0.37446688196885314,0.96898691898526712,0.55509199086913774,0.84327040086973837,0.75591355393843451,0.12629238709181734,0.65457843494541501,0.54842382940487955,0.1714155618399591,0.36983415196772751,0.9291496049611242,8.5299767915203439E-4,0.92690415687435368,0.75758306186866819,0.2153624989838252,0.29032317669903929,0.7231322164162457,0.33179629791008702,0.32976507894186113,0.67410290736945244,0.64897720973799833,0.47682468456638516,0.77454190532401257,0.93566608046355715,0.77435730633931787,0.6345307686586027,0.20915417266746472,0.28474907157020024,0.33241776833566838,0.87437200792943048,0.30970262380441416,8.5306239345308121E-2,2.3601563040484219E-2,0.89426568772860915,0.76431341895397398,0.53059864942503376,0.18078758354487978,0.7370408783350354,2.2989732421551445E-2,0.442773989582113,0.22666730739257146,0.49862022164829878,0.8170730795323552,0.41669687164471891,0.39968919287917937,0.12554687119846131,0.28278584746920543,0.32967248234213753,0.24033505087678309,0.99178426072924031,0.34819973075895838,0.24853593781774697,0.79459473144903381,0.43575706761856148,4.7490956663971184E-2,6.6739917538416682E-2,0.82647537000120341,0.74993369535604693,0.30332901165948067,0.92558221527736007,0.97073649259996309,0.87274920455708804,0.33371038519970708,0.32911626955216622,4.7196509281990262E-2,0.28469796938921421,0.47364764981881058,0.31405516059934047,0.92842395306254899,0.27328791475384961,0.65985006314461658,0.71961659477264162,0.83054585515848089,0.95989071577240193,0.65449215981857123,0.88249711866612546,0.61221526703833085,0.25655727790175265,0.84379997691561726,0.21391671614318963,0.14085431976423402,0.79069922256414571,7.4069881106559876E-2,0.69110151008467824,0.79536726013909587,0.38978664839768273,0.9550099298933461,0.63069049736688687,0.73537289901804559,0.38813781517053836,0.72898780671970964,0.57649708905875929,0.67902696505268256,0.66232111512947778,0.60752203637858337,0.43229945187697816,0.96287082584274164,0.52883024147237845,0.390904491754266,0.3329709437797389,0.59233696206975284,0.78009838703569967,0.92373974765438382,0.74195548904822217,0.65151662352208861,0.51691379730511711,0.80349615477175007,3.9581296141911859E-2,0.90512989720178394,0.13827028737383007,0.49555914351162267,0.32244134930311785,0.32771664552708424,0.29312317935122578,0.28254819010553056,0.7763251367786147,0.15211648615228435,0.93143807097813414,0.17082253149887328,0.84106693176998704,0.58523875626399868,0.91193265435535842,0.6373948755803458,0.97305572265150642,0.77148937553760266,0.98854350935516266,0.67062326272672712,0.49982767824997298,0.29099525661009118,0.92044547619194395,0.75116635350445582,0.54177042629968142,0.70136531093609189,0.55771088888723208,8.8597761199406877E-2,0.16825731701643487,0.98452099953278216,0.86418852841882821,0.58908603636293289,7.457180067084046E-2,3.0508110240285879E-2,0.53635743481766429,0.56890967165635808,0.59068748850060648,0.69876408642880383,0.73627569022733441,0.97471196036937058,0.76803157714725823,0.81169958798469721,0.45243974893927619,0.78952044871287197,0.24511280690817938,0.40646419682744239,0.25017385580732554,0.20468769386342001,0.48538299094050397,0.26441613180214041,0.30787946947955414,0.32643543354363513,0.50828988268725794,0.63676144631041787,0.25239942857699882,6.7541197751965321E-2,0.62515240947130979,0.39242496820519668,1.2830451154057454E-2,0.80778953209909965,0.11984621125141759,0.29656289458779317,0.840055612421578,0.28155619305002855,0.60425499752620593,0.9889499235146586,6.4223887281310232E-2,0.47171327473492897,0.669124122070895,2.9384968265734557E-2,0.73195680389006057,0.90975631208997765,5.2350671361003909E-2,0.32801300268880429,0.55355621921991915,0.85262496836714685,0.67086829847916529,0.331796044271225,0.29922813438753404,0.55502108373125736,0.33161189473396413,0.18121416331514573,0.13352236146309326,0.38869574555693154,0.55863071652597884,0.93558592787017236,0.78793279645389591,0.51835498599896812,8.1159228977728648E-2,2.4705654300766988E-2,6.1852619300025058E-2,0.28197802013545581,0.67674093101345234,0.57496208526333947,0.8981018673389457,0.33413499504249322,0.48356284016245554,0.39322411422920833,0.80019279526429132,0.67612191083233741,7.1732115184637291E-3,0.87584454728832628,0.42829017744737419,0.37394261079344637,9.6592449301440064E-2,0.87237398091842511,0.52543137437615994,0.6716310162443061,0.24089113557239172,0.29000471836013264,0.27119865642100127,0.46492377421941566,0.84927043380222311,0.85139863114218628,0.14073822602706298,0.7134387712403073,0.63620013379757145,0.43095293163774806,0.50133859663293778,0.33955454655623396,0.99993508550289234,0.60052652776908078,0.1584228875010899,0.56948730175897477,0.37732050525272509,0.63502704694359779,0.45331352008868075,5.9433891486754042E-2,0.28071591131229545,0.61064272240195938,0.52527050963944033,0.27325488043707236,0.97769947437702431,0.66059498775382641,0.86020820960733224,0.9580403043784933,0.78535409759992114,5.5452623915203336E-2,0.8161472258155712,7.1881616758357136E-2,0.42388446587860973,0.77098319858601194,0.98788407857242766,0.49368236830399259,0.47094698330825868,0.72874285423492802,0.32877641960146686,3.7505483948441665E-2,0.24347483647048163,0.13879825542695934,0.95318095934018787,8.9269079405006502E-2,0.62677385321392343,0.7142049421008575,0.78896758880097873,4.2824983337338196E-2,0.82417038992017499,0.80561210810731587,0.3667418595216575,0.67031690763846796,0.19027971405826583,2.2261046870157841E-2,0.49345344635393396,0.60693338034666766,0.35939450442154397,0.95627670623478789,0.13915527508521541,0.79460397738080557,0.73075612137769397,3.1937199864846555E-2,0.66357049305779792,7.4021368655551867E-2,0.75001343343005267,0.88054226669494584,4.3843431453084558E-2,0.69206839953926058,0.71396059810593893,0.37354566024623825,0.58436901098837468,4.811694271383482E-2,0.48866112445440113,5.8880066192962488E-2,2.9175106635030423E-2,0.88107583039271686,0.61904742178626171,0.41038719759302855,0.99028437344737064,0.4511759964240879,0.73111995426119003,0.22339701458710326,0.88914469781654037,0.90205577108268387,0.59802424420911138,0.66636940226341035,0.98174900207132632,0.14281480628494969,0.99807979494556542,0.9351802984094858,0.92829447533472109,0.57285922520718602,0.30694082630372754,4.1759199124992818E-2,0.90106550463054891,0.65178772702984211,0.73296201075795786,0.41131237656999675,0.72207960423255957,0.67441749971760845,3.0503230841659734E-2,0.84987241592686491,1.9634397888085298E-3,0.37002033785582744,0.15656563906862808,0.61296019752536313,0.73826468555438807,0.86083429596861472,0.18986788623450412,0.58509505524690986,1.7637132866121563E-2,0.74633581096465529,0.67824908587411503,0.32958758716687098,0.49544924342987751,0.46234021232954858,0.21926662615334025,0.85645944362229531,9.9336332246109493E-2,0.2152494669043008,1.4607624086152571E-3,0.73713648053790681,0.99629930143565149,3.9955707676588181E-2,4.9034668477785925E-2,0.20230424497323884,0.50927811139608792,0.33323379284505028,0.23626093547648774,0.22930771252615956,0.54098095351341546,6.0711085907486639E-3,0.82295625896098357,0.57111663090797127,0.24114052350128812,4.3799007831692549E-2,0.88719852223448714,0.19830350419461407,9.0349315164808264E-2,5.6158147779429957E-2,0.46884533235962988,0.70487702742739544,0.25563116861198987,0.37002546261464875,0.1622867464232326,0.41285775304371308,0.34694852516165531,0.33958450468542112,0.60814001374853888,0.83782449026383687,0.43200670792363594,0.290861842724917,0.27668851089026669,0.97080830318502631,0.51737270788256706,0.57462426900289254,0.46895680653044025,0.33810108942078287,0.87627504157797098,0.31319930649016625,0.49670477882227393,0.62339669780585316,0.48919681906401102,0.62601653936009372,0.95726994385417041,0.91778005779288074,0.5253073507739453,0.13068231774975203,0.30449674450676023,0.46161157662606478]
[18,0.56702428555397055,0.75054960115595182,0.33835551208689241,0.740938306748812,0.78933475633062355,0.90314521223712474,0.503319732583563,0.73800608274778468,0.42096089499160727,0.16907889814863519,0.71097579520241805,0.95830125917040843,0.81320219430579477,0.84947774813534083,0.46791420667253969,0.17070918500609489,0.46135576885330931,0.63379854249728362,0.22221157134397829,0.55711997667218593,0.39380751082500576,0.37120519559878251,0.54927699170932565,0.30543783383261258,0.39952160140449045,0.89375463495009144,0.68864993235040062,0.64751172073569419,0.40972925700944696,9.4812678899352076E-2,5.8323991759893223E-3,0.6855235641324382,0.98235097149116601,0.91557467755867861,0.10522813126668751,0.22697454580467546,4.4862754417882234E-2,0.84907262130653338,0.24922176818992448,0.29142468818342449,0.25809160603288583,0.38101324603258635,0.93423808715583112,0.2739491031350646,0.15879406093285831,0.27493531728540077,0.23401850623223286,0.90968936322496119,0.15651718815211468,7.9047020727158634E-2,0.29354523947380107,0.53951920169349388,0.15788913329942722,4.4851215915145182E-2,0.41489224794462753,0.70758927164459218,0.86928782048176667,0.5406061016182494,0.77569622629777935,0.12117862559766079,0.96990422210921923,0.30537919557865079,0.61974406838457474,0.71577043408796925,0.33903128104005742,0.28689968496406759,0.11648249142373557,0.89300155496910361,0.17727277207980885,2.4552875610987179E-2,0.61917694773400966,0.30144841438292214,0.15237191451253673,0.64014550508305446,0.2325157974276012,0.53131576905119726,0.17626747270170917,0.72417448990101974,0.50406417521442048,0.33845080043461095,0.85036610157238002,0.53034013911076117,0.25212259939634662,0.75957914424139572,0.19881722492758047,0.2375996081328674,0.89792168384110438,0.38208506288743949,0.73940594314292774,0.66151841444000814,0.95330365854727983,0.13701255713892013,0.93223165492996651,0.64704161069059274,4.4937754854190159E-2,0.89990748917318186,0.6882537505317573,0.956622083720163,0.58649965839366303,0.16093485302387356,0.41272039880579614,0.36083819710994469,0.77607758129124116,0.7627052156445786,0.43366667339172049,0.86099711077753283,0.83511676545803426,0.44778461055131424,0.51875306454848036,0.5974585233745513,0.98062069813469477,0.1200127024384996,0.4991880019741225,2.7442806048963209E-2,0.76313668599190021,4.1201998393499806E-2,0.17495848059386365,0.4523413232552097,1.1607226053689801E-2,0.46363712665571044,7.8388289767718389E-2,0.96547647390999403,0.14902571635797279,3.5063940114151704E-2,0.2402422590728579,0.95687189786128068,0.82391955165083275,3.646067808126674E-2,0.83189051921675128,0.59202264512912628,0.9868551857164467,0.52233071091516858,0.41896222656090853,0.28126285740417556,0.97348097650163257,0.44320878222188353,0.30886186663852844,0.47559076509566789,6.1062781161038693E-2,0.1340272557132357,0.94510751735311493,0.98099951155075304,0.3024163544036168,0.73779942514087782,0.57308842666374737,0.62397773756846886,0.38530933121354183,0.47329547556518148,0.30471648258508721,0.96070555884812392,0.51327512629148708,0.17250826458774848,0.57431576248773042,0.17828994411594168,0.75114066935756685,0.29623025081822407,0.1682074503567913,0.9401466900197436,0.36068343823958615,0.40929341129570695,0.75009131966019604,0.56650337959275521,0.5082969926335964,0.67926797270857209,1.4568389752996902E-3,0.31731199841732116,0.20440830875381655,0.61798954099096415,0.62229590281363867,0.16991569921466321,0.63702862444704234,0.58485187888162649,0.61318189660824918,0.70064672554087248,0.29400151565096666,0.2358609288439335,6.1764156056223096E-2,1.9470493701021274E-2,0.86690818765734068,0.94251671579885232,0.92446918047641935,3.1811756039567873E-2,0.98038765123847793,0.63852469285090496,0.18994633745518452,0.27294157636262317,8.5084582276254372E-2,0.36029138754496426,0.82600854698881598,0.5232202875560471,0.91046785419455167,0.92178510257792401,0.90328068516125737,0.44610564318657842,0.52495767056887255,0.85226616577930514,0.68907039730189046,0.4062515749811535,0.1358832081967899,0.51396859004832529,0.43523295997793721,0.44398939586476349,0.84105151434098746,0.28118946974201831,0.83263734167196857,0.70211631945254571,0.42886134230641426,0.86894715926190791,0.84512011232541673,0.41691827836793471,0.57975844067117643,0.24827585348861259,0.43115614011070658,0.40110558827998588,0.51624174877988671,0.35028342158196435,0.26933393252134197,0.36472325542786355,0.35412949771474878,5.8851451922971587E-2,0.47057614350525234,0.22612966478431784,0.32575531363440235,7.6178349448199567E-2,0.95562267678370638,0.41924259821378684,0.60767772447571611,0.88865542535826225,8.0482413835066713E-2,0.52095728343977199,9.963418154814685E-2,0.24650629638105015,0.95365321324360497,0.30467149466546295,0.56901681189814657,0.78002491337162472,1.408149028415806E-2,0.6960478325504228,0.50416674553409979,0.69409984080126363,0.32112980745082464,0.3217459974354222,8.9816907004204194E-2,0.2625410271839913,0.44668706837942107,0.52856997425431551,0.24902904785786306,0.50044492002363627,0.465827646379118,0.93446052964535797,0.6265505079150766,0.99001095136883732,0.88960064691465668,0.66126749389506745,0.95657218450407089,0.98017648228000775,0.2500189956647596,4.8502642792809358E-2,0.5730819361332955,0.46702509663172775,0.46845445926101725,0.17100625712166106,0.73564485396079515,0.89706103815704863,0.65965604203468575,0.57536103935431304,2.3732347554220268E-2,0.70632436957264377,0.15011001127493162,0.37770931833077936,0.46045309802081225,0.10074874488861241,0.93539756430922216,0.22674991132533784,0.94702669924025185,0.38238570548940487,0.46926923609905813,0.30793522486684966,0.73622810128281224,0.18849948825734009,0.62047623500727944,0.20122289087838019,0.11147043408914792,0.55626558015323646,0.54414746993594043,0.88567574805029881,0.1302364865024831,0.35088153047522164,0.1954696687824099,0.78786393226322515,0.81038246052715635,0.92033718209623305,0.87543191029869638,0.84697248026986882,0.62636328387350437,0.96178172392500838,0.59442224225657669,0.70571305976039234,0.6936110992792891,0.42010224415037245,0.50774190588249368,0.62690721298288354,0.64971842297970628,3.6534583630257855E-2,0.70687821953833674,0.83939245768489767,0.5709803979396223,0.28205064342697117,7.6646291307526093E-3,0.41111703549334411,0.35508571622087326,0.45927876363486386,0.45954187679445369,0.13395890713777436,0.99969077854877564,0.28214481903124866,0.52910480629543422,0.82882196432304478,7.9198830845048085E-2,0.40681221277998325,0.28896158932454707,0.31478056068115523,0.7310070413451637,0.43389850104743022,0.26291525310729946,0.55024454367076892,0.15006199966825573,0.78609565272262738,0.17786495920989009,0.79021381236697685,0.59025944489904891,0.40276410539843766,0.20209612070672389,0.96565698908664011,0.83612233265584479,0.98213071442222855,0.27230304995082411,0.29684073432980729,0.91802872870786822,0.15304992086373281,0.26642392930520575,0.10338152674863654,0.12695350114614323,0.43917032577805148,0.57689896111384054,0.17011511108176414,0.83848656209356687,4.1113172031189138E-2,0.93189261788218913,0.39346172789589229,0.83324488292038212,0.30900323786238026,0.68894673695998443,0.27886360459207626,0.42949621662543269,0.19908911886074987,0.82055448553128663,0.85934171624760136,0.51385993624672521,0.79081545237766993,0.25236718594932228,0.23050063491721895,0.75031927199505422,0.55917596424758309,0.1656249089496461,0.21382073544294622,0.44812725404294873,9.1846479399284697E-2,0.2139150224785954,0.52069513691661129,0.61771555083861995,0.66450934466654576,0.63693261565573267,0.40048061904916255,0.63194735806284219,0.6520867191163815,0.93032573334521007,0.36111826616648057,0.42060695032871764,0.471785281819744,0.46324010096230173,0.90673593832373345,0.88729699787212057,0.38518422227780869,0.95521017111395801,1.2309028442612169E-2,0.94224018396354092,0.53461135937297444,8.5634848765778204E-2,0.86321945559310309,0.28044389912582202,0.97778300115092187,0.30989974547549615,4.7760427294898822E-2,0.88316999454055967,0.77477431615612868,0.56017023229515572,0.10009486385670907,0.85183523832092956,0.98788138759429467,0.17991747969748173,0.41283810625774375,0.81789778566988158,0.79306645757716909,0.56581741193176294,0.58882315973399979,0.85646081189224144,0.33687397422217591,0.59815083309332895,0.13073306667403939,0.50143552896728538,0.85607678358947992,0.31612521689283801,4.210964252496141E-2,0.57329032937053115,0.64283252124861234,0.50664086955607113,0.49363591564339315,0.18998809663091143,0.327558619470669,0.83970252427235093,0.58287562920104341,0.31010659649566363,0.46713109428599486,0.75663844366416988,0.198748009339201,0.27348645876732358,0.8605226143038559,3.8092460260691574E-2,0.89419998927698308,0.57769137969393192,0.1926500462541757,0.91495097613113907,0.9792479876994713,0.40595686874466252,0.16781664181553058,0.18389974801476139,0.35771460292589041,0.65307558631926677,0.86461593374489221,0.81370678681488851,0.65987490531284454,0.45328523561108836,0.74521548804258064,0.51873356591763597,0.56597563513832194,0.75405085547058071,7.9099414947851221E-2,0.62621962338719139,0.12962677786620436,0.19974450125527254,0.42449610315949093,0.97008123353321318,0.66088234836404158,0.62345540172655212,0.9362148910583582,0.57317866708922316,8.0744865645987707E-2,0.69657471475983701,0.32614576208080459,0.89619960228178075,0.49462953007778476,0.38523931789995125,0.35605578721198394,0.81549941166175455,0.38114346430558488,0.21992186727349083,0.30346508968262409,0.75939614181328374,0.58388185161728212,0.88725405200496688,8.1108263656218926E-2,0.44957403308292354,0.77746640033158587,0.37784614541565742,0.53240792277827853,0.12111583021248484,0.54555192745523762,2.2209394532997195E-2,0.68906144147452197,0.37893444765364015,0.47250453245379498,0.69888757169772509,0.88259666399449754,0.96885231582716569,2.3369492458373164E-2,0.15232157911218247,0.71000783752680185,0.5562569596709922,0.89616429337657211,0.85537896275638392,0.99349751684309662,0.42422452709601244,0.8643647879006191,0.67713403389036697,0.60264644652093313,0.7643803836871188,0.95933608989295782,0.40892332747273641,0.19240057632502716]
[31,0.63925378679610823,9.700460034589653E-2,0.33424204780193978,0.43071973774856687,0.1795376507392914,0.91252420540971579,0.79309130946734385,0.88144789288165437,0.83401786026189062,0.20553012250320579,0.37577355852975025,3.2050674785503497E-2,3.1972400284408065E-2,0.68516985908184314,0.51975105982411751,0.42883413422332095,0.25263734774537361,0.16231458620906103,0.28791761539245087,0.8686519138122385,0.69642288524214468,0.2325562732612303,0.43021872769155012,0.70454908984572329,0.8598380062255937,0.49362553690061639,0.64021845048377479,0.37506101767383659,0.34635879008437265,0.5540826544562425,0.4216976250726886,0.97500319930306634,0.48851620525009021,0.83652991351201522,0.25968449104097824,0.48070772411699025,0.64223617494726482,0.58978973254305955,0.48820510250655824,0.40921937613101911,9.2603620191272551E-2,0.98986746024261629,0.25163778821027638,0.65278964073312484,0.81903359505716611,0.10815839594630372,0.57750044939350298,0.31043073839233704,0.71041517092955342,0.31972878892188372,0.85092348492161507,0.46811430844505142,0.66827859408354617,0.66280922107256701,0.93523736763658105,5.4304678780202731E-2,0.73432438639564068,0.57108147851963698,1.7289393858769708E-2,0.83890970193223657,0.49328460844597821,0.34173084214888827,0.50965129254248331,0.38006707085518876,0.6306164241635176,1.5160200784211986E-2,0.11848163386497312,0.71114187156772013,0.39681922595332875,0.15609340320531362,0.38148468975103955,0.25775096187602142,0.68535569293436371,0.18482945249268401,0.71124314741760253,0.18883848549272353,0.94588658793018709,0.79527177983769504,0.33641933473486207,0.37019980171437772,0.9521676158646013,0.82756858976200076,7.762518433204868E-2,0.5240472953833798,0.59067785766107184,0.37502008917499619,0.55110316834218598,0.53486705137565915,0.54438104447907298,2.018539405872255E-2,0.83062697586251322,0.79745924256439205,0.41864619434658301,0.36369892902795875,0.46300103600345721,0.30282335708629582,0.73842437812544026,0.67941994756244417,0.39141303599396593,0.95596615659364492,0.83718319051326795,0.9104504793647954,6.1243020080288701E-2,0.61244033968751754,0.72139791629199967,0.5825676910386921,0.42731326025279881,0.60339345384063403,0.76479632053277113,0.76583677363767866,9.3886092491798467E-2,0.30758016597701043,0.67410549386525775,0.56577937867926853,0.21160658733155935,0.46100144084899042,0.16841694831766374,0.6300003319832288,0.36220990098187122,0.27951725927020454,8.5952215120089215E-2,0.4862908769781118,0.1274448195974438,0.84954525649303703,0.28987253492562548,2.3955406965899373E-2,0.47305979451099456,0.73898883408304927,0.99693765453044292,0.92780296142561069,0.55570328723935258,0.97297645046000836,0.39086765357187458,0.57689168816056624,0.73308711058978093,0.67959093042329233,1.6778720754647591E-2,0.53909617246792763,0.54619881754012156,0.84815648193461823,0.54493840279836636,0.24459481977324615,0.49059712212398654,0.89291147462963227,0.43254127779757978,9.6609190600463801E-2,0.20660770936784767,0.27641544831035358,0.14908005675721125,0.79364092537222364,8.2753712401468116E-2,0.4448892619062661,0.82107976320705378,0.61625825907237286,0.27456772721579159,0.23929536092590353,0.48972120417023757,0.48453830294328726,0.6107663224077351,0.21727692905080842,0.74417325479710483,0.32583796845421609,0.66224106310094144,0.26632915855964556,0.546286614650772,0.72645857969723493,0.84788614710789945,9.0629635737390024E-2,0.34919231553031749,0.87438508670037896,0.35812323058193329,0.21559814973661728,0.5668460801971642,0.85415544396305676,0.79700165149766489,7.8177747796848496E-2,0.81901806209003847,0.60185771816609024,0.27757582640563716,0.84397715610538293,0.1056698088125454,0.88062200910848243,1.6364624257916294E-3,0.76668047696827146,0.74735218701086092,0.55141249864182951,0.82980684515182745,0.32004801055371856,0.75163892123135778,0.83923709401425317,0.778660401819526,0.30864002346910491,9.0772076145819613E-2,0.40872695124160519,0.73568494654313843,0.21662643400123616,0.20766775475089072,0.25350652155148357,0.42378571158030476,0.4644169664492438,0.81322113748689917,0.43280728893871057,0.55295756326462697,0.30750714180348415,0.36398199290667543,0.88842219032148495,0.41183477034011062,0.58004761798379723,0.55006044539713661,0.6630056336527097,0.67445336920320098,0.18063238968888762,0.26306782088215774,0.63966330615747169,0.11132733022405628,0.37730151714333771,0.39314251629252683,0.80426561351171277,0.1546782790457587,0.36294826302829508,0.26697286556097433,0.10920751779561921,0.65136711591908392,0.5667045364870591,0.23986935140302246,9.0176766786773999E-2,0.49095833163018077,0.82400851992601665,0.80953486064409397,0.85742220713976436,0.54774525755071157,0.73133945937239053,0.8826450683864201,0.30582863813287686,0.52270643640356629,0.32665073080970497,6.8770810434727436E-2,0.3835384129488123,0.86979334002941566,0.12828714520828932,0.95875159426627432,0.61748355498309826,8.0789344186633305E-2,0.27195759000636588,0.18580040595295055,0.67721477733837065,0.82667831774137268,0.92331902045566583,0.81112971807585699,0.89079322487390533,0.27297296951201255,0.26320063206082012,0.34967907336961757,7.0546963586296974E-2,5.1124511933769101E-2,8.3198593933457743E-2,0.21653889132748638,0.63786650585093363,0.9356658346545772,0.55041719458983518,0.18638226511709854,0.11816420248263138,5.0391452315915575E-2,0.43170394429113645,0.71301128322334117,0.74758974674389289,0.59403332012498333,4.6154270149883048E-2,0.71876059201441733,0.32982339759013435,0.13752634116175233,0.91212151712060829,1.8952605574191983E-2,0.67576498667413687,0.28323401671420367,0.13784821634250366,0.98952841860672514,7.3350000649218816E-2,0.35584477740313836,0.25040046642801939,4.768418978540423E-2,0.39705757348947446,0.40751814708044165,0.13777087771387153,0.46239982601414242,0.58827696448028999,4.9740409960703502E-3,0.21209301287206606,0.37942648566403114,0.36975657548621665,0.22063160932316717,0.10710037480587364,0.10100589911848179,0.4973788603279371,0.92551895450382393,0.97005079849849274,0.11380978905354855,0.32756909702646364,0.79976176657187159,0.41689258173699073,0.5978395855368811,0.17251054080206363,0.17895612154913987,0.6680883999854903,0.74782697238088736,0.48223701753412718,9.2165591616579445E-2,0.95172880692053163,0.93390234172983833,0.50678696744875973,0.70787017383980322,0.23167709407955051,0.36390594604033766,0.48915198523299031,0.96448553769882606,0.86808368743215802,0.32073323183941016,0.21251002664832908,0.62111409739747003,0.23858963947677658,9.5790678767899373E-2,0.70977904853237073,0.82593940646355235,0.77281832333391853,0.22427233175634176,0.96533086202325546,0.345553693472755,0.81466350752790184,0.50591973197490359,0.57996259751322943,0.33412197663135723,0.72149150398414053,0.94971388764431808,0.39528502309090796,0.41617980475400185,0.98770968335475473,0.54046625337523158,0.21377240926698504,0.93800090878291198,0.57653725445669313,0.95778540382994415,0.89953438122959983,0.71285667271176745,0.17383777021445879,0.24016239407900963,4.5520965266594993E-2,6.4024299504862325E-2,0.77784328047317708,0.55654673349705741,0.5486371215924073,0.16369632310818449,0.38652041800471748,0.61827607186138767,0.14874094212022793,0.15351803728648017,0.38721921531741965,0.8588551069291791,0.84480121083508086,0.31107778277003784,0.96983345354124562,0.90707618084094799,0.50784799808726522,0.36448449841368258,0.26706309291091346,0.32399649486920568,0.28456634874974418,0.98344392897983723,0.36878795384164065,0.40920238709630696,9.3176745580947351E-4,0.6336855920638651,0.85147492253592749,0.86820345211943517,0.23989145468432127,8.7652120785023935E-2,3.211247307272791E-2,0.84522870765409652,0.92268528411098161,0.55262531704486162,0.13871620129469064,0.66512235384377427,0.17072770829167172,0.9024041964919014,0.90020903768289651,0.76458826712081862,0.20611566570892015,0.74192599697550732,0.27860576810046278,0.73960931353861525,0.13901251171736217,0.93043346315617159,0.25981841809734796,0.40634926258758108,0.36240417353400634,0.47979054691746559,0.44283763087927974,0.18198604462968637,0.29574542942517523,0.34224148315072078,0.16249629055827375,0.11618920023958401,0.80036513843572887,0.23135969837950854,0.36463603836739567,0.7305376509133884,9.1567508597569458E-2,0.73348541719586957,0.83391833849199015,0.99579317633109221,0.20108566965846164,0.29855201726672453,0.23602074368312509,0.78447735062556234,0.31150212860690718,0.67135252406300927,0.94923886766785437,0.53989485460492848,0.48180439329513136,0.99389982740249982,0.75616058274080855,0.84919513722386408,0.37465906962468132,0.63837315734117694,0.23625965528360893,0.58072217163126072,0.47519632036783865,0.62322831638927678,6.7348701433062708E-2,0.6644171857441411,0.42411947328969679,0.48715623562777699,0.78959798003532788,0.69558270920545984,0.73847244170640369,0.3329848496173371,0.53702779068742013,0.37301285375333992,0.59998135185221591,0.93150591484254286,0.40655884152024768,0.30964525733811843,0.12941701134394878,0.57693131218250593,0.8258390518258385,0.17486994857526239,0.80246616077475996,0.42418816067508358,0.31229029141939457,0.96831722510221174,0.48462102659902984,9.8116412321508029E-2,0.21875774468590636,0.57286685138712012,0.76377282388050716,0.12316596557191151,0.20879268446536714,0.43932515544986961,0.6356421550372473,3.5798036032210323E-2,6.0480597480561893E-2,0.87734000800470269,0.6800762640190583,0.17084375449296263,0.1467355221013229,0.74749065582240148,0.79787067632945397,0.71457713150388724,0.13686249893166746,0.45805481600866482,7.0051041082109355E-2,0.13430186522424048,0.41964453296015747,0.61703264324389095,1.3158362761366837E-2,0.94575540563733729,4.8657762383095826E-2,0.75479025770886676,0.13961486545835589,0.90014155698056986,4.177928507551143E-2,0.73735777934236435,0.44011511510469747,0.78628409902135532,0.89713479008080788,0.60961358161513168,0.66363337461795413,0.38690449459121645,0.19322937138259944,0.93896249642887386,2.9392130473469225E-2,0.41249954375431619,5.6338141323906243E-2,0.34799060126722692,0.16379893998921524,0.71781195123136443,0.92346028344064501,9.6584422856683561E-2,0.77478082351378552,0.35595838675602387,0.13038936383248345]
[45,0.29889638143075103,0.76217950284184621,0.85342798333838699,0.43640408422450327,0.6133944456502346,0.52925998309543998,0.47550801360196926,0.18309468168630083,0.89728084672292008,0.36983093756956509,0.91036204885070804,2.1834631459326403E-2,0.45968751783541151,0.7638993017732929,0.14185533365473868,0.53457281330498885,0.13438781146481127,0.78929568850011933,6.75570980028527E-2,0.28043744775253154,0.38825523539458451,8.8433088085970724E-3,0.59168124358851126,0.29046814446384972,0.23001925351359964,8.6594015725667273E-3,0.30913200994936196,0.10445035407138092,7.6176473340741402E-2,0.28928740665139352,0.2429756311495106,0.96993837266595229,0.65966758768852096,0.83342064994645504,0.39101351437229181,0.98384437851481521,0.47182373598363003,0.22376710301293945,0.73288871172133396,8.9458415220152743E-3,0.86219447333661736,0.43994460769598542,0.76701177517083108,0.80736521182591192,0.36560126266051785,0.2814548287469294,0.31847712081485335,0.18738961746437943,0.75768310351278001,0.8457046936308954,0.68413125552521048,0.4345221579214279,0.43575661770769691,0.28195909288708432,0.73795478301447992,0.23189858755213888,0.46262797390018884,0.16037690342094202,0.21080683714125947,0.85111073825484007,0.9467910321912314,0.40236807043644263,0.47544930788221873,0.83798379388705568,0.60398230938667785,0.28612361583304569,0.18357642856171885,0.97972250046738762,8.9549618655398011E-2,0.48297606164320528,0.73952035980281405,3.4676437044401709E-2,0.12079324284118809,0.17767918216670786,0.64983456183155686,0.64488375846740298,0.32582906430604186,0.88490767123892722,0.54787531197879358,0.40714241225797643,0.17304787922991161,0.70673390140490278,0.81976633467372884,0.6526987020614482,0.42337826769272735,0.37789345233362248,0.50857198684500438,0.78849224287525699,0.4830459968007017,0.10222151154806736,0.80099858247943223,9.9214717393604546E-2,0.94816557492586206,0.50270037798646539,1.3756555160896244E-2,0.34000428222571,0.98012668746160259,0.27650051576662338,0.59600492766951341,0.44046856643456012,0.15862063997512077,0.10085177175186755,0.92235477053377102,0.97555282194454263,0.29603575093760126,0.88493698654721875,0.4324171250487493,0.16847504637343547,0.93380426494592184,0.6352991796727282,0.63983163669581722,0.54037562049043619,0.37155718933273163,0.19397628567602609,0.8116356269955971,0.27386517210246741,0.6404264969218878,0.10466294056778414,0.61644012146644345,0.52873897955295091,0.44413387959224737,0.75534356767426525,0.92303567037828693,0.59751224073668074,9.7132009107351758E-2,0.46108446446212936,0.13954511875553022,0.13523913919401664,0.55882388981060982,0.73804731710236138,0.84887756045503404,4.8617439037915156E-2,0.25866355423293619,0.47764054127079547,2.1923744706338066E-3,0.16771786170072933,0.37029835313430648,0.50263949788465367,0.34075098352636246,6.7860341542935743E-4,2.5617743648091995E-3,0.21571434029120207,0.93265072674448879,0.16408375094892902,0.41714547364626542,0.48663475410432067,0.87312938279340735,0.19216132215914872,0.25093593698187255,0.23855723181583832,0.73377469129248585,0.16801505480883783,4.8876093903487683E-2,0.51825952827596888,0.15223100760517616,0.89837911670907977,0.83026266252525271,0.16677891684633417,0.92891831548918768,0.9873934316261378,0.42388238755247409,0.73515124587591552,0.62221096355078598,0.17938048057045075,0.22350547449648772,0.77907019897186969,0.15938445254211642,0.17248880757726082,0.59395103339122446,6.4166175635687162E-2,0.44004096361219303,0.63486597687065749,0.72889642263923093,7.7889432691190863E-2,0.41983774658633111,0.35613868641317881,0.86354962488388198,0.41828550392373887,0.7070091305504056,0.6187916274530727,0.46455654233217547,0.4102898899718127,0.31536927629981282,2.7839763375290372E-2,0.69763641402901266,0.66441435677773875,0.84524318905700291,3.2955384019078604E-2,0.94209709737586877,0.41805708849492129,0.34600805362714881,0.70509906351116158,0.40913736186660365,0.7833652291921549,6.3248011119539149E-2,0.2091309868847504,0.77202378970551866,0.25295138458953559,0.8824425346224658,0.32691091976002029,0.90673712625363456,0.79702047847884394,0.68184141352408323,9.305498833560355E-3,0.1608780383202465,0.41758015236206925,0.7290329011137916,0.35876009504048523,0.14684613382137279,0.88296509188258221,0.74205353640976746,0.33114484081236395,0.89544628927929382,0.3647496270023356,0.68958022593009427,0.40371775794564613,4.433938623929079E-2,0.19745901330104043,0.49854989359412516,0.47960245153474512,0.22710713877534383,0.24932132046918043,0.2421597683421276,0.47158112037179101,7.75071964408236E-3,0.5703651607370781,0.81579711618204098,0.39984758594026826,0.50921812173128966,0.90692103740401531,0.26613401021691951,0.90126066744538957,0.59523972367816214,0.35457345703164567,0.80357477346679684,0.74238526877672906,6.7838763326020679E-2,0.44764393093215871,0.26218878055877348,0.928532197861348,0.41123970465531212,0.31788205731305796,0.1634506036814416,0.76998578159846442,0.10858149832460029,0.8209468465300731,8.2081171180616863E-2,0.83414357620706014,9.1836538592057981E-2,0.6308951193742437,5.6651108795002347E-2,0.60037906738354285,0.36414812582366329,0.24723491962668365,0.19493477342789689,0.56091376291816153,0.14793546219886922,0.97907113065434914,0.86877422983003227,7.1109819799370921E-2,0.84654432222371767,0.9756317059612456,0.16481098228106439,7.9490985350125554E-2,0.53745570118186259,0.72890469288706627,0.43935004728812688,2.2734109358824584E-2,0.48953156391012964,9.7677140694223175E-2,0.68711387487063824,0.42372390510581437,0.7354215140747824,0.72715662347266274,0.38955777925146129,9.164452404718193E-2,0.70751647496360226,0.59585893780658317,0.35134878494921817,0.8605694932312038,0.50316781041727898,0.89685057504836818,0.65090267269627933,0.52298386139386532,0.17084405459198659,0.12801731083603496,0.86927994799530228,0.85187380711491623,6.5650177172135615E-2,0.43150867491513134,0.21079397317809834,0.23453327338756258,0.86934013727185588,0.41966669790239886,3.1990247218944834E-3,0.26455951246961962,0.51126303977295928,0.30249126221948808,0.94125961976417116,0.72384339632701478,0.67590508580416264,0.73024518077708134,0.39072561559916963,0.96764454707790504,0.79063358294847919,0.10800976988100197,0.28802736832300635,0.86122074282340255,0.23393263397588349,0.94488222563989777,0.83692248539040326,0.26502367837290175,0.52124525692342649,0.58602671910254089,0.77264183129461417,0.37630690035212133,0.54878412043671498,0.82224435715335553,0.38367597341519533,0.91635169185376675,0.36676527369872813,0.86320364254434878,0.74409364015446722,0.9728320901628924,0.75556052479860403,0.5506134190285632,0.29829371559792117,0.45158801140984217,0.62084579127194695,0.48679879630940204,0.81317083400596946,0.92992586944458222,0.38740603132122353,0.48168977726280737,0.48328665477600041,0.43800262807321255,0.56407687548694008,0.12518508157116315,0.28083443445244094,0.72926625740840867,3.2739457449373344E-2,0.72029922121209777,0.72629065012968785,0.91783267389140444,0.68230074418142683,0.28855680382679982,0.2243445454505486,0.37797973161887766,0.33019703917632715,0.83563170318680502,0.21092853990219496,0.97260924979856422,0.30507404250505543,0.19397294164440881,0.9617788678326834,0.67652821199508506,0.18307166366364991,0.66300125871306759,0.88684449563457668,0.13848875119251958,0.85330691080598864,0.86294402404155546,6.7133702005638507E-2,0.24167122717459011,0.64513253211269117,0.33272937833018801,7.7771930067238482E-2,8.0422172682784732E-2,0.29090707984553599,0.49704837683776304,0.76067068982995323,0.13091390588213758,9.5344128295473785E-2,0.84580625537193044,0.37456987841691158,0.25133703800097951,0.20852688993141499,6.5651550809010528E-2,9.1538775227874347E-2,0.5645679163106796,0.12922548541435952,0.91622704301324376,0.52852189028627838,0.81556388990642426,0.68655384584467238,0.51155336925093653,0.34096159356648337,0.1796728429428609,0.34906982358774596,0.20589378549686865,9.6265924886991594E-2,0.77338354317436042,8.534739926915369E-2,0.61619626900037783,0.81119625394722017,0.28466636901673137,0.10374976249938095,0.83412352278326807,0.27516628309864277,0.14296173584631289,0.46577939016634151,5.7667949756614822E-2,0.10349740169389876,0.85767453068739696,0.60813715937769486,0.38530785266544076,0.21143427140402427,4.5533599878516684E-2,0.59570229681448184,0.45600986318582448,0.91784835750704907,0.51852090271724238,6.5863387784980798E-2,0.57494517740418916,0.52877698257823269,0.86306514066367701,0.60506753458047258,8.0282503755324641E-2,0.91245180198889952,0.3366340063644504,0.74492638097180719,0.87339973435920859,0.62857868234838454,0.671066538543312,0.16619114523148071,0.97787700399723698,0.22575721728207043,5.6645129344892187E-3,0.10230552808370785,0.24755768057031591,0.39645489684915169,8.4428561485437315E-2,0.80448373254146133,0.8980352933664284,0.90973257639010607,0.57460782424202828,0.57143406308715861,9.1202744651613044E-2,0.91407244973651558,0.24995371529762833,0.45190223496400672,0.93756054180901804,0.88893599469629569,0.26097100603974555,0.42335447211602939,7.9137754125636395E-2,0.62875930799955981,0.67344186412889695,0.16378005043653554,0.32098475708222429,0.74602290438134522,0.75033226164310851,0.53600288758054282,0.46712828736871537,0.24161942650963508,0.47908333781685963,0.39993990528329704,0.22279150562245897,0.9544126765762021,0.32875161056820079,0.8888304564113152,0.80114893937155063,9.2944701442949418E-2,0.49272673659110211,0.61192362651913945,0.19995298633519398,1.9168509254910648E-2,0.10438442635949652,0.68503022007771364,0.64592493749823887,0.85735735737478291,0.49080017546051447,5.0225616830462672E-2,0.43270972223551529,0.33990789395311372,0.72264298500565549,0.9422435538105326,8.702949887974154E-2,0.40406734561548407,0.69158160287248494,0.54789816763883048,0.78841321236737472,0.75565603804320824,2.4713972284958752E-2,0.73502234987696258,0.66427755697603597,0.25158099697636205,0.63805637236327883,0.4350857349307945,0.19013885341934411,0.2632535572611796,0.53018324575672537,0.5878142131584766,0.92077389267764254,7.0198723821593978E-3,0.95554664262667843,0.15752890331194302,0.71059045988664482,8.5065649364690188E-2,0.71020782854869835]

{"sheet":"Risky Asset Return","index":37,"n_rows":47,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Risky Asset Return"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[1,{"$f":"NORMINV('Rand Seed'!B3, Inputs!$C$9, Inputs!$C$10)","v":0.12662947998350182},{"$f":"NORMINV('Rand Seed'!C3, Inputs!$C$9, Inputs!$C$10)","v":-0.18223377712728428},{"$f":"NORMINV('Rand Seed'!D3, Inputs!$C$9, Inputs!$C$10)","v":-8.4526523793516009E-2},{"$f":"NORMINV('Rand Seed'!E3, Inputs!$C$9, Inputs!$C$10)","v":-1.7377016474015544E-2},{"$f":"NORMINV('Rand Seed'!F3, Inputs!$C$9, Inputs!$C$10)","v":0.13871162174180196},{"$f":"NORMINV('Rand Seed'!G3, Inputs!$C$9, Inputs!$C$10)","v":-0.26580083118420395},{"$f":"NORMINV('Rand Seed'!H3, Inputs!$C$9, Inputs!$C$10)","v":-6.2714699902488263E-2},{"$f":"NORMINV('Rand Seed'!I3, Inputs!$C$9, Inputs!$C$10)","v":-0.12311774126407811},{"$f":"NORMINV('Rand Seed'!J3, Inputs!$C$9, Inputs!$C$10)","v":-0.27042810760711794},{"$f":"NORMINV('Rand Seed'!K3, Inputs!$C$9, Inputs!$C$10)","v":5.5307914154864385E-2},{"$f":"NORMINV('Rand Seed'!L3, Inputs!$C$9, Inputs!$C$10)","v":9.2531980340734066E-2},{"$f":"NORMINV('Rand Seed'!M3, Inputs!$C$9, Inputs!$C$10)","v":0.19693732039922746},{"$f":"NORMINV('Rand Seed'!N3, Inputs!$C$9, Inputs!$C$10)","v":0.22580696337647638},{"$f":"NORMINV('Rand Seed'!O3, Inputs!$C$9, Inputs!$C$10)","v":0.31310243594252629},{"$f":"NORMINV('Rand Seed'!P3, Inputs!$C$9, Inputs!$C$10)","v":-0.13807492425248297},{"$f":"NORMINV('Rand Seed'!Q3, Inputs!$C$9, Inputs!$C$10)","v":0.22509865180711958},{"$f":"NORMINV('Rand Seed'!R3, Inputs!$C$9, Inputs!$C$10)","v":0.25637868658726093},{"$f":"NORMINV('Rand Seed'!S3, Inputs!$C$9, Inputs!$C$10)","v":-7.7218404864469251E-2},{"$f":"NORMINV('Rand Seed'!T3, Inputs!$C$9, Inputs!$C$10)","v":0.10393629644348265},{"$f":"NORMINV('Rand Seed'!U3, Inputs!$C$9, Inputs!$C$10)","v":3.7969512753780556E-2},{"$f":"NORMINV('Rand Seed'!V3, Inputs!$C$9, Inputs!$C$10)","v":-1.5952044669937507E-2},{"$f":"NORMINV('Rand Seed'!W3, Inputs!$C$9, Inputs!$C$10)","v":-0.29774231854389877},{"$f":"NORMINV('Rand Seed'!X3, Inputs!$C$9, Inputs!$C$10)","v":0.1652788214763079},{"$f":"NORMINV('Rand Seed'!Y3, Inputs!$C$9, Inputs!$C$10)","v":6.3250962150339998E-3},{"$f":"NORMINV('Rand Seed'!Z3, Inputs!$C$9, Inputs!$C$10)","v":7.3087094821255971E-2},{"$f":"NORMINV('Rand Seed'!AA3, Inputs!$C$9, Inputs!$C$10)","v":7.5684400395349502E-2},{"$f":"NORMINV('Rand Seed'!AB3, Inputs!$C$9, Inputs!$C$10)","v":0.184522179380471},{"$f":"NORMINV('Rand Seed'!AC3, Inputs!$C$9, Inputs!$C$10)","v":-4.484773547548998E-2},{"$f":"NORMINV('Rand Seed'!AD3, Inputs!$C$9, Inputs!$C$10)","v":3.0137208126187979E-2},{"$f":"NORMINV('Rand Seed'!AE3, Inputs!$C$9, Inputs!$C$10)","v":8.3809961262311605E-2},{"$f":"NORMINV('Rand Seed'!AF3, Inputs!$C$9, Inputs!$C$10)","v":0.3085174839820477},{"$f":"NORMINV('Rand Seed'!AG3, Inputs!$C$9, Inputs!$C$10)","v":-6.3962247852059478E-3},{"$f":"NORMINV('Rand Seed'!AH3, Inputs!$C$9, Inputs!$C$10)","v":-0.26353798570650971},{"$f":"NORMINV('Rand Seed'!AI3, Inputs!$C$9, Inputs!$C$10)","v":1.9675201843388397E-2},{"$f":"NORMINV('Rand Seed'!AJ3, Inputs!$C$9, Inputs!$C$10)","v":-0.206309537854031},{"$f":"NORMINV('Rand Seed'!AK3, Inputs!$C$9, Inputs!$C$10)","v":0.28943768770705414},{"$f":"NORMINV('Rand Seed'!AL3, Inputs!$C$9, Inputs!$C$10)","v":-1.420306566871686E-2},{"$f":"NORMINV('Rand Seed'!AM3, Inputs!$C$9, Inputs!$C$10)","v":0.31845018756644722},{"$f":"NORMINV('Rand Seed'!AN3, Inputs!$C$9, Inputs!$C$10)","v":1.354081904353064E-2},{"$f":"NORMINV('Rand Seed'!AO3, Inputs!$C$9, Inputs!$C$10)","v":0.21220111204303826},{"$f":"NORMINV('Rand Seed'!AP3, Inputs!$C$9, Inputs!$C$10)","v":0.21912178990726588},{"$f":"NORMINV('Rand Seed'!AQ3, Inputs!$C$9, Inputs!$C$10)","v":0.30766804919169999},{"$f":"NORMINV('Rand Seed'!AR3, Inputs!$C$9, Inputs!$C$10)","v":0.28386771585648429},{"$f":"NORMINV('Rand Seed'!AS3, Inputs!$C$9, Inputs!$C$10)","v":7.2778054560963881E-3},{"$f":"NORMINV('Rand Seed'!AT3, Inputs!$C$9, Inputs!$C$10)","v":0.16848079639557956},{"$f":"NORMINV('Rand Seed'!AU3, Inputs!$C$9, Inputs!$C$10)","v":7.976468116795743E-2},{"$f":"NORMINV('Rand Seed'!AV3, Inputs!$C$9, Inputs!$C$10)","v":-0.13694330695759627},{"$f":"NORMINV('Rand Seed'!AW3, Inputs!$C$9, Inputs!$C$10)","v":-5.0750114465572371E-2},{"$f":"NORMINV('Rand Seed'!AX3, Inputs!$C$9, Inputs!$C$10)","v":-3.4844819462423418E-2},{"$f":"NORMINV('Rand Seed'!AY3, Inputs!$C$9, Inputs!$C$10)","v":0.21421465270540974},{"$f":"NORMINV('Rand Seed'!AZ3, Inputs!$C$9, Inputs!$C$10)","v":-5.773259189517102E-2},{"$f":"NORMINV('Rand Seed'!BA3, Inputs!$C$9, Inputs!$C$10)","v":-4.5219627494232098E-2},{"$f":"NORMINV('Rand Seed'!BB3, Inputs!$C$9, Inputs!$C$10)","v":-3.4283047301661582E-2},{"$f":"NORMINV('Rand Seed'!BC3, Inputs!$C$9, Inputs!$C$10)","v":-1.7146226059707614E-2},{"$f":"NORMINV('Rand Seed'!BD3, Inputs!$C$9, Inputs!$C$10)","v":0.14317586313668662},{"$f":"NORMINV('Rand Seed'!BE3, Inputs!$C$9, Inputs!$C$10)","v":-7.1726181001645448E-2},{"$f":"NORMINV('Rand Seed'!BF3, Inputs!$C$9, Inputs!$C$10)","v":0.37056214025282064},{"$f":"NORMINV('Rand Seed'!BG3, Inputs!$C$9, Inputs!$C$10)","v":-4.5110195925300967E-2},{"$f":"NORMINV('Rand Seed'!BH3, Inputs!$C$9, Inputs!$C$10)","v":-7.9965043593147003E-2},{"$f":"NORMINV('Rand Seed'!BI3, Inputs!$C$9, Inputs!$C$10)","v":-0.1515635054971059},{"$f":"NORMINV('Rand Seed'!BJ3, Inputs!$C$9, Inputs!$C$10)","v":-5.7284826312366074E-2},{"$f":"NORMINV('Rand Seed'!BK3, Inputs!$C$9, Inputs!$C$10)","v":0.11740007176696232},{"$f":"NORMINV('Rand Seed'!BL3, Inputs!$C$9, Inputs!$C$10)","v":0.16418432596155941},{"$f":"NORMINV('Rand Seed'!BM3, Inputs!$C$9, Inputs!$C$10)","v":0.2179323272256804},{"$f":"NORMINV('Rand Seed'!BN3, Inputs!$C$9, Inputs!$C$10)","v":5.9147273396955899E-2},{"$f":"NORMINV('Rand Seed'!BO3, Inputs!$C$9, Inputs!$C$10)","v":0.12930154601134181},{"$f":"NORMINV('Rand Seed'!BP3, Inputs!$C$9, Inputs!$C$10)","v":0.39880210684219125},{"$f":"NORMINV('Rand Seed'!BQ3, Inputs!$C$9, Inputs!$C$10)","v":9.5515347665899655E-3},{"$f":"NORMINV('Rand Seed'!BR3, Inputs!$C$9, Inputs!$C$10)","v":0.1428064481916175},{"$f":"NORMINV('Rand Seed'!BS3, Inputs!$C$9, Inputs!$C$10)","v":0.40797127204834205},{"$f":"NORMINV('Rand Seed'!BT3, Inputs!$C$9, Inputs!$C$10)","v":-3.183561805803263E-2},{"$f":"NORMINV('Rand Seed'!BU3, Inputs!$C$9, Inputs!$C$10)","v":-1.9613247558909738E-2},{"$f":"NORMINV('Rand Seed'!BV3, Inputs!$C$9, Inputs!$C$10)","v":0.27419807831288434},{"$f":"NORMINV('Rand Seed'!BW3, Inputs!$C$9, Inputs!$C$10)","v":-0.33581588851846617},{"$f":"NORMINV('Rand Seed'!BX3, Inputs!$C$9, Inputs!$C$10)","v":-6.8023455616270087E-2},{"$f":"NORMINV('Rand Seed'!BY3, Inputs!$C$9, Inputs!$C$10)","v":-0.11981370667050685},{"$f":"NORMINV('Rand Seed'!BZ3, Inputs!$C$9, Inputs!$C$10)","v":-0.26446351680669494},{"$f":"NORMINV('Rand Seed'!CA3, Inputs!$C$9, Inputs!$C$10)","v":3.9039311122882982E-2},{"$f":"NORMINV('Rand Seed'!CB3, Inputs!$C$9, Inputs!$C$10)","v":0.17618539689966534},{"$f":"NORMINV('Rand Seed'!CC3, Inputs!$C$9, Inputs!$C$10)","v":0.20933234282213098},{"$f":"NORMINV('Rand Seed'!CD3, Inputs!$C$9, Inputs!$C$10)","v":0.21535421497438018},{"$f":"NORMINV('Rand Seed'!CE3, Inputs!$C$9, Inputs!$C$10)","v":-0.14455226021506201},{"$f":"NORMINV('Rand Seed'!CF3, Inputs!$C$9, Inputs!$C$10)","v":0.48091316443852189},{"$f":"NORMINV('Rand Seed'!CG3, Inputs!$C$9, Inputs!$C$10)","v":7.1713498041866622E-3},{"$f":"NORMINV('Rand Seed'!CH3, Inputs!$C$9, Inputs!$C$10)","v":-4.4420998020200358E-2},{"$f":"NORMINV('Rand Seed'!CI3, Inputs!$C$9, Inputs!$C$10)","v":-1.8525527534111963E-2},{"$f":"NORMINV('Rand Seed'!CJ3, Inputs!$C$9, Inputs!$C$10)","v":0.21470390279756779},{"$f":"NORMINV('Rand Seed'!CK3, Inputs!$C$9, Inputs!$C$10)","v":0.432409923565376},{"$f":"NORMINV('Rand Seed'!CL3, Inputs!$C$9, Inputs!$C$10)","v":-4.2021579586374549E-2},{"$f":"NORMINV('Rand Seed'!CM3, Inputs!$C$9, Inputs!$C$10)","v":-7.9570650475097607E-2},{"$f":"NORMINV('Rand Seed'!CN3, Inputs!$C$9, Inputs!$C$10)","v":0.11486279893792239},{"$f":"NORMINV('Rand Seed'!CO3, Inputs!$C$9, Inputs!$C$10)","v":-0.1424954060254125},{"$f":"NORMINV('Rand Seed'!CP3, Inputs!$C$9, Inputs!$C$10)","v":0.33756208208473937},{"$f":"NORMINV('Rand Seed'!CQ3, Inputs!$C$9, Inputs!$C$10)","v":-0.11859131290165605},{"$f":"NORMINV('Rand Seed'!CR3, Inputs!$C$9, Inputs!$C$10)","v":0.29107111023195814},{"$f":"NORMINV('Rand Seed'!CS3, Inputs!$C$9, Inputs!$C$10)","v":-0.10758455185935824},{"$f":"NORMINV('Rand Seed'!CT3, Inputs!$C$9, Inputs!$C$10)","v":0.20326352723823465},{"$f":"NORMINV('Rand Seed'!CU3, Inputs!$C$9, Inputs!$C$10)","v":6.6357076428720158E-2},{"$f":"NORMINV('Rand Seed'!CV3, Inputs!$C$9, Inputs!$C$10)","v":-6.567206691019542E-2},{"$f":"NORMINV('Rand Seed'!CW3, Inputs!$C$9, Inputs!$C$10)","v":5.3686614749422344E-2},{"$f":"NORMINV('Rand Seed'!CX3, Inputs!$C$9, Inputs!$C$10)","v":-0.16670703409118426},{"$f":"NORMINV('Rand Seed'!CY3, Inputs!$C$9, Inputs!$C$10)","v":0.16183596825578236},{"$f":"NORMINV('Rand Seed'!CZ3, Inputs!$C$9, Inputs!$C$10)","v":8.6704440654669118E-2},{"$f":"NORMINV('Rand Seed'!DA3, Inputs!$C$9, Inputs!$C$10)","v":0.1018276221097251},{"$f":"NORMINV('Rand Seed'!DB3, Inputs!$C$9, Inputs!$C$10)","v":0.22094273608991627},{"$f":"NORMINV('Rand Seed'!DC3, Inputs!$C$9, Inputs!$C$10)","v":-6.0944514435950781E-2},{"$f":"NORMINV('Rand Seed'!DD3, Inputs!$C$9, Inputs!$C$10)","v":9.0000367361043929E-2},{"$f":"NORMINV('Rand Seed'!DE3, Inputs!$C$9, Inputs!$C$10)","v":3.9050379731313097E-2},{"$f":"NORMINV('Rand Seed'!DF3, Inputs!$C$9, Inputs!$C$10)","v":6.8747542813280965E-2},{"$f":"NORMINV('Rand Seed'!DG3, Inputs!$C$9, Inputs!$C$10)","v":-9.7006612194417627E-3},{"$f":"NORMINV('Rand Seed'!DH3, Inputs!$C$9, Inputs!$C$10)","v":-0.23518894044792854},{"$f":"NORMINV('Rand Seed'!DI3, Inputs!$C$9, Inputs!$C$10)","v":0.10008160614168829},{"$f":"NORMINV('Rand Seed'!DJ3, Inputs!$C$9, Inputs!$C$10)","v":4.0734279311212887E-3},{"$f":"NORMINV('Rand Seed'!DK3, Inputs!$C$9, Inputs!$C$10)","v":2.320245243200271E-3},{"$f":"NORMINV('Rand Seed'!DL3, Inputs!$C$9, Inputs!$C$10)","v":-4.2341525689429504E-2},{"$f":"NORMINV('Rand Seed'!DM3, Inputs!$C$9, Inputs!$C$10)","v":-2.458703144491016E-2},{"$f":"NORMINV('Rand Seed'!DN3, Inputs!$C$9, Inputs!$C$10)","v":-5.5345896630528829E-2},{"$f":"NORMINV('Rand Seed'!DO3, Inputs!$C$9, Inputs!$C$10)","v":0.22202761914361108},{"$f":"NORMINV('Rand Seed'!DP3, Inputs!$C$9, Inputs!$C$10)","v":-0.20606590920262235},{"$f":"NORMINV('Rand Seed'!DQ3, Inputs!$C$9, Inputs!$C$10)","v":0.3637189515837424},{"$f":"NORMINV('Rand Seed'!DR3, Inputs!$C$9, Inputs!$C$10)","v":-3.3709128427977519E-2},{"$f":"NORMINV('Rand Seed'!DS3, Inputs!$C$9, Inputs!$C$10)","v":3.6341808733429196E-3},{"$f":"NORMINV('Rand Seed'!DT3, Inputs!$C$9, Inputs!$C$10)","v":-8.0618854510600566E-2},{"$f":"NORMINV('Rand Seed'!DU3, Inputs!$C$9, Inputs!$C$10)","v":0.11090846140930291},{"$f":"NORMINV('Rand Seed'!DV3, Inputs!$C$9, Inputs!$C$10)","v":-0.20944425106611309},{"$f":"NORMINV('Rand Seed'!DW3, Inputs!$C$9, Inputs!$C$10)","v":-8.229258506414705E-3},{"$f":"NORMINV('Rand Seed'!DX3, Inputs!$C$9, Inputs!$C$10)","v":0.14918352756739417},{"$f":"NORMINV('Rand Seed'!DY3, Inputs!$C$9, Inputs!$C$10)","v":-8.7244314883020604E-2},{"$f":"NORMINV('Rand Seed'!DZ3, Inputs!$C$9, Inputs!$C$10)","v":1.863395965890309E-3},{"$f":"NORMINV('Rand Seed'!EA3, Inputs!$C$9, Inputs!$C$10)","v":-5.6420080555263291E-2},{"$f":"NORMINV('Rand Seed'!EB3, Inputs!$C$9, Inputs!$C$10)","v":-3.2111788439341871E-2},{"$f":"NORMINV('Rand Seed'!EC3, Inputs!$C$9, Inputs!$C$10)","v":-9.3737961744407114E-2},{"$f":"NORMINV('Rand Seed'!ED3, Inputs!$C$9, Inputs!$C$10)","v":0.21017894558795441},{"$f":"NORMINV('Rand Seed'!EE3, Inputs!$C$9, Inputs!$C$10)","v":-9.5772204657094545E-3},{"$f":"NORMINV('Rand Seed'!EF3, Inputs!$C$9, Inputs!$C$10)","v":4.3565879910243896E-2},{"$f":"NORMINV('Rand Seed'!EG3, Inputs!$C$9, Inputs!$C$10)","v":4.525407295649627E-2},{"$f":"NORMINV('Rand Seed'!EH3, Inputs!$C$9, Inputs!$C$10)","v":6.3328291014030785E-2},{"$f":"NORMINV('Rand Seed'!EI3, Inputs!$C$9, Inputs!$C$10)","v":-5.0404548390653614E-2},{"$f":"NORMINV('Rand Seed'!EJ3, Inputs!$C$9, Inputs!$C$10)","v":0.13199720847559046},{"$f":"NORMINV('Rand Seed'!EK3, Inputs!$C$9, Inputs!$C$10)","v":-5.1474080052034785E-2},{"$f":"NORMINV('Rand Seed'!EL3, Inputs!$C$9, Inputs!$C$10)","v":3.9276267753894971E-2},{"$f":"NORMINV('Rand Seed'!EM3, Inputs!$C$9, Inputs!$C$10)","v":2.3245707372625893E-2},{"$f":"NORMINV('Rand Seed'!EN3, Inputs!$C$9, Inputs!$C$10)","v":5.7556748304307404E-2},{"$f":"NORMINV('Rand Seed'!EO3, Inputs!$C$9, Inputs!$C$10)","v":0.14367083279321691},{"$f":"NORMINV('Rand Seed'!EP3, Inputs!$C$9, Inputs!$C$10)","v":3.2029552687680797E-2},{"$f":"NORMINV('Rand Seed'!EQ3, Inputs!$C$9, Inputs!$C$10)","v":0.13283530327286128},{"$f":"NORMINV('Rand Seed'!ER3, Inputs!$C$9, Inputs!$C$10)","v":0.11977082034476944},{"$f":"NORMINV('Rand Seed'!ES3, Inputs!$C$9, Inputs!$C$10)","v":0.12906925526318141},{"$f":"NORMINV('Rand Seed'!ET3, Inputs!$C$9, Inputs!$C$10)","v":-1.1207648096361947E-2},{"$f":"NORMINV('Rand Seed'!EU3, Inputs!$C$9, Inputs!$C$10)","v":4.2813308373282753E-2},{"$f":"NORMINV('Rand Seed'!EV3, Inputs!$C$9, Inputs!$C$10)","v":2.529576835053873E-2},{"$f":"NORMINV('Rand Seed'!EW3, Inputs!$C$9, Inputs!$C$10)","v":7.7853639946299652E-2},{"$f":"NORMINV('Rand Seed'!EX3, Inputs!$C$9, Inputs!$C$10)","v":4.1582219083794281E-2},{"$f":"NORMINV('Rand Seed'!EY3, Inputs!$C$9, Inputs!$C$10)","v":-0.12947708307362799},{"$f":"NORMINV('Rand Seed'!EZ3, Inputs!$C$9, Inputs!$C$10)","v":-0.1238727815279191},{"$f":"NORMINV('Rand Seed'!FA3, Inputs!$C$9, Inputs!$C$10)","v":8.6248145758174299E-2},{"$f":"NORMINV('Rand Seed'!FB3, Inputs!$C$9, Inputs!$C$10)","v":0.11165834898598265},{"$f":"NORMINV('Rand Seed'!FC3, Inputs!$C$9, Inputs!$C$10)","v":-0.14272841699531491},{"$f":"NORMINV('Rand Seed'!FD3, Inputs!$C$9, Inputs!$C$10)","v":-9.1319387740913652E-2},{"$f":"NORMINV('Rand Seed'!FE3, Inputs!$C$9, Inputs!$C$10)","v":0.28287704990597468},{"$f":"NORMINV('Rand Seed'!FF3, Inputs!$C$9, Inputs!$C$10)","v":-3.3466877178980309E-2},{"$f":"NORMINV('Rand Seed'!FG3, Inputs!$C$9, Inputs!$C$10)","v":-5.3156259642520992E-3},{"$f":"NORMINV('Rand Seed'!FH3, Inputs!$C$9, Inputs!$C$10)","v":3.1338567813408054E-2},{"$f":"NORMINV('Rand Seed'!FI3, Inputs!$C$9, Inputs!$C$10)","v":5.8903982329543261E-2},{"$f":"NORMINV('Rand Seed'!FJ3, Inputs!$C$9, Inputs!$C$10)","v":-2.3087599111008411E-2},{"$f":"NORMINV('Rand Seed'!FK3, Inputs!$C$9, Inputs!$C$10)","v":-1.9462572201666917E-2},{"$f":"NORMINV('Rand Seed'!FL3, Inputs!$C$9, Inputs!$C$10)","v":6.4170108811560267E-2},{"$f":"NORMINV('Rand Seed'!FM3, Inputs!$C$9, Inputs!$C$10)","v":-1.3615449830731749E-2},{"$f":"NORMINV('Rand Seed'!FN3, Inputs!$C$9, Inputs!$C$10)","v":-0.26404014683073257},{"$f":"NORMINV('Rand Seed'!FO3, Inputs!$C$9, Inputs!$C$10)","v":8.976478762176722E-2},{"$f":"NORMINV('Rand Seed'!FP3, Inputs!$C$9, Inputs!$C$10)","v":0.19748210982456249},{"$f":"NORMINV('Rand Seed'!FQ3, Inputs!$C$9, Inputs!$C$10)","v":0.23176295907952998},{"$f":"NORMINV('Rand Seed'!FR3, Inputs!$C$9, Inputs!$C$10)","v":-3.8879118129714341E-2},{"$f":"NORMINV('Rand Seed'!FS3, Inputs!$C$9, Inputs!$C$10)","v":0.25322378272135093},{"$f":"NORMINV('Rand Seed'!FT3, Inputs!$C$9, Inputs!$C$10)","v":-0.1512827524110989},{"$f":"NORMINV('Rand Seed'!FU3, Inputs!$C$9, Inputs!$C$10)","v":7.5490096958067354E-2},{"$f":"NORMINV('Rand Seed'!FV3, Inputs!$C$9, Inputs!$C$10)","v":-4.8173307152912029E-2},{"$f":"NORMINV('Rand Seed'!FW3, Inputs!$C$9, Inputs!$C$10)","v":0.29254626010186896},{"$f":"NORMINV('Rand Seed'!FX3, Inputs!$C$9, Inputs!$C$10)","v":2.3437188131741407E-3},{"$f":"NORMINV('Rand Seed'!FY3, Inputs!$C$9, Inputs!$C$10)","v":0.31278694901470633},{"$f":"NORMINV('Rand Seed'!FZ3, Inputs!$C$9, Inputs!$C$10)","v":1.8892446150856109E-2},{"$f":"NORMINV('Rand Seed'!GA3, Inputs!$C$9, Inputs!$C$10)","v":3.9690714996474336E-2},{"$f":"NORMINV('Rand Seed'!GB3, Inputs!$C$9, Inputs!$C$10)","v":-9.2008910712301079E-4},{"$f":"NORMINV('Rand Seed'!GC3, Inputs!$C$9, Inputs!$C$10)","v":9.8991637760058038E-2},{"$f":"NORMINV('Rand Seed'!GD3, Inputs!$C$9, Inputs!$C$10)","v":0.21570395867593195},{"$f":"NORMINV('Rand Seed'!GE3, Inputs!$C$9, Inputs!$C$10)","v":-3.6131211218866477E-2},{"$f":"NORMINV('Rand Seed'!GF3, Inputs!$C$9, Inputs!$C$10)","v":5.111589010205083E-2},{"$f":"NORMINV('Rand Seed'!GG3, Inputs!$C$9, Inputs!$C$10)","v":0.11943042591479215},{"$f":"NORMINV('Rand Seed'!GH3, Inputs!$C$9, Inputs!$C$10)","v":-2.2631923509105298E-2},{"$f":"NORMINV('Rand Seed'!GI3, Inputs!$C$9, Inputs!$C$10)","v":1.1509521330470882E-2},{"$f":"NORMINV('Rand Seed'!GJ3, Inputs!$C$9, Inputs!$C$10)","v":0.19842875665657522},{"$f":"NORMINV('Rand Seed'!GK3, Inputs!$C$9, Inputs!$C$10)","v":0.1662380877369562},{"$f":"NORMINV('Rand Seed'!GL3, Inputs!$C$9, Inputs!$C$10)","v":0.15296763993341636},{"$f":"NORMINV('Rand Seed'!GM3, Inputs!$C$9, Inputs!$C$10)","v":-0.13286255191637009},{"$f":"NORMINV('Rand Seed'!GN3, Inputs!$C$9, Inputs!$C$10)","v":0.10877025288217224},{"$f":"NORMINV('Rand Seed'!GO3, Inputs!$C$9, Inputs!$C$10)","v":0.23807732869253762},{"$f":"NORMINV('Rand Seed'!GP3, Inputs!$C$9, Inputs!$C$10)","v":-0.14000453414661024},{"$f":"NORMINV('Rand Seed'!GQ3, Inputs!$C$9, Inputs!$C$10)","v":-2.3888118095369282E-2},{"$f":"NORMINV('Rand Seed'!GR3, Inputs!$C$9, Inputs!$C$10)","v":0.10300816218103162},{"$f":"NORMINV('Rand Seed'!GS3, Inputs!$C$9, Inputs!$C$10)","v":2.1735249438309002E-2},{"$f":"NORMINV('Rand Seed'!GT3, Inputs!$C$9, Inputs!$C$10)","v":-0.20652738109684665},{"$f":"NORMINV('Rand Seed'!GU3, Inputs!$C$9, Inputs!$C$10)","v":0.10167131990243475},{"$f":"NORMINV('Rand Seed'!GV3, Inputs!$C$9, Inputs!$C$10)","v":0.13024126035402317},{"$f":"NORMINV('Rand Seed'!GW3, Inputs!$C$9, Inputs!$C$10)","v":-0.19687324381319993},{"$f":"NORMINV('Rand Seed'!GX3, Inputs!$C$9, Inputs!$C$10)","v":0.1960658544830205},{"$f":"NORMINV('Rand Seed'!GY3, Inputs!$C$9, Inputs!$C$10)","v":1.4796314254688012E-3},{"$f":"NORMINV('Rand Seed'!GZ3, Inputs!$C$9, Inputs!$C$10)","v":0.2730384643113119},{"$f":"NORMINV('Rand Seed'!HA3, Inputs!$C$9, Inputs!$C$10)","v":0.13912202523174266},{"$f":"NORMINV('Rand Seed'!HB3, Inputs!$C$9, Inputs!$C$10)","v":0.26225535693166036},{"$f":"NORMINV('Rand Seed'!HC3, Inputs!$C$9, Inputs!$C$10)","v":0.20888672880493525},{"$f":"NORMINV('Rand Seed'!HD3, Inputs!$C$9, Inputs!$C$10)","v":4.506882288987217E-2},{"$f":"NORMINV('Rand Seed'!HE3, Inputs!$C$9, Inputs!$C$10)","v":8.7624209580695639E-2},{"$f":"NORMINV('Rand Seed'!HF3, Inputs!$C$9, Inputs!$C$10)","v":0.17509948951944804},{"$f":"NORMINV('Rand Seed'!HG3, Inputs!$C$9, Inputs!$C$10)","v":9.2670864758184826E-2},{"$f":"NORMINV('Rand Seed'!HH3, Inputs!$C$9, Inputs!$C$10)","v":-6.3378466100246167E-2},{"$f":"NORMINV('Rand Seed'!HI3, Inputs!$C$9, Inputs!$C$10)","v":0.18437172837760984},{"$f":"NORMINV('Rand Seed'!HJ3, Inputs!$C$9, Inputs!$C$10)","v":0.1982785633509383},{"$f":"NORMINV('Rand Seed'!HK3, Inputs!$C$9, Inputs!$C$10)","v":3.309271429719722E-2},{"$f":"NORMINV('Rand Seed'!HL3, Inputs!$C$9, Inputs!$C$10)","v":9.3435256698192068E-2},{"$f":"NORMINV('Rand Seed'!HM3, Inputs!$C$9, Inputs!$C$10)","v":0.3335162467334144},{"$f":"NORMINV('Rand Seed'!HN3, Inputs!$C$9, Inputs!$C$10)","v":-1.1772764664678595E-2},{"$f":"NORMINV('Rand Seed'!HO3, Inputs!$C$9, Inputs!$C$10)","v":8.8464041470038113E-2},{"$f":"NORMINV('Rand Seed'!HP3, Inputs!$C$9, Inputs!$C$10)","v":0.21881159937329642},{"$f":"NORMINV('Rand Seed'!HQ3, Inputs!$C$9, Inputs!$C$10)","v":5.2020578355131748E-2},{"$f":"NORMINV('Rand Seed'!HR3, Inputs!$C$9, Inputs!$C$10)","v":-0.16384529656525426},{"$f":"NORMINV('Rand Seed'!HS3, Inputs!$C$9, Inputs!$C$10)","v":0.14448529782670194},{"$f":"NORMINV('Rand Seed'!HT3, Inputs!$C$9, Inputs!$C$10)","v":0.38227385405798869},{"$f":"NORMINV('Rand Seed'!HU3, Inputs!$C$9, Inputs!$C$10)","v":-7.4723235142470992E-2},{"$f":"NORMINV('Rand Seed'!HV3, Inputs!$C$9, Inputs!$C$10)","v":0.12787186997735822},{"$f":"NORMINV('Rand Seed'!HW3, Inputs!$C$9, Inputs!$C$10)","v":5.1919512558132763E-2},{"$f":"NORMINV('Rand Seed'!HX3, Inputs!$C$9, Inputs!$C$10)","v":8.7887575142517993E-2},{"$f":"NORMINV('Rand Seed'!HY3, Inputs!$C$9, Inputs!$C$10)","v":0.17000238924861505},{"$f":"NORMINV('Rand Seed'!HZ3, Inputs!$C$9, Inputs!$C$10)","v":9.9604204497493673E-3},{"$f":"NORMINV('Rand Seed'!IA3, Inputs!$C$9, Inputs!$C$10)","v":0.36089340178841905},{"$f":"NORMINV('Rand Seed'!IB3, Inputs!$C$9, Inputs!$C$10)","v":0.16044599988626251},{"$f":"NORMINV('Rand Seed'!IC3, Inputs!$C$9, Inputs!$C$10)","v":7.0177728642149051E-2},{"$f":"NORMINV('Rand Seed'!ID3, Inputs!$C$9, Inputs!$C$10)","v":-4.8155572277231967E-2},{"$f":"NORMINV('Rand Seed'!IE3, Inputs!$C$9, Inputs!$C$10)","v":-0.12948903578081505},{"$f":"NORMINV('Rand Seed'!IF3, Inputs!$C$9, Inputs!$C$10)","v":2.9689353398782994E-2},{"$f":"NORMINV('Rand Seed'!IG3, Inputs!$C$9, Inputs!$C$10)","v":-0.11383556994596926},{"$f":"NORMINV('Rand Seed'!IH3, Inputs!$C$9, Inputs!$C$10)","v":2.9925037480757435E-2},{"$f":"NORMINV('Rand Seed'!II3, Inputs!$C$9, Inputs!$C$10)","v":-4.4827083111604799E-2},{"$f":"NORMINV('Rand Seed'!IJ3, Inputs!$C$9, Inputs!$C$10)","v":0.18264623252524814},{"$f":"NORMINV('Rand Seed'!IK3, Inputs!$C$9, Inputs!$C$10)","v":-0.13714994566202576},{"$f":"NORMINV('Rand Seed'!IL3, Inputs!$C$9, Inputs!$C$10)","v":-5.9479964653889633E-2},{"$f":"NORMINV('Rand Seed'!IM3, Inputs!$C$9, Inputs!$C$10)","v":0.37690569718102668},{"$f":"NORMINV('Rand Seed'!IN3, Inputs!$C$9, Inputs!$C$10)","v":-0.12970817906092574},{"$f":"NORMINV('Rand Seed'!IO3, Inputs!$C$9, Inputs!$C$10)","v":-9.7176589074460529E-3},{"$f":"NORMINV('Rand Seed'!IP3, Inputs!$C$9, Inputs!$C$10)","v":9.4490890939283104E-2},{"$f":"NORMINV('Rand Seed'!IQ3, Inputs!$C$9, Inputs!$C$10)","v":-0.11333282855855363},{"$f":"NORMINV('Rand Seed'!IR3, Inputs!$C$9, Inputs!$C$10)","v":0.27090972985307787},{"$f":"NORMINV('Rand Seed'!IS3, Inputs!$C$9, Inputs!$C$10)","v":-0.10078030811772244},{"$f":"NORMINV('Rand Seed'!IT3, Inputs!$C$9, Inputs!$C$10)","v":0.14132053899507474},{"$f":"NORMINV('Rand Seed'!IU3, Inputs!$C$9, Inputs!$C$10)","v":-7.2606656433706077E-2},{"$f":"NORMINV('Rand Seed'!IV3, Inputs!$C$9, Inputs!$C$10)","v":-9.4933437512794386E-2},{"$f":"NORMINV('Rand Seed'!IW3, Inputs!$C$9, Inputs!$C$10)","v":-5.1139201092333386E-2},{"$f":"NORMINV('Rand Seed'!IX3, Inputs!$C$9, Inputs!$C$10)","v":0.26417530342439327},{"$f":"NORMINV('Rand Seed'!IY3, Inputs!$C$9, Inputs!$C$10)","v":0.14489869211074868},{"$f":"NORMINV('Rand Seed'!IZ3, Inputs!$C$9, Inputs!$C$10)","v":-5.7052526950286092E-2},{"$f":"NORMINV('Rand Seed'!JA3, Inputs!$C$9, Inputs!$C$10)","v":0.11776733960235411},{"$f":"NORMINV('Rand Seed'!JB3, Inputs!$C$9, Inputs!$C$10)","v":-0.1300278065046041},{"$f":"NORMINV('Rand Seed'!JC3, Inputs!$C$9, Inputs!$C$10)","v":-7.23561604376462E-2},{"$f":"NORMINV('Rand Seed'!JD3, Inputs!$C$9, Inputs!$C$10)","v":-2.4609044464684843E-2},{"$f":"NORMINV('Rand Seed'!JE3, Inputs!$C$9, Inputs!$C$10)","v":0.17300261033760939},{"$f":"NORMINV('Rand Seed'!JF3, Inputs!$C$9, Inputs!$C$10)","v":0.20205012455057908},{"$f":"NORMINV('Rand Seed'!JG3, Inputs!$C$9, Inputs!$C$10)","v":-0.1175657802653496},{"$f":"NORMINV('Rand Seed'!JH3, Inputs!$C$9, Inputs!$C$10)","v":0.26580966569251141},{"$f":"NORMINV('Rand Seed'!JI3, Inputs!$C$9, Inputs!$C$10)","v":0.3444225587709831},{"$f":"NORMINV('Rand Seed'!JJ3, Inputs!$C$9, Inputs!$C$10)","v":-9.0089105104604869E-2},{"$f":"NORMINV('Rand Seed'!JK3, Inputs!$C$9, Inputs!$C$10)","v":0.1075046826329788},{"$f":"NORMINV('Rand Seed'!JL3, Inputs!$C$9, Inputs!$C$10)","v":3.1085362126862803E-3},{"$f":"NORMINV('Rand Seed'!JM3, Inputs!$C$9, Inputs!$C$10)","v":0.16262106359208123},{"$f":"NORMINV('Rand Seed'!JN3, Inputs!$C$9, Inputs!$C$10)","v":8.3251005828070074E-2},{"$f":"NORMINV('Rand Seed'!JO3, Inputs!$C$9, Inputs!$C$10)","v":8.2950357229666233E-2},{"$f":"NORMINV('Rand Seed'!JP3, Inputs!$C$9, Inputs!$C$10)","v":7.90354029883545E-2},{"$f":"NORMINV('Rand Seed'!JQ3, Inputs!$C$9, Inputs!$C$10)","v":-0.15457133068317891},{"$f":"NORMINV('Rand Seed'!JR3, Inputs!$C$9, Inputs!$C$10)","v":5.6515627553752945E-2},{"$f":"NORMINV('Rand Seed'!JS3, Inputs!$C$9, Inputs!$C$10)","v":0.11397150907825093},{"$f":"NORMINV('Rand Seed'!JT3, Inputs!$C$9, Inputs!$C$10)","v":-0.12885063205343877},{"$f":"NORMINV('Rand Seed'!JU3, Inputs!$C$9, Inputs!$C$10)","v":-0.14188190097410147},{"$f":"NORMINV('Rand Seed'!JV3, Inputs!$C$9, Inputs!$C$10)","v":0.12020363477323814},{"$f":"NORMINV('Rand Seed'!JW3, Inputs!$C$9, Inputs!$C$10)","v":-1.8870520303659807E-3},{"$f":"NORMINV('Rand Seed'!JX3, Inputs!$C$9, Inputs!$C$10)","v":3.3436152376752445E-2},{"$f":"NORMINV('Rand Seed'!JY3, Inputs!$C$9, Inputs!$C$10)","v":5.0559832167685427E-2},{"$f":"NORMINV('Rand Seed'!JZ3, Inputs!$C$9, Inputs!$C$10)","v":-0.1607873835569088},{"$f":"NORMINV('Rand Seed'!KA3, Inputs!$C$9, Inputs!$C$10)","v":0.17717447338131376},{"$f":"NORMINV('Rand Seed'!KB3, Inputs!$C$9, Inputs!$C$10)","v":0.33588974795055992},{"$f":"NORMINV('Rand Seed'!KC3, Inputs!$C$9, Inputs!$C$10)","v":0.15927531489762861},{"$f":"NORMINV('Rand Seed'!KD3, Inputs!$C$9, Inputs!$C$10)","v":-5.1109412957385109E-3},{"$f":"NORMINV('Rand Seed'!KE3, Inputs!$C$9, Inputs!$C$10)","v":-0.11961667941393635},{"$f":"NORMINV('Rand Seed'!KF3, Inputs!$C$9, Inputs!$C$10)","v":3.9951476528919061E-2},{"$f":"NORMINV('Rand Seed'!KG3, Inputs!$C$9, Inputs!$C$10)","v":-0.10229380849605067},{"$f":"NORMINV('Rand Seed'!KH3, Inputs!$C$9, Inputs!$C$10)","v":0.18370951404702862},{"$f":"NORMINV('Rand Seed'!KI3, Inputs!$C$9, Inputs!$C$10)","v":1.6060860286419877E-2},{"$f":"NORMINV('Rand Seed'!KJ3, Inputs!$C$9, Inputs!$C$10)","v":-7.5541375430120281E-2},{"$f":"NORMINV('Rand Seed'!KK3, Inputs!$C$9, Inputs!$C$10)","v":-0.15086787372261301},{"$f":"NORMINV('Rand Seed'!KL3, Inputs!$C$9, Inputs!$C$10)","v":-2.7583885912779077E-2},{"$f":"NORMINV('Rand Seed'!KM3, Inputs!$C$9, Inputs!$C$10)","v":0.13573177883509707},{"$f":"NORMINV('Rand Seed'!KN3, Inputs!$C$9, Inputs!$C$10)","v":-0.13492156136873901},{"$f":"NORMINV('Rand Seed'!KO3, Inputs!$C$9, Inputs!$C$10)","v":-0.13437828910817384},{"$f":"NORMINV('Rand Seed'!KP3, Inputs!$C$9, Inputs!$C$10)","v":0.11414837270694721},{"$f":"NORMINV('Rand Seed'!KQ3, Inputs!$C$9, Inputs!$C$10)","v":0.27611086251503986},{"$f":"NORMINV('Rand Seed'!KR3, Inputs!$C$9, Inputs!$C$10)","v":8.2178935171011769E-2},{"$f":"NORMINV('Rand Seed'!KS3, Inputs!$C$9, Inputs!$C$10)","v":0.3011466421264965},{"$f":"NORMINV('Rand Seed'!KT3, Inputs!$C$9, Inputs!$C$10)","v":0.20762977653138759},{"$f":"NORMINV('Rand Seed'!KU3, Inputs!$C$9, Inputs!$C$10)","v":7.6924840149749388E-2},{"$f":"NORMINV('Rand Seed'!KV3, Inputs!$C$9, Inputs!$C$10)","v":-0.200121828125779},{"$f":"NORMINV('Rand Seed'!KW3, Inputs!$C$9, Inputs!$C$10)","v":0.19933663342021657},{"$f":"NORMINV('Rand Seed'!KX3, Inputs!$C$9, Inputs!$C$10)","v":2.0218797509148369E-2},{"$f":"NORMINV('Rand Seed'!KY3, Inputs!$C$9, Inputs!$C$10)","v":-3.9485111433447531E-2},{"$f":"NORMINV('Rand Seed'!KZ3, Inputs!$C$9, Inputs!$C$10)","v":0.13713711766461356},{"$f":"NORMINV('Rand Seed'!LA3, Inputs!$C$9, Inputs!$C$10)","v":-7.1863053611812278E-3},{"$f":"NORMINV('Rand Seed'!LB3, Inputs!$C$9, Inputs!$C$10)","v":-0.1904173196305658},{"$f":"NORMINV('Rand Seed'!LC3, Inputs!$C$9, Inputs!$C$10)","v":0.12007260954859614},{"$f":"NORMINV('Rand Seed'!LD3, Inputs!$C$9, Inputs!$C$10)","v":0.18050736061286532},{"$f":"NORMINV('Rand Seed'!LE3, Inputs!$C$9, Inputs!$C$10)","v":0.12732937501004937},{"$f":"NORMINV('Rand Seed'!LF3, Inputs!$C$9, Inputs!$C$10)","v":0.1011911884873663},{"$f":"NORMINV('Rand Seed'!LG3, Inputs!$C$9, Inputs!$C$10)","v":-0.18627654480779332},{"$f":"NORMINV('Rand Seed'!LH3, Inputs!$C$9, Inputs!$C$10)","v":7.6461497253355812E-2},{"$f":"NORMINV('Rand Seed'!LI3, Inputs!$C$9, Inputs!$C$10)","v":9.7566808056867266E-2},{"$f":"NORMINV('Rand Seed'!LJ3, Inputs!$C$9, Inputs!$C$10)","v":-3.3407046715743904E-2},{"$f":"NORMINV('Rand Seed'!LK3, Inputs!$C$9, Inputs!$C$10)","v":2.729723836876562E-2},{"$f":"NORMINV('Rand Seed'!LL3, Inputs!$C$9, Inputs!$C$10)","v":0.14801040521525699},{"$f":"NORMINV('Rand Seed'!LM3, Inputs!$C$9, Inputs!$C$10)","v":0.18278039440725841},{"$f":"NORMINV('Rand Seed'!LN3, Inputs!$C$9, Inputs!$C$10)","v":0.13065439212190885},{"$f":"NORMINV('Rand Seed'!LO3, Inputs!$C$9, Inputs!$C$10)","v":-5.5255041872360883E-2},{"$f":"NORMINV('Rand Seed'!LP3, Inputs!$C$9, Inputs!$C$10)","v":-0.16026833460022422},{"$f":"NORMINV('Rand Seed'!LQ3, Inputs!$C$9, Inputs!$C$10)","v":3.8049383425664496E-2},{"$f":"NORMINV('Rand Seed'!LR3, Inputs!$C$9, Inputs!$C$10)","v":0.12245861762729278},{"$f":"NORMINV('Rand Seed'!LS3, Inputs!$C$9, Inputs!$C$10)","v":1.5158081350912872E-2},{"$f":"NORMINV('Rand Seed'!LT3, Inputs!$C$9, Inputs!$C$10)","v":5.1947006214520572E-2},{"$f":"NORMINV('Rand Seed'!LU3, Inputs!$C$9, Inputs!$C$10)","v":4.7721719620647494E-2},{"$f":"NORMINV('Rand Seed'!LV3, Inputs!$C$9, Inputs!$C$10)","v":-3.5583706536075232E-2},{"$f":"NORMINV('Rand Seed'!LW3, Inputs!$C$9, Inputs!$C$10)","v":5.4476754087879685E-2},{"$f":"NORMINV('Rand Seed'!LX3, Inputs!$C$9, Inputs!$C$10)","v":-2.7785292880871323E-3},{"$f":"NORMINV('Rand Seed'!LY3, Inputs!$C$9, Inputs!$C$10)","v":1.9568876523846472E-2},{"$f":"NORMINV('Rand Seed'!LZ3, Inputs!$C$9, Inputs!$C$10)","v":1.2428522856201642E-2},{"$f":"NORMINV('Rand Seed'!MA3, Inputs!$C$9, Inputs!$C$10)","v":-0.25112540807920003},{"$f":"NORMINV('Rand Seed'!MB3, Inputs!$C$9, Inputs!$C$10)","v":0.13949506327630173},{"$f":"NORMINV('Rand Seed'!MC3, Inputs!$C$9, Inputs!$C$10)","v":-2.1799383575459547E-2},{"$f":"NORMINV('Rand Seed'!MD3, Inputs!$C$9, Inputs!$C$10)","v":2.4508282042990655E-2},{"$f":"NORMINV('Rand Seed'!ME3, Inputs!$C$9, Inputs!$C$10)","v":0.2219503288435411},{"$f":"NORMINV('Rand Seed'!MF3, Inputs!$C$9, Inputs!$C$10)","v":2.4784300221567992E-2},{"$f":"NORMINV('Rand Seed'!MG3, Inputs!$C$9, Inputs!$C$10)","v":-1.4413200850537544E-2},{"$f":"NORMINV('Rand Seed'!MH3, Inputs!$C$9, Inputs!$C$10)","v":0.22121540191520556},{"$f":"NORMINV('Rand Seed'!MI3, Inputs!$C$9, Inputs!$C$10)","v":2.4592619764982501E-2},{"$f":"NORMINV('Rand Seed'!MJ3, Inputs!$C$9, Inputs!$C$10)","v":-0.21258362013183491},{"$f":"NORMINV('Rand Seed'!MK3, Inputs!$C$9, Inputs!$C$10)","v":0.15451404821893333},{"$f":"NORMINV('Rand Seed'!ML3, Inputs!$C$9, Inputs!$C$10)","v":0.37806417413989429},{"$f":"NORMINV('Rand Seed'!MM3, Inputs!$C$9, Inputs!$C$10)","v":0.14398852969048964},{"$f":"NORMINV('Rand Seed'!MN3, Inputs!$C$9, Inputs!$C$10)","v":-4.5302708562054081E-3},{"$f":"NORMINV('Rand Seed'!MO3, Inputs!$C$9, Inputs!$C$10)","v":8.1259294267915255E-2},{"$f":"NORMINV('Rand Seed'!MP3, Inputs!$C$9, Inputs!$C$10)","v":3.3453631298929962E-2},{"$f":"NORMINV('Rand Seed'!MQ3, Inputs!$C$9, Inputs!$C$10)","v":0.1126331549619676},{"$f":"NORMINV('Rand Seed'!MR3, Inputs!$C$9, Inputs!$C$10)","v":-1.48702721577786E-2},{"$f":"NORMINV('Rand Seed'!MS3, Inputs!$C$9, Inputs!$C$10)","v":9.7428019184947465E-2},{"$f":"NORMINV('Rand Seed'!MT3, Inputs!$C$9, Inputs!$C$10)","v":5.6575626429186378E-2},{"$f":"NORMINV('Rand Seed'!MU3, Inputs!$C$9, Inputs!$C$10)","v":9.3959742692823894E-2},{"$f":"NORMINV('Rand Seed'!MV3, Inputs!$C$9, Inputs!$C$10)","v":0.16066970591321916},{"$f":"NORMINV('Rand Seed'!MW3, Inputs!$C$9, Inputs!$C$10)","v":0.24298688635226207},{"$f":"NORMINV('Rand Seed'!MX3, Inputs!$C$9, Inputs!$C$10)","v":4.9041299669951598E-2},{"$f":"NORMINV('Rand Seed'!MY3, Inputs!$C$9, Inputs!$C$10)","v":0.14967427898433794},{"$f":"NORMINV('Rand Seed'!MZ3, Inputs!$C$9, Inputs!$C$10)","v":0.16863112843700331},{"$f":"NORMINV('Rand Seed'!NA3, Inputs!$C$9, Inputs!$C$10)","v":0.225574007077258},{"$f":"NORMINV('Rand Seed'!NB3, Inputs!$C$9, Inputs!$C$10)","v":0.13561839376002366},{"$f":"NORMINV('Rand Seed'!NC3, Inputs!$C$9, Inputs!$C$10)","v":-0.34006431843019835},{"$f":"NORMINV('Rand Seed'!ND3, Inputs!$C$9, Inputs!$C$10)","v":0.34613011011550004},{"$f":"NORMINV('Rand Seed'!NE3, Inputs!$C$9, Inputs!$C$10)","v":0.12883151573444937},{"$f":"NORMINV('Rand Seed'!NF3, Inputs!$C$9, Inputs!$C$10)","v":0.15649639980736635},{"$f":"NORMINV('Rand Seed'!NG3, Inputs!$C$9, Inputs!$C$10)","v":0.12727386274029079},{"$f":"NORMINV('Rand Seed'!NH3, Inputs!$C$9, Inputs!$C$10)","v":1.0840180939412157E-2},{"$f":"NORMINV('Rand Seed'!NI3, Inputs!$C$9, Inputs!$C$10)","v":0.20950528103951399},{"$f":"NORMINV('Rand Seed'!NJ3, Inputs!$C$9, Inputs!$C$10)","v":-2.3171359055418145E-2},{"$f":"NORMINV('Rand Seed'!NK3, Inputs!$C$9, Inputs!$C$10)","v":-0.18102005339196053},{"$f":"NORMINV('Rand Seed'!NL3, Inputs!$C$9, Inputs!$C$10)","v":4.0258281591840098E-2},{"$f":"NORMINV('Rand Seed'!NM3, Inputs!$C$9, Inputs!$C$10)","v":2.477624284558344E-2},{"$f":"NORMINV('Rand Seed'!NN3, Inputs!$C$9, Inputs!$C$10)","v":-7.8732584238811673E-2},{"$f":"NORMINV('Rand Seed'!NO3, Inputs!$C$9, Inputs!$C$10)","v":-0.13575109830749471},{"$f":"NORMINV('Rand Seed'!NP3, Inputs!$C$9, Inputs!$C$10)","v":0.35520644849176991},{"$f":"NORMINV('Rand Seed'!NQ3, Inputs!$C$9, Inputs!$C$10)","v":9.9983598331028045E-2},{"$f":"NORMINV('Rand Seed'!NR3, Inputs!$C$9, Inputs!$C$10)","v":-0.2149064579946125},{"$f":"NORMINV('Rand Seed'!NS3, Inputs!$C$9, Inputs!$C$10)","v":0.13253570077155738},{"$f":"NORMINV('Rand Seed'!NT3, Inputs!$C$9, Inputs!$C$10)","v":0.22839660813354845},{"$f":"NORMINV('Rand Seed'!NU3, Inputs!$C$9, Inputs!$C$10)","v":0.23894034255715246},{"$f":"NORMINV('Rand Seed'!NV3, Inputs!$C$9, Inputs!$C$10)","v":-3.0740352923811373E-2},{"$f":"NORMINV('Rand Seed'!NW3, Inputs!$C$9, Inputs!$C$10)","v":-0.15257004249364503},{"$f":"NORMINV('Rand Seed'!NX3, Inputs!$C$9, Inputs!$C$10)","v":-2.9083992564562525E-2},{"$f":"NORMINV('Rand Seed'!NY3, Inputs!$C$9, Inputs!$C$10)","v":6.6081989495062859E-2},{"$f":"NORMINV('Rand Seed'!NZ3, Inputs!$C$9, Inputs!$C$10)","v":0.15344315591671495},{"$f":"NORMINV('Rand Seed'!OA3, Inputs!$C$9, Inputs!$C$10)","v":0.1571018285310424},{"$f":"NORMINV('Rand Seed'!OB3, Inputs!$C$9, Inputs!$C$10)","v":-1.7062851954984762E-2},{"$f":"NORMINV('Rand Seed'!OC3, Inputs!$C$9, Inputs!$C$10)","v":6.9397459990829316E-2},{"$f":"NORMINV('Rand Seed'!OD3, Inputs!$C$9, Inputs!$C$10)","v":7.7482650723075988E-2},{"$f":"NORMINV('Rand Seed'!OE3, Inputs!$C$9, Inputs!$C$10)","v":-0.15781201951174584},{"$f":"NORMINV('Rand Seed'!OF3, Inputs!$C$9, Inputs!$C$10)","v":0.11861555174841137},{"$f":"NORMINV('Rand Seed'!OG3, Inputs!$C$9, Inputs!$C$10)","v":0.18270840720170534},{"$f":"NORMINV('Rand Seed'!OH3, Inputs!$C$9, Inputs!$C$10)","v":-8.2441177071014296E-2},{"$f":"NORMINV('Rand Seed'!OI3, Inputs!$C$9, Inputs!$C$10)","v":-0.11905126695100902},{"$f":"NORMINV('Rand Seed'!OJ3, Inputs!$C$9, Inputs!$C$10)","v":-6.1577286954174137E-2},{"$f":"NORMINV('Rand Seed'!OK3, Inputs!$C$9, Inputs!$C$10)","v":0.20376710300364503},{"$f":"NORMINV('Rand Seed'!OL3, Inputs!$C$9, Inputs!$C$10)","v":-0.15504947765978006},{"$f":"NORMINV('Rand Seed'!OM3, Inputs!$C$9, Inputs!$C$10)","v":4.2298728187470928E-2},{"$f":"NORMINV('Rand Seed'!ON3, Inputs!$C$9, Inputs!$C$10)","v":-5.128376736899834E-2},{"$f":"NORMINV('Rand Seed'!OO3, Inputs!$C$9, Inputs!$C$10)","v":-0.2541274777946631},{"$f":"NORMINV('Rand Seed'!OP3, Inputs!$C$9, Inputs!$C$10)","v":0.23432332916009824},{"$f":"NORMINV('Rand Seed'!OQ3, Inputs!$C$9, Inputs!$C$10)","v":0.21472909784815614},{"$f":"NORMINV('Rand Seed'!OR3, Inputs!$C$9, Inputs!$C$10)","v":0.24553187816422828},{"$f":"NORMINV('Rand Seed'!OS3, Inputs!$C$9, Inputs!$C$10)","v":-9.7727365613627507E-2},{"$f":"NORMINV('Rand Seed'!OT3, Inputs!$C$9, Inputs!$C$10)","v":-4.7550209820295994E-2},{"$f":"NORMINV('Rand Seed'!OU3, Inputs!$C$9, Inputs!$C$10)","v":0.10346800922697465},{"$f":"NORMINV('Rand Seed'!OV3, Inputs!$C$9, Inputs!$C$10)","v":0.14022051021168735},{"$f":"NORMINV('Rand Seed'!OW3, Inputs!$C$9, Inputs!$C$10)","v":-3.0701222461867073E-2},{"$f":"NORMINV('Rand Seed'!OX3, Inputs!$C$9, Inputs!$C$10)","v":0.16343662256768154},{"$f":"NORMINV('Rand Seed'!OY3, Inputs!$C$9, Inputs!$C$10)","v":0.37828218517591106},{"$f":"NORMINV('Rand Seed'!OZ3, Inputs!$C$9, Inputs!$C$10)","v":-1.0933612070035195E-3},{"$f":"NORMINV('Rand Seed'!PA3, Inputs!$C$9, Inputs!$C$10)","v":9.3953657750833197E-3},{"$f":"NORMINV('Rand Seed'!PB3, Inputs!$C$9, Inputs!$C$10)","v":0.18057727394663409},{"$f":"NORMINV('Rand Seed'!PC3, Inputs!$C$9, Inputs!$C$10)","v":4.9568082770724352E-2},{"$f":"NORMINV('Rand Seed'!PD3, Inputs!$C$9, Inputs!$C$10)","v":9.9739233149534229E-2},{"$f":"NORMINV('Rand Seed'!PE3, Inputs!$C$9, Inputs!$C$10)","v":-0.26406276714978016},{"$f":"NORMINV('Rand Seed'!PF3, Inputs!$C$9, Inputs!$C$10)","v":-4.1788597609227138E-2},{"$f":"NORMINV('Rand Seed'!PG3, Inputs!$C$9, Inputs!$C$10)","v":8.8271000921365472E-2},{"$f":"NORMINV('Rand Seed'!PH3, Inputs!$C$9, Inputs!$C$10)","v":5.7243230858978408E-3},{"$f":"NORMINV('Rand Seed'!PI3, Inputs!$C$9, Inputs!$C$10)","v":6.2605044011983774E-2},{"$f":"NORMINV('Rand Seed'!PJ3, Inputs!$C$9, Inputs!$C$10)","v":0.23040336426083491},{"$f":"NORMINV('Rand Seed'!PK3, Inputs!$C$9, Inputs!$C$10)","v":4.0188816464682864E-2},{"$f":"NORMINV('Rand Seed'!PL3, Inputs!$C$9, Inputs!$C$10)","v":-8.4572921906411316E-2},{"$f":"NORMINV('Rand Seed'!PM3, Inputs!$C$9, Inputs!$C$10)","v":-0.17773141534748882},{"$f":"NORMINV('Rand Seed'!PN3, Inputs!$C$9, Inputs!$C$10)","v":-0.12678573447947039},{"$f":"NORMINV('Rand Seed'!PO3, Inputs!$C$9, Inputs!$C$10)","v":0.1356004432857591},{"$f":"NORMINV('Rand Seed'!PP3, Inputs!$C$9, Inputs!$C$10)","v":0.22529862777379173},{"$f":"NORMINV('Rand Seed'!PQ3, Inputs!$C$9, Inputs!$C$10)","v":0.10907033960825606},{"$f":"NORMINV('Rand Seed'!PR3, Inputs!$C$9, Inputs!$C$10)","v":0.15799739275147912},{"$f":"NORMINV('Rand Seed'!PS3, Inputs!$C$9, Inputs!$C$10)","v":0.20736516524214404},{"$f":"NORMINV('Rand Seed'!PT3, Inputs!$C$9, Inputs!$C$10)","v":0.11379835760007065},{"$f":"NORMINV('Rand Seed'!PU3, Inputs!$C$9, Inputs!$C$10)","v":-2.8607241396183813E-3},{"$f":"NORMINV('Rand Seed'!PV3, Inputs!$C$9, Inputs!$C$10)","v":-1.7630014809570618E-2},{"$f":"NORMINV('Rand Seed'!PW3, Inputs!$C$9, Inputs!$C$10)","v":-0.21030770381027403},{"$f":"NORMINV('Rand Seed'!PX3, Inputs!$C$9, Inputs!$C$10)","v":6.0378605693739172E-2},{"$f":"NORMINV('Rand Seed'!PY3, Inputs!$C$9, Inputs!$C$10)","v":-5.2106541868406464E-2},{"$f":"NORMINV('Rand Seed'!PZ3, Inputs!$C$9, Inputs!$C$10)","v":7.8298766735355532E-3},{"$f":"NORMINV('Rand Seed'!QA3, Inputs!$C$9, Inputs!$C$10)","v":0.18311371676665206},{"$f":"NORMINV('Rand Seed'!QB3, Inputs!$C$9, Inputs!$C$10)","v":0.25770627112955724},{"$f":"NORMINV('Rand Seed'!QC3, Inputs!$C$9, Inputs!$C$10)","v":-0.11035177662325373},{"$f":"NORMINV('Rand Seed'!QD3, Inputs!$C$9, Inputs!$C$10)","v":-0.11103439136979408},{"$f":"NORMINV('Rand Seed'!QE3, Inputs!$C$9, Inputs!$C$10)","v":-0.26465584801268421},{"$f":"NORMINV('Rand Seed'!QF3, Inputs!$C$9, Inputs!$C$10)","v":0.18918445727973582},{"$f":"NORMINV('Rand Seed'!QG3, Inputs!$C$9, Inputs!$C$10)","v":-6.4248490467030392E-2},{"$f":"NORMINV('Rand Seed'!QH3, Inputs!$C$9, Inputs!$C$10)","v":1.4002499603830917E-2},{"$f":"NORMINV('Rand Seed'!QI3, Inputs!$C$9, Inputs!$C$10)","v":0.27394713542449367},{"$f":"NORMINV('Rand Seed'!QJ3, Inputs!$C$9, Inputs!$C$10)","v":-0.16443342628925861},{"$f":"NORMINV('Rand Seed'!QK3, Inputs!$C$9, Inputs!$C$10)","v":0.40956247813470986},{"$f":"NORMINV('Rand Seed'!QL3, Inputs!$C$9, Inputs!$C$10)","v":7.6709147777595257E-2},{"$f":"NORMINV('Rand Seed'!QM3, Inputs!$C$9, Inputs!$C$10)","v":-6.5965936189664079E-2},{"$f":"NORMINV('Rand Seed'!QN3, Inputs!$C$9, Inputs!$C$10)","v":0.23476615270265949},{"$f":"NORMINV('Rand Seed'!QO3, Inputs!$C$9, Inputs!$C$10)","v":0.21670341405608207},{"$f":"NORMINV('Rand Seed'!QP3, Inputs!$C$9, Inputs!$C$10)","v":9.7362908763057393E-2},{"$f":"NORMINV('Rand Seed'!QQ3, Inputs!$C$9, Inputs!$C$10)","v":1.026475328962722E-2},{"$f":"NORMINV('Rand Seed'!QR3, Inputs!$C$9, Inputs!$C$10)","v":0.26600820276289089},{"$f":"NORMINV('Rand Seed'!QS3, Inputs!$C$9, Inputs!$C$10)","v":0.14633939936985149},{"$f":"NORMINV('Rand Seed'!QT3, Inputs!$C$9, Inputs!$C$10)","v":8.8456935637307166E-2},{"$f":"NORMINV('Rand Seed'!QU3, Inputs!$C$9, Inputs!$C$10)","v":0.24920221053918024},{"$f":"NORMINV('Rand Seed'!QV3, Inputs!$C$9, Inputs!$C$10)","v":0.28184874734098564},{"$f":"NORMINV('Rand Seed'!QW3, Inputs!$C$9, Inputs!$C$10)","v":8.665486182314866E-2},{"$f":"NORMINV('Rand Seed'!QX3, Inputs!$C$9, Inputs!$C$10)","v":-1.9018810499548219E-2},{"$f":"NORMINV('Rand Seed'!QY3, Inputs!$C$9, Inputs!$C$10)","v":0.13875958662350374},{"$f":"NORMINV('Rand Seed'!QZ3, Inputs!$C$9, Inputs!$C$10)","v":-0.25122979059513795},{"$f":"NORMINV('Rand Seed'!RA3, Inputs!$C$9, Inputs!$C$10)","v":0.31248153627726599},{"$f":"NORMINV('Rand Seed'!RB3, Inputs!$C$9, Inputs!$C$10)","v":9.3511059632302163E-3},{"$f":"NORMINV('Rand Seed'!RC3, Inputs!$C$9, Inputs!$C$10)","v":6.9942185428436235E-2},{"$f":"NORMINV('Rand Seed'!RD3, Inputs!$C$9, Inputs!$C$10)","v":6.3941525015404024E-2},{"$f":"NORMINV('Rand Seed'!RE3, Inputs!$C$9, Inputs!$C$10)","v":5.7662590464027864E-2},{"$f":"NORMINV('Rand Seed'!RF3, Inputs!$C$9, Inputs!$C$10)","v":7.3143405322401933E-2},{"$f":"NORMINV('Rand Seed'!RG3, Inputs!$C$9, Inputs!$C$10)","v":6.8646241615926973E-2},{"$f":"NORMINV('Rand Seed'!RH3, Inputs!$C$9, Inputs!$C$10)","v":-6.7436494831856472E-2},{"$f":"NORMINV('Rand Seed'!RI3, Inputs!$C$9, Inputs!$C$10)","v":-6.0477598673965849E-2},{"$f":"NORMINV('Rand Seed'!RJ3, Inputs!$C$9, Inputs!$C$10)","v":9.5812094903575118E-3},{"$f":"NORMINV('Rand Seed'!RK3, Inputs!$C$9, Inputs!$C$10)","v":6.7098733843734187E-2},{"$f":"NORMINV('Rand Seed'!RL3, Inputs!$C$9, Inputs!$C$10)","v":0.23747749427367959},{"$f":"NORMINV('Rand Seed'!RM3, Inputs!$C$9, Inputs!$C$10)","v":3.7402418944893157E-2},{"$f":"NORMINV('Rand Seed'!RN3, Inputs!$C$9, Inputs!$C$10)","v":-0.10840996724333211},{"$f":"NORMINV('Rand Seed'!RO3, Inputs!$C$9, Inputs!$C$10)","v":0.12158508433417201},{"$f":"NORMINV('Rand Seed'!RP3, Inputs!$C$9, Inputs!$C$10)","v":-6.5530405331792954E-2},{"$f":"NORMINV('Rand Seed'!RQ3, Inputs!$C$9, Inputs!$C$10)","v":5.848757726976124E-2},{"$f":"NORMINV('Rand Seed'!RR3, Inputs!$C$9, Inputs!$C$10)","v":-0.11538960801139696},{"$f":"NORMINV('Rand Seed'!RS3, Inputs!$C$9, Inputs!$C$10)","v":8.2713759014283156E-2},{"$f":"NORMINV('Rand Seed'!RT3, Inputs!$C$9, Inputs!$C$10)","v":6.1954088119309317E-2},{"$f":"NORMINV('Rand Seed'!RU3, Inputs!$C$9, Inputs!$C$10)","v":0.20732941368052471},{"$f":"NORMINV('Rand Seed'!RV3, Inputs!$C$9, Inputs!$C$10)","v":0.28325359979345355},{"$f":"NORMINV('Rand Seed'!RW3, Inputs!$C$9, Inputs!$C$10)","v":8.2821536727245015E-2},{"$f":"NORMINV('Rand Seed'!RX3, Inputs!$C$9, Inputs!$C$10)","v":1.8264676325200221E-2},{"$f":"NORMINV('Rand Seed'!RY3, Inputs!$C$9, Inputs!$C$10)","v":2.7142272955728377E-2},{"$f":"NORMINV('Rand Seed'!RZ3, Inputs!$C$9, Inputs!$C$10)","v":1.0562734179883272E-2},{"$f":"NORMINV('Rand Seed'!SA3, Inputs!$C$9, Inputs!$C$10)","v":-4.9314605191652178E-2},{"$f":"NORMINV('Rand Seed'!SB3, Inputs!$C$9, Inputs!$C$10)","v":6.9620250868682051E-2},{"$f":"NORMINV('Rand Seed'!SC3, Inputs!$C$9, Inputs!$C$10)","v":-0.20050303128156816},{"$f":"NORMINV('Rand Seed'!SD3, Inputs!$C$9, Inputs!$C$10)","v":4.1373415765458839E-2},{"$f":"NORMINV('Rand Seed'!SE3, Inputs!$C$9, Inputs!$C$10)","v":-1.4629405217617936E-2},{"$f":"NORMINV('Rand Seed'!SF3, Inputs!$C$9, Inputs!$C$10)","v":-0.16001108077629084},{"$f":"NORMINV('Rand Seed'!SG3, Inputs!$C$9, Inputs!$C$10)","v":-6.9422595494197575E-2}]
[13,{"$f":"NORMINV('Rand Seed'!B15, Inputs!$C$9, Inputs!$C$10)","v":-5.6481220332855811E-3},{"$f":"NORMINV('Rand Seed'!C15, Inputs!$C$9, Inputs!$C$10)","v":-4.1167255127236013E-3},{"$f":"NORMINV('Rand Seed'!D15, Inputs!$C$9, Inputs!$C$10)","v":0.13952023014708917},{"$f":"NORMINV('Rand Seed'!E15, Inputs!$C$9, Inputs!$C$10)","v":0.21547722161157179},{"$f":"NORMINV('Rand Seed'!F15, Inputs!$C$9, Inputs!$C$10)","v":-8.1958044257623291E-4},{"$f":"NORMINV('Rand Seed'!G15, Inputs!$C$9, Inputs!$C$10)","v":-0.1995520004494224},{"$f":"NORMINV('Rand Seed'!H15, Inputs!$C$9, Inputs!$C$10)","v":3.9106915884662946E-2},{"$f":"NORMINV('Rand Seed'!I15, Inputs!$C$9, Inputs!$C$10)","v":-0.18075610185022745},{"$f":"NORMINV('Rand Seed'!J15, Inputs!$C$9, Inputs!$C$10)","v":0.19685634509042127},{"$f":"NORMINV('Rand Seed'!K15, Inputs!$C$9, Inputs!$C$10)","v":-0.24724093573153733},{"$f":"NORMINV('Rand Seed'!L15, Inputs!$C$9, Inputs!$C$10)","v":0.14322809384903276},{"$f":"NORMINV('Rand Seed'!M15, Inputs!$C$9, Inputs!$C$10)","v":-5.2725559772723349E-2},{"$f":"NORMINV('Rand Seed'!N15, Inputs!$C$9, Inputs!$C$10)","v":0.37697683656376618},{"$f":"NORMINV('Rand Seed'!O15, Inputs!$C$9, Inputs!$C$10)","v":-0.15212989687007455},{"$f":"NORMINV('Rand Seed'!P15, Inputs!$C$9, Inputs!$C$10)","v":-0.11697535424574924},{"$f":"NORMINV('Rand Seed'!Q15, Inputs!$C$9, Inputs!$C$10)","v":4.0669848273237864E-2},{"$f":"NORMINV('Rand Seed'!R15, Inputs!$C$9, Inputs!$C$10)","v":4.9098960699647462E-3},{"$f":"NORMINV('Rand Seed'!S15, Inputs!$C$9, Inputs!$C$10)","v":2.4917202982734175E-2},{"$f":"NORMINV('Rand Seed'!T15, Inputs!$C$9, Inputs!$C$10)","v":-3.6675659504215613E-2},{"$f":"NORMINV('Rand Seed'!U15, Inputs!$C$9, Inputs!$C$10)","v":-5.8194093469405031E-2},{"$f":"NORMINV('Rand Seed'!V15, Inputs!$C$9, Inputs!$C$10)","v":0.47972629675313194},{"$f":"NORMINV('Rand Seed'!W15, Inputs!$C$9, Inputs!$C$10)","v":0.10836890866723671},{"$f":"NORMINV('Rand Seed'!X15, Inputs!$C$9, Inputs!$C$10)","v":2.5103268134052101E-2},{"$f":"NORMINV('Rand Seed'!Y15, Inputs!$C$9, Inputs!$C$10)","v":-6.1316736590389415E-2},{"$f":"NORMINV('Rand Seed'!Z15, Inputs!$C$9, Inputs!$C$10)","v":6.0155413281201719E-2},{"$f":"NORMINV('Rand Seed'!AA15, Inputs!$C$9, Inputs!$C$10)","v":0.12512794215215489},{"$f":"NORMINV('Rand Seed'!AB15, Inputs!$C$9, Inputs!$C$10)","v":-5.033303505500214E-2},{"$f":"NORMINV('Rand Seed'!AC15, Inputs!$C$9, Inputs!$C$10)","v":9.999358382938045E-2},{"$f":"NORMINV('Rand Seed'!AD15, Inputs!$C$9, Inputs!$C$10)","v":-0.1766606191497116},{"$f":"NORMINV('Rand Seed'!AE15, Inputs!$C$9, Inputs!$C$10)","v":9.740876693004645E-2},{"$f":"NORMINV('Rand Seed'!AF15, Inputs!$C$9, Inputs!$C$10)","v":0.25146473919523554},{"$f":"NORMINV('Rand Seed'!AG15, Inputs!$C$9, Inputs!$C$10)","v":0.20184864825185428},{"$f":"NORMINV('Rand Seed'!AH15, Inputs!$C$9, Inputs!$C$10)","v":6.399220288389601E-5},{"$f":"NORMINV('Rand Seed'!AI15, Inputs!$C$9, Inputs!$C$10)","v":0.245660204273911},{"$f":"NORMINV('Rand Seed'!AJ15, Inputs!$C$9, Inputs!$C$10)","v":0.20326943597496638},{"$f":"NORMINV('Rand Seed'!AK15, Inputs!$C$9, Inputs!$C$10)","v":-5.0575139642327988E-2},{"$f":"NORMINV('Rand Seed'!AL15, Inputs!$C$9, Inputs!$C$10)","v":1.3817045758015727E-2},{"$f":"NORMINV('Rand Seed'!AM15, Inputs!$C$9, Inputs!$C$10)","v":0.15682664266540641},{"$f":"NORMINV('Rand Seed'!AN15, Inputs!$C$9, Inputs!$C$10)","v":0.17814873960483313},{"$f":"NORMINV('Rand Seed'!AO15, Inputs!$C$9, Inputs!$C$10)","v":8.8441477697037932E-2},{"$f":"NORMINV('Rand Seed'!AP15, Inputs!$C$9, Inputs!$C$10)","v":-3.7886646768158644E-3},{"$f":"NORMINV('Rand Seed'!AQ15, Inputs!$C$9, Inputs!$C$10)","v":3.8838163462564877E-2},{"$f":"NORMINV('Rand Seed'!AR15, Inputs!$C$9, Inputs!$C$10)","v":-2.913832874224935E-2},{"$f":"NORMINV('Rand Seed'!AS15, Inputs!$C$9, Inputs!$C$10)","v":-0.10275924557167281},{"$f":"NORMINV('Rand Seed'!AT15, Inputs!$C$9, Inputs!$C$10)","v":6.3753487476276363E-2},{"$f":"NORMINV('Rand Seed'!AU15, Inputs!$C$9, Inputs!$C$10)","v":0.16465475261889723},{"$f":"NORMINV('Rand Seed'!AV15, Inputs!$C$9, Inputs!$C$10)","v":-0.19587871353713388},{"$f":"NORMINV('Rand Seed'!AW15, Inputs!$C$9, Inputs!$C$10)","v":-1.1922540678394107E-2},{"$f":"NORMINV('Rand Seed'!AX15, Inputs!$C$9, Inputs!$C$10)","v":5.6381119456521363E-2},{"$f":"NORMINV('Rand Seed'!AY15, Inputs!$C$9, Inputs!$C$10)","v":9.3339828910880163E-2},{"$f":"NORMINV('Rand Seed'!AZ15, Inputs!$C$9, Inputs!$C$10)","v":9.3587138517569779E-2},{"$f":"NORMINV('Rand Seed'!BA15, Inputs!$C$9, Inputs!$C$10)","v":0.20534609710411006},{"$f":"NORMINV('Rand Seed'!BB15, Inputs!$C$9, Inputs!$C$10)","v":0.11206242779688858},{"$f":"NORMINV('Rand Seed'!BC15, Inputs!$C$9, Inputs!$C$10)","v":0.37630879292030306},{"$f":"NORMINV('Rand Seed'!BD15, Inputs!$C$9, Inputs!$C$10)","v":5.4158211040896895E-2},{"$f":"NORMINV('Rand Seed'!BE15, Inputs!$C$9, Inputs!$C$10)","v":3.4333962805758983E-2},{"$f":"NORMINV('Rand Seed'!BF15, Inputs!$C$9, Inputs!$C$10)","v":0.34369755851837674},{"$f":"NORMINV('Rand Seed'!BG15, Inputs!$C$9, Inputs!$C$10)","v":-0.27823196133086453},{"$f":"NORMINV('Rand Seed'!BH15, Inputs!$C$9, Inputs!$C$10)","v":2.4853204378642163E-4},{"$f":"NORMINV('Rand Seed'!BI15, Inputs!$C$9, Inputs!$C$10)","v":-6.1879715610338989E-2},{"$f":"NORMINV('Rand Seed'!BJ15, Inputs!$C$9, Inputs!$C$10)","v":6.1506574095416176E-2},{"$f":"NORMINV('Rand Seed'!BK15, Inputs!$C$9, Inputs!$C$10)","v":-5.0402177438664847E-2},{"$f":"NORMINV('Rand Seed'!BL15, Inputs!$C$9, Inputs!$C$10)","v":0.24425117270609575},{"$f":"NORMINV('Rand Seed'!BM15, Inputs!$C$9, Inputs!$C$10)","v":0.10046089180612203},{"$f":"NORMINV('Rand Seed'!BN15, Inputs!$C$9, Inputs!$C$10)","v":0.28631620806429409},{"$f":"NORMINV('Rand Seed'!BO15, Inputs!$C$9, Inputs!$C$10)","v":0.10883879522512778},{"$f":"NORMINV('Rand Seed'!BP15, Inputs!$C$9, Inputs!$C$10)","v":0.14776426512993274},{"$f":"NORMINV('Rand Seed'!BQ15, Inputs!$C$9, Inputs!$C$10)","v":0.31804503352626362},{"$f":"NORMINV('Rand Seed'!BR15, Inputs!$C$9, Inputs!$C$10)","v":4.605777665102833E-2},{"$f":"NORMINV('Rand Seed'!BS15, Inputs!$C$9, Inputs!$C$10)","v":-3.4443251628027069E-2},{"$f":"NORMINV('Rand Seed'!BT15, Inputs!$C$9, Inputs!$C$10)","v":7.8509070242586659E-2},{"$f":"NORMINV('Rand Seed'!BU15, Inputs!$C$9, Inputs!$C$10)","v":-0.12856388901444255},{"$f":"NORMINV('Rand Seed'!BV15, Inputs!$C$9, Inputs!$C$10)","v":-0.11307731694155733},{"$f":"NORMINV('Rand Seed'!BW15, Inputs!$C$9, Inputs!$C$10)","v":7.0497957494181876E-2},{"$f":"NORMINV('Rand Seed'!BX15, Inputs!$C$9, Inputs!$C$10)","v":-0.10633717665102978},{"$f":"NORMINV('Rand Seed'!BY15, Inputs!$C$9, Inputs!$C$10)","v":0.22304168994808493},{"$f":"NORMINV('Rand Seed'!BZ15, Inputs!$C$9, Inputs!$C$10)","v":0.1756264820294951},{"$f":"NORMINV('Rand Seed'!CA15, Inputs!$C$9, Inputs!$C$10)","v":0.22769015850136354},{"$f":"NORMINV('Rand Seed'!CB15, Inputs!$C$9, Inputs!$C$10)","v":-0.25338371609658356},{"$f":"NORMINV('Rand Seed'!CC15, Inputs!$C$9, Inputs!$C$10)","v":2.9803426139278576E-2},{"$f":"NORMINV('Rand Seed'!CD15, Inputs!$C$9, Inputs!$C$10)","v":-1.031419193238272E-2},{"$f":"NORMINV('Rand Seed'!CE15, Inputs!$C$9, Inputs!$C$10)","v":5.7138023120178238E-2},{"$f":"NORMINV('Rand Seed'!CF15, Inputs!$C$9, Inputs!$C$10)","v":4.6328025236858736E-2},{"$f":"NORMINV('Rand Seed'!CG15, Inputs!$C$9, Inputs!$C$10)","v":0.25400131114865254},{"$f":"NORMINV('Rand Seed'!CH15, Inputs!$C$9, Inputs!$C$10)","v":4.7434703781361651E-2},{"$f":"NORMINV('Rand Seed'!CI15, Inputs!$C$9, Inputs!$C$10)","v":2.4420346576539336E-2},{"$f":"NORMINV('Rand Seed'!CJ15, Inputs!$C$9, Inputs!$C$10)","v":-6.726821550514378E-2},{"$f":"NORMINV('Rand Seed'!CK15, Inputs!$C$9, Inputs!$C$10)","v":0.13918853225384475},{"$f":"NORMINV('Rand Seed'!CL15, Inputs!$C$9, Inputs!$C$10)","v":2.9664465171005773E-2},{"$f":"NORMINV('Rand Seed'!CM15, Inputs!$C$9, Inputs!$C$10)","v":0.21127076266799666},{"$f":"NORMINV('Rand Seed'!CN15, Inputs!$C$9, Inputs!$C$10)","v":5.7095579739318912E-2},{"$f":"NORMINV('Rand Seed'!CO15, Inputs!$C$9, Inputs!$C$10)","v":0.17671696710584001},{"$f":"NORMINV('Rand Seed'!CP15, Inputs!$C$9, Inputs!$C$10)","v":2.0352951299390722E-2},{"$f":"NORMINV('Rand Seed'!CQ15, Inputs!$C$9, Inputs!$C$10)","v":-0.16132481966451406},{"$f":"NORMINV('Rand Seed'!CR15, Inputs!$C$9, Inputs!$C$10)","v":3.3123582391085329E-2},{"$f":"NORMINV('Rand Seed'!CS15, Inputs!$C$9, Inputs!$C$10)","v":-0.26546741304325072},{"$f":"NORMINV('Rand Seed'!CT15, Inputs!$C$9, Inputs!$C$10)","v":9.3481670399809258E-2},{"$f":"NORMINV('Rand Seed'!CU15, Inputs!$C$9, Inputs!$C$10)","v":-3.3391067535111896E-2},{"$f":"NORMINV('Rand Seed'!CV15, Inputs!$C$9, Inputs!$C$10)","v":7.1699549730603884E-3},{"$f":"NORMINV('Rand Seed'!CW15, Inputs!$C$9, Inputs!$C$10)","v":0.36343921535103663},{"$f":"NORMINV('Rand Seed'!CX15, Inputs!$C$9, Inputs!$C$10)","v":0.11224321896947898},{"$f":"NORMINV('Rand Seed'!CY15, Inputs!$C$9, Inputs!$C$10)","v":1.6413826390735339E-2},{"$f":"NORMINV('Rand Seed'!CZ15, Inputs!$C$9, Inputs!$C$10)","v":-1.9052455299187726E-2},{"$f":"NORMINV('Rand Seed'!DA15, Inputs!$C$9, Inputs!$C$10)","v":0.26602701115916844},{"$f":"NORMINV('Rand Seed'!DB15, Inputs!$C$9, Inputs!$C$10)","v":-9.2500497660514228E-2},{"$f":"NORMINV('Rand Seed'!DC15, Inputs!$C$9, Inputs!$C$10)","v":-0.34874159949134798},{"$f":"NORMINV('Rand Seed'!DD15, Inputs!$C$9, Inputs!$C$10)","v":-0.22836634959819602},{"$f":"NORMINV('Rand Seed'!DE15, Inputs!$C$9, Inputs!$C$10)","v":-0.21540018274715039},{"$f":"NORMINV('Rand Seed'!DF15, Inputs!$C$9, Inputs!$C$10)","v":6.2164594151566208E-2},{"$f":"NORMINV('Rand Seed'!DG15, Inputs!$C$9, Inputs!$C$10)","v":-3.6190148789079266E-2},{"$f":"NORMINV('Rand Seed'!DH15, Inputs!$C$9, Inputs!$C$10)","v":0.15595042040136303},{"$f":"NORMINV('Rand Seed'!DI15, Inputs!$C$9, Inputs!$C$10)","v":0.29047670296999339},{"$f":"NORMINV('Rand Seed'!DJ15, Inputs!$C$9, Inputs!$C$10)","v":0.24825084502487704},{"$f":"NORMINV('Rand Seed'!DK15, Inputs!$C$9, Inputs!$C$10)","v":4.7536332147581156E-2},{"$f":"NORMINV('Rand Seed'!DL15, Inputs!$C$9, Inputs!$C$10)","v":-0.14056295984011752},{"$f":"NORMINV('Rand Seed'!DM15, Inputs!$C$9, Inputs!$C$10)","v":1.9931601417021785E-3},{"$f":"NORMINV('Rand Seed'!DN15, Inputs!$C$9, Inputs!$C$10)","v":0.32991630177860198},{"$f":"NORMINV('Rand Seed'!DO15, Inputs!$C$9, Inputs!$C$10)","v":7.0780552181622325E-2},{"$f":"NORMINV('Rand Seed'!DP15, Inputs!$C$9, Inputs!$C$10)","v":0.20119852021426443},{"$f":"NORMINV('Rand Seed'!DQ15, Inputs!$C$9, Inputs!$C$10)","v":0.15398266691879764},{"$f":"NORMINV('Rand Seed'!DR15, Inputs!$C$9, Inputs!$C$10)","v":-0.12161405714590286},{"$f":"NORMINV('Rand Seed'!DS15, Inputs!$C$9, Inputs!$C$10)","v":0.10965666993151761},{"$f":"NORMINV('Rand Seed'!DT15, Inputs!$C$9, Inputs!$C$10)","v":6.8252021216202066E-2},{"$f":"NORMINV('Rand Seed'!DU15, Inputs!$C$9, Inputs!$C$10)","v":-9.2287926677934687E-2},{"$f":"NORMINV('Rand Seed'!DV15, Inputs!$C$9, Inputs!$C$10)","v":1.5610539841408311E-4},{"$f":"NORMINV('Rand Seed'!DW15, Inputs!$C$9, Inputs!$C$10)","v":0.27042302522407713},{"$f":"NORMINV('Rand Seed'!DX15, Inputs!$C$9, Inputs!$C$10)","v":-0.42057231634150832},{"$f":"NORMINV('Rand Seed'!DY15, Inputs!$C$9, Inputs!$C$10)","v":0.26796732604301315},{"$f":"NORMINV('Rand Seed'!DZ15, Inputs!$C$9, Inputs!$C$10)","v":0.1547823617884205},{"$f":"NORMINV('Rand Seed'!EA15, Inputs!$C$9, Inputs!$C$10)","v":-6.8192744887804843E-2},{"$f":"NORMINV('Rand Seed'!EB15, Inputs!$C$9, Inputs!$C$10)","v":-3.2866126638251336E-2},{"$f":"NORMINV('Rand Seed'!EC15, Inputs!$C$9, Inputs!$C$10)","v":0.13882576638946953},{"$f":"NORMINV('Rand Seed'!ED15, Inputs!$C$9, Inputs!$C$10)","v":-1.5243765681598229E-2},{"$f":"NORMINV('Rand Seed'!EE15, Inputs!$C$9, Inputs!$C$10)","v":-1.6084291749640961E-2},{"$f":"NORMINV('Rand Seed'!EF15, Inputs!$C$9, Inputs!$C$10)","v":0.11769066208452543},{"$f":"NORMINV('Rand Seed'!EG15, Inputs!$C$9, Inputs!$C$10)","v":0.10738409159782815},{"$f":"NORMINV('Rand Seed'!EH15, Inputs!$C$9, Inputs!$C$10)","v":4.1281308038507478E-2},{"$f":"NORMINV('Rand Seed'!EI15, Inputs!$C$9, Inputs!$C$10)","v":0.16308327179265553},{"$f":"NORMINV('Rand Seed'!EJ15, Inputs!$C$9, Inputs!$C$10)","v":0.27790642410077415},{"$f":"NORMINV('Rand Seed'!EK15, Inputs!$C$9, Inputs!$C$10)","v":0.16299107303541394},{"$f":"NORMINV('Rand Seed'!EL15, Inputs!$C$9, Inputs!$C$10)","v":0.10158161519526018},{"$f":"NORMINV('Rand Seed'!EM15, Inputs!$C$9, Inputs!$C$10)","v":-7.140393685520556E-2},{"$f":"NORMINV('Rand Seed'!EN15, Inputs!$C$9, Inputs!$C$10)","v":-3.5318614628228953E-2},{"$f":"NORMINV('Rand Seed'!EO15, Inputs!$C$9, Inputs!$C$10)","v":-1.4987008839481314E-2},{"$f":"NORMINV('Rand Seed'!EP15, Inputs!$C$9, Inputs!$C$10)","v":0.22209560627418712},{"$f":"NORMINV('Rand Seed'!EQ15, Inputs!$C$9, Inputs!$C$10)","v":-2.4504016326440253E-2},{"$f":"NORMINV('Rand Seed'!ER15, Inputs!$C$9, Inputs!$C$10)","v":-0.15553576783833761},{"$f":"NORMINV('Rand Seed'!ES15, Inputs!$C$9, Inputs!$C$10)","v":-0.24767096216914541},{"$f":"NORMINV('Rand Seed'!ET15, Inputs!$C$9, Inputs!$C$10)","v":0.23743059300446157},{"$f":"NORMINV('Rand Seed'!EU15, Inputs!$C$9, Inputs!$C$10)","v":0.15803699358302867},{"$f":"NORMINV('Rand Seed'!EV15, Inputs!$C$9, Inputs!$C$10)","v":6.151621945145877E-2},{"$f":"NORMINV('Rand Seed'!EW15, Inputs!$C$9, Inputs!$C$10)","v":-8.6855160624772568E-2},{"$f":"NORMINV('Rand Seed'!EX15, Inputs!$C$9, Inputs!$C$10)","v":0.14513737085258918},{"$f":"NORMINV('Rand Seed'!EY15, Inputs!$C$9, Inputs!$C$10)","v":-0.24933726635121389},{"$f":"NORMINV('Rand Seed'!EZ15, Inputs!$C$9, Inputs!$C$10)","v":2.8409024700444999E-2},{"$f":"NORMINV('Rand Seed'!FA15, Inputs!$C$9, Inputs!$C$10)","v":-6.2480098939693529E-2},{"$f":"NORMINV('Rand Seed'!FB15, Inputs!$C$9, Inputs!$C$10)","v":4.9481210251351763E-2},{"$f":"NORMINV('Rand Seed'!FC15, Inputs!$C$9, Inputs!$C$10)","v":0.18564004992991218},{"$f":"NORMINV('Rand Seed'!FD15, Inputs!$C$9, Inputs!$C$10)","v":1.8447351912528109E-2},{"$f":"NORMINV('Rand Seed'!FE15, Inputs!$C$9, Inputs!$C$10)","v":1.1877249332495336E-2},{"$f":"NORMINV('Rand Seed'!FF15, Inputs!$C$9, Inputs!$C$10)","v":-0.12215452373288029},{"$f":"NORMINV('Rand Seed'!FG15, Inputs!$C$9, Inputs!$C$10)","v":-3.6187817442549008E-2},{"$f":"NORMINV('Rand Seed'!FH15, Inputs!$C$9, Inputs!$C$10)","v":-1.6122657867991497E-2},{"$f":"NORMINV('Rand Seed'!FI15, Inputs!$C$9, Inputs!$C$10)","v":-5.5783779877609796E-2},{"$f":"NORMINV('Rand Seed'!FJ15, Inputs!$C$9, Inputs!$C$10)","v":0.40987819158214522},{"$f":"NORMINV('Rand Seed'!FK15, Inputs!$C$9, Inputs!$C$10)","v":-8.5278090550292424E-3},{"$f":"NORMINV('Rand Seed'!FL15, Inputs!$C$9, Inputs!$C$10)","v":-5.1865621912494789E-2},{"$f":"NORMINV('Rand Seed'!FM15, Inputs!$C$9, Inputs!$C$10)","v":0.17337021442851527},{"$f":"NORMINV('Rand Seed'!FN15, Inputs!$C$9, Inputs!$C$10)","v":2.5739672642695017E-2},{"$f":"NORMINV('Rand Seed'!FO15, Inputs!$C$9, Inputs!$C$10)","v":-0.20045259066007926},{"$f":"NORMINV('Rand Seed'!FP15, Inputs!$C$9, Inputs!$C$10)","v":-0.17507795461526116},{"$f":"NORMINV('Rand Seed'!FQ15, Inputs!$C$9, Inputs!$C$10)","v":0.1910492238250831},{"$f":"NORMINV('Rand Seed'!FR15, Inputs!$C$9, Inputs!$C$10)","v":0.15114216696599006},{"$f":"NORMINV('Rand Seed'!FS15, Inputs!$C$9, Inputs!$C$10)","v":-2.7227461226386959E-2},{"$f":"NORMINV('Rand Seed'!FT15, Inputs!$C$9, Inputs!$C$10)","v":0.26654850373810124},{"$f":"NORMINV('Rand Seed'!FU15, Inputs!$C$9, Inputs!$C$10)","v":0.33375944291914444},{"$f":"NORMINV('Rand Seed'!FV15, Inputs!$C$9, Inputs!$C$10)","v":0.22092250900200144},{"$f":"NORMINV('Rand Seed'!FW15, Inputs!$C$9, Inputs!$C$10)","v":-1.4453580049007944E-2},{"$f":"NORMINV('Rand Seed'!FX15, Inputs!$C$9, Inputs!$C$10)","v":-1.6353208098659519E-2},{"$f":"NORMINV('Rand Seed'!FY15, Inputs!$C$9, Inputs!$C$10)","v":-0.20089993618925728},{"$f":"NORMINV('Rand Seed'!FZ15, Inputs!$C$9, Inputs!$C$10)","v":-3.5341203333690965E-2},{"$f":"NORMINV('Rand Seed'!GA15, Inputs!$C$9, Inputs!$C$10)","v":4.0084451502867685E-2},{"$f":"NORMINV('Rand Seed'!GB15, Inputs!$C$9, Inputs!$C$10)","v":-2.2658244805993738E-2},{"$f":"NORMINV('Rand Seed'!GC15, Inputs!$C$9, Inputs!$C$10)","v":0.26962298013530017},{"$f":"NORMINV('Rand Seed'!GD15, Inputs!$C$9, Inputs!$C$10)","v":-4.0434861671408626E-2},{"$f":"NORMINV('Rand Seed'!GE15, Inputs!$C$9, Inputs!$C$10)","v":0.1118080938783774},{"$f":"NORMINV('Rand Seed'!GF15, Inputs!$C$9, Inputs!$C$10)","v":0.1372554366406471},{"$f":"NORMINV('Rand Seed'!GG15, Inputs!$C$9, Inputs!$C$10)","v":0.19344868272929649},{"$f":"NORMINV('Rand Seed'!GH15, Inputs!$C$9, Inputs!$C$10)","v":0.31241289385046356},{"$f":"NORMINV('Rand Seed'!GI15, Inputs!$C$9, Inputs!$C$10)","v":0.10962156293549735},{"$f":"NORMINV('Rand Seed'!GJ15, Inputs!$C$9, Inputs!$C$10)","v":0.22813439656027301},{"$f":"NORMINV('Rand Seed'!GK15, Inputs!$C$9, Inputs!$C$10)","v":9.2764620966159089E-2},{"$f":"NORMINV('Rand Seed'!GL15, Inputs!$C$9, Inputs!$C$10)","v":-4.8099359689684998E-2},{"$f":"NORMINV('Rand Seed'!GM15, Inputs!$C$9, Inputs!$C$10)","v":0.20152982247993279},{"$f":"NORMINV('Rand Seed'!GN15, Inputs!$C$9, Inputs!$C$10)","v":-6.8935683507852299E-2},{"$f":"NORMINV('Rand Seed'!GO15, Inputs!$C$9, Inputs!$C$10)","v":-0.11147334271704036},{"$f":"NORMINV('Rand Seed'!GP15, Inputs!$C$9, Inputs!$C$10)","v":0.17132746795986364},{"$f":"NORMINV('Rand Seed'!GQ15, Inputs!$C$9, Inputs!$C$10)","v":-0.16692002446786636},{"$f":"NORMINV('Rand Seed'!GR15, Inputs!$C$9, Inputs!$C$10)","v":0.1248462534898984},{"$f":"NORMINV('Rand Seed'!GS15, Inputs!$C$9, Inputs!$C$10)","v":0.17377803759910876},{"$f":"NORMINV('Rand Seed'!GT15, Inputs!$C$9, Inputs!$C$10)","v":8.0187282315421562E-3},{"$f":"NORMINV('Rand Seed'!GU15, Inputs!$C$9, Inputs!$C$10)","v":0.30432537198284376},{"$f":"NORMINV('Rand Seed'!GV15, Inputs!$C$9, Inputs!$C$10)","v":0.10005240504283987},{"$f":"NORMINV('Rand Seed'!GW15, Inputs!$C$9, Inputs!$C$10)","v":0.14437173402352482},{"$f":"NORMINV('Rand Seed'!GX15, Inputs!$C$9, Inputs!$C$10)","v":7.3736241771393748E-3},{"$f":"NORMINV('Rand Seed'!GY15, Inputs!$C$9, Inputs!$C$10)","v":0.1414631884913671},{"$f":"NORMINV('Rand Seed'!GZ15, Inputs!$C$9, Inputs!$C$10)","v":7.8941026084678276E-2},{"$f":"NORMINV('Rand Seed'!HA15, Inputs!$C$9, Inputs!$C$10)","v":0.11974693909316579},{"$f":"NORMINV('Rand Seed'!HB15, Inputs!$C$9, Inputs!$C$10)","v":0.11282093073388696},{"$f":"NORMINV('Rand Seed'!HC15, Inputs!$C$9, Inputs!$C$10)","v":9.0929957733592831E-2},{"$f":"NORMINV('Rand Seed'!HD15, Inputs!$C$9, Inputs!$C$10)","v":2.4421560661129115E-2},{"$f":"NORMINV('Rand Seed'!HE15, Inputs!$C$9, Inputs!$C$10)","v":0.31775274527012504},{"$f":"NORMINV('Rand Seed'!HF15, Inputs!$C$9, Inputs!$C$10)","v":6.0849457328215631E-2},{"$f":"NORMINV('Rand Seed'!HG15, Inputs!$C$9, Inputs!$C$10)","v":8.4556411540811297E-3},{"$f":"NORMINV('Rand Seed'!HH15, Inputs!$C$9, Inputs!$C$10)","v":-1.4758627751701142E-2},{"$f":"NORMINV('Rand Seed'!HI15, Inputs!$C$9, Inputs!$C$10)","v":8.5034098218868537E-2},{"$f":"NORMINV('Rand Seed'!HJ15, Inputs!$C$9, Inputs!$C$10)","v":0.16587883106162268},{"$f":"NORMINV('Rand Seed'!HK15, Inputs!$C$9, Inputs!$C$10)","v":0.26460275492922164},{"$f":"NORMINV('Rand Seed'!HL15, Inputs!$C$9, Inputs!$C$10)","v":0.14740787420970569},{"$f":"NORMINV('Rand Seed'!HM15, Inputs!$C$9, Inputs!$C$10)","v":0.10841274174108889},{"$f":"NORMINV('Rand Seed'!HN15, Inputs!$C$9, Inputs!$C$10)","v":5.636139675051146E-2},{"$f":"NORMINV('Rand Seed'!HO15, Inputs!$C$9, Inputs!$C$10)","v":0.17812634273005168},{"$f":"NORMINV('Rand Seed'!HP15, Inputs!$C$9, Inputs!$C$10)","v":-0.21333485583011103},{"$f":"NORMINV('Rand Seed'!HQ15, Inputs!$C$9, Inputs!$C$10)","v":0.24670220571475721},{"$f":"NORMINV('Rand Seed'!HR15, Inputs!$C$9, Inputs!$C$10)","v":-0.11321853040096837},{"$f":"NORMINV('Rand Seed'!HS15, Inputs!$C$9, Inputs!$C$10)","v":4.8330229049506818E-2},{"$f":"NORMINV('Rand Seed'!HT15, Inputs!$C$9, Inputs!$C$10)","v":-1.9132418729248798E-2},{"$f":"NORMINV('Rand Seed'!HU15, Inputs!$C$9, Inputs!$C$10)","v":-1.6934047997269414E-2},{"$f":"NORMINV('Rand Seed'!HV15, Inputs!$C$9, Inputs!$C$10)","v":-3.1642533893659064E-2},{"$f":"NORMINV('Rand Seed'!HW15, Inputs!$C$9, Inputs!$C$10)","v":-3.6293234529156379E-2},{"$f":"NORMINV('Rand Seed'!HX15, Inputs!$C$9, Inputs!$C$10)","v":0.16397612631374925},{"$f":"NORMINV('Rand Seed'!HY15, Inputs!$C$9, Inputs!$C$10)","v":-0.10410973842112022},{"$f":"NORMINV('Rand Seed'!HZ15, Inputs!$C$9, Inputs!$C$10)","v":0.27298808708082356},{"$f":"NORMINV('Rand Seed'!IA15, Inputs!$C$9, Inputs!$C$10)","v":-9.2637977912653754E-2},{"$f":"NORMINV('Rand Seed'!IB15, Inputs!$C$9, Inputs!$C$10)","v":0.1998278789727983},{"$f":"NORMINV('Rand Seed'!IC15, Inputs!$C$9, Inputs!$C$10)","v":8.2297105330902204E-2},{"$f":"NORMINV('Rand Seed'!ID15, Inputs!$C$9, Inputs!$C$10)","v":0.25291288478280649},{"$f":"NORMINV('Rand Seed'!IE15, Inputs!$C$9, Inputs!$C$10)","v":0.10272560465928343},{"$f":"NORMINV('Rand Seed'!IF15, Inputs!$C$9, Inputs!$C$10)","v":0.33915969748691954},{"$f":"NORMINV('Rand Seed'!IG15, Inputs!$C$9, Inputs!$C$10)","v":0.1615641076915115},{"$f":"NORMINV('Rand Seed'!IH15, Inputs!$C$9, Inputs!$C$10)","v":0.39123237030845204},{"$f":"NORMINV('Rand Seed'!II15, Inputs!$C$9, Inputs!$C$10)","v":0.11624522473241995},{"$f":"NORMINV('Rand Seed'!IJ15, Inputs!$C$9, Inputs!$C$10)","v":4.9935208012342469E-2},{"$f":"NORMINV('Rand Seed'!IK15, Inputs!$C$9, Inputs!$C$10)","v":-3.2571929500981631E-2},{"$f":"NORMINV('Rand Seed'!IL15, Inputs!$C$9, Inputs!$C$10)","v":0.26121115641639331},{"$f":"NORMINV('Rand Seed'!IM15, Inputs!$C$9, Inputs!$C$10)","v":0.15172469994518362},{"$f":"NORMINV('Rand Seed'!IN15, Inputs!$C$9, Inputs!$C$10)","v":6.5734246049749145E-2},{"$f":"NORMINV('Rand Seed'!IO15, Inputs!$C$9, Inputs!$C$10)","v":0.1292497020783428},{"$f":"NORMINV('Rand Seed'!IP15, Inputs!$C$9, Inputs!$C$10)","v":7.1775201584048015E-2},{"$f":"NORMINV('Rand Seed'!IQ15, Inputs!$C$9, Inputs!$C$10)","v":-0.15241607369427718},{"$f":"NORMINV('Rand Seed'!IR15, Inputs!$C$9, Inputs!$C$10)","v":-9.4161197714530839E-2},{"$f":"NORMINV('Rand Seed'!IS15, Inputs!$C$9, Inputs!$C$10)","v":0.37364181926580198},{"$f":"NORMINV('Rand Seed'!IT15, Inputs!$C$9, Inputs!$C$10)","v":0.21489991565022787},{"$f":"NORMINV('Rand Seed'!IU15, Inputs!$C$9, Inputs!$C$10)","v":8.3779182840959754E-2},{"$f":"NORMINV('Rand Seed'!IV15, Inputs!$C$9, Inputs!$C$10)","v":-0.16638445596359552},{"$f":"NORMINV('Rand Seed'!IW15, Inputs!$C$9, Inputs!$C$10)","v":-0.23100668401122815},{"$f":"NORMINV('Rand Seed'!IX15, Inputs!$C$9, Inputs!$C$10)","v":6.3689164301220652E-2},{"$f":"NORMINV('Rand Seed'!IY15, Inputs!$C$9, Inputs!$C$10)","v":7.6039842611208761E-2},{"$f":"NORMINV('Rand Seed'!IZ15, Inputs!$C$9, Inputs!$C$10)","v":8.4397071039484683E-2},{"$f":"NORMINV('Rand Seed'!JA15, Inputs!$C$9, Inputs!$C$10)","v":0.12812737978513364},{"$f":"NORMINV('Rand Seed'!JB15, Inputs!$C$9, Inputs!$C$10)","v":0.14478582722129812},{"$f":"NORMINV('Rand Seed'!JC15, Inputs!$C$9, Inputs!$C$10)","v":0.34325888501981888},{"$f":"NORMINV('Rand Seed'!JD15, Inputs!$C$9, Inputs!$C$10)","v":0.15985695497425045},{"$f":"NORMINV('Rand Seed'!JE15, Inputs!$C$9, Inputs!$C$10)","v":0.18262650779153389},{"$f":"NORMINV('Rand Seed'!JF15, Inputs!$C$9, Inputs!$C$10)","v":3.2075048820858001E-2},{"$f":"NORMINV('Rand Seed'!JG15, Inputs!$C$9, Inputs!$C$10)","v":0.17071376238785158},{"$f":"NORMINV('Rand Seed'!JH15, Inputs!$C$9, Inputs!$C$10)","v":-5.349250411212314E-2},{"$f":"NORMINV('Rand Seed'!JI15, Inputs!$C$9, Inputs!$C$10)","v":1.4502512818768416E-2},{"$f":"NORMINV('Rand Seed'!JJ15, Inputs!$C$9, Inputs!$C$10)","v":-5.1091412547810758E-2},{"$f":"NORMINV('Rand Seed'!JK15, Inputs!$C$9, Inputs!$C$10)","v":-7.3748996793965668E-2},{"$f":"NORMINV('Rand Seed'!JL15, Inputs!$C$9, Inputs!$C$10)","v":4.4502858531152364E-2},{"$f":"NORMINV('Rand Seed'!JM15, Inputs!$C$9, Inputs!$C$10)","v":-4.4468437090234805E-2},{"$f":"NORMINV('Rand Seed'!JN15, Inputs!$C$9, Inputs!$C$10)","v":-2.5280506463898719E-2},{"$f":"NORMINV('Rand Seed'!JO15, Inputs!$C$9, Inputs!$C$10)","v":-1.7466628331780976E-2},{"$f":"NORMINV('Rand Seed'!JP15, Inputs!$C$9, Inputs!$C$10)","v":5.3117172497764022E-2},{"$f":"NORMINV('Rand Seed'!JQ15, Inputs!$C$9, Inputs!$C$10)","v":0.10247233667727493},{"$f":"NORMINV('Rand Seed'!JR15, Inputs!$C$9, Inputs!$C$10)","v":-5.004372449518063E-2},{"$f":"NORMINV('Rand Seed'!JS15, Inputs!$C$9, Inputs!$C$10)","v":-0.17415351482091435},{"$f":"NORMINV('Rand Seed'!JT15, Inputs!$C$9, Inputs!$C$10)","v":9.7856197770363862E-2},{"$f":"NORMINV('Rand Seed'!JU15, Inputs!$C$9, Inputs!$C$10)","v":9.0493601203585419E-3},{"$f":"NORMINV('Rand Seed'!JV15, Inputs!$C$9, Inputs!$C$10)","v":-0.28469581888900175},{"$f":"NORMINV('Rand Seed'!JW15, Inputs!$C$9, Inputs!$C$10)","v":0.18046691971934192},{"$f":"NORMINV('Rand Seed'!JX15, Inputs!$C$9, Inputs!$C$10)","v":-0.12636338915591228},{"$f":"NORMINV('Rand Seed'!JY15, Inputs!$C$9, Inputs!$C$10)","v":-3.0146778762581775E-2},{"$f":"NORMINV('Rand Seed'!JZ15, Inputs!$C$9, Inputs!$C$10)","v":0.1992029710508077},{"$f":"NORMINV('Rand Seed'!KA15, Inputs!$C$9, Inputs!$C$10)","v":-3.6733713609570839E-2},{"$f":"NORMINV('Rand Seed'!KB15, Inputs!$C$9, Inputs!$C$10)","v":8.9656438565295593E-2},{"$f":"NORMINV('Rand Seed'!KC15, Inputs!$C$9, Inputs!$C$10)","v":0.39329632199127706},{"$f":"NORMINV('Rand Seed'!KD15, Inputs!$C$9, Inputs!$C$10)","v":-0.1780377272950196},{"$f":"NORMINV('Rand Seed'!KE15, Inputs!$C$9, Inputs!$C$10)","v":3.9355426839052736E-2},{"$f":"NORMINV('Rand Seed'!KF15, Inputs!$C$9, Inputs!$C$10)","v":0.1156243835500383},{"$f":"NORMINV('Rand Seed'!KG15, Inputs!$C$9, Inputs!$C$10)","v":-0.2334865688178826},{"$f":"NORMINV('Rand Seed'!KH15, Inputs!$C$9, Inputs!$C$10)","v":0.14281128734689044},{"$f":"NORMINV('Rand Seed'!KI15, Inputs!$C$9, Inputs!$C$10)","v":0.25088838691998011},{"$f":"NORMINV('Rand Seed'!KJ15, Inputs!$C$9, Inputs!$C$10)","v":-0.19337148772541002},{"$f":"NORMINV('Rand Seed'!KK15, Inputs!$C$9, Inputs!$C$10)","v":-1.6810977146424599E-2},{"$f":"NORMINV('Rand Seed'!KL15, Inputs!$C$9, Inputs!$C$10)","v":7.0197698379944481E-2},{"$f":"NORMINV('Rand Seed'!KM15, Inputs!$C$9, Inputs!$C$10)","v":0.20716371770185837},{"$f":"NORMINV('Rand Seed'!KN15, Inputs!$C$9, Inputs!$C$10)","v":0.11634680943472445},{"$f":"NORMINV('Rand Seed'!KO15, Inputs!$C$9, Inputs!$C$10)","v":-1.5243870509982133E-2},{"$f":"NORMINV('Rand Seed'!KP15, Inputs!$C$9, Inputs!$C$10)","v":-2.899326598584992E-2},{"$f":"NORMINV('Rand Seed'!KQ15, Inputs!$C$9, Inputs!$C$10)","v":7.0753634766499776E-2},{"$f":"NORMINV('Rand Seed'!KR15, Inputs!$C$9, Inputs!$C$10)","v":-1.5319987523201586E-2},{"$f":"NORMINV('Rand Seed'!KS15, Inputs!$C$9, Inputs!$C$10)","v":-8.6612154490576174E-2},{"$f":"NORMINV('Rand Seed'!KT15, Inputs!$C$9, Inputs!$C$10)","v":-0.11648409421422408},{"$f":"NORMINV('Rand Seed'!KU15, Inputs!$C$9, Inputs!$C$10)","v":7.5920014526730459E-3},{"$f":"NORMINV('Rand Seed'!KV15, Inputs!$C$9, Inputs!$C$10)","v":7.2124774365175975E-2},{"$f":"NORMINV('Rand Seed'!KW15, Inputs!$C$9, Inputs!$C$10)","v":0.27781088659386638},{"$f":"NORMINV('Rand Seed'!KX15, Inputs!$C$9, Inputs!$C$10)","v":0.16989036111335312},{"$f":"NORMINV('Rand Seed'!KY15, Inputs!$C$9, Inputs!$C$10)","v":5.6903805687160428E-2},{"$f":"NORMINV('Rand Seed'!KZ15, Inputs!$C$9, Inputs!$C$10)","v":-0.1595974541621924},{"$f":"NORMINV('Rand Seed'!LA15, Inputs!$C$9, Inputs!$C$10)","v":-0.24475379600994457},{"$f":"NORMINV('Rand Seed'!LB15, Inputs!$C$9, Inputs!$C$10)","v":-0.18091088252314524},{"$f":"NORMINV('Rand Seed'!LC15, Inputs!$C$9, Inputs!$C$10)","v":-3.6546317424715841E-2},{"$f":"NORMINV('Rand Seed'!LD15, Inputs!$C$9, Inputs!$C$10)","v":0.1187906889031609},{"$f":"NORMINV('Rand Seed'!LE15, Inputs!$C$9, Inputs!$C$10)","v":7.8353251124394577E-2},{"$f":"NORMINV('Rand Seed'!LF15, Inputs!$C$9, Inputs!$C$10)","v":0.24062149367416352},{"$f":"NORMINV('Rand Seed'!LG15, Inputs!$C$9, Inputs!$C$10)","v":-1.4278532831462215E-2},{"$f":"NORMINV('Rand Seed'!LH15, Inputs!$C$9, Inputs!$C$10)","v":4.3817972921102177E-2},{"$f":"NORMINV('Rand Seed'!LI15, Inputs!$C$9, Inputs!$C$10)","v":9.3611547926875718E-3},{"$f":"NORMINV('Rand Seed'!LJ15, Inputs!$C$9, Inputs!$C$10)","v":0.17634651221580316},{"$f":"NORMINV('Rand Seed'!LK15, Inputs!$C$9, Inputs!$C$10)","v":0.11853223408780812},{"$f":"NORMINV('Rand Seed'!LL15, Inputs!$C$9, Inputs!$C$10)","v":-0.31727055509750396},{"$f":"NORMINV('Rand Seed'!LM15, Inputs!$C$9, Inputs!$C$10)","v":0.22316926474668497},{"$f":"NORMINV('Rand Seed'!LN15, Inputs!$C$9, Inputs!$C$10)","v":2.2890661465666217E-2},{"$f":"NORMINV('Rand Seed'!LO15, Inputs!$C$9, Inputs!$C$10)","v":1.7856326321852231E-3},{"$f":"NORMINV('Rand Seed'!LP15, Inputs!$C$9, Inputs!$C$10)","v":-0.14518223846761713},{"$f":"NORMINV('Rand Seed'!LQ15, Inputs!$C$9, Inputs!$C$10)","v":0.22065275034019799},{"$f":"NORMINV('Rand Seed'!LR15, Inputs!$C$9, Inputs!$C$10)","v":5.9568535724174296E-2},{"$f":"NORMINV('Rand Seed'!LS15, Inputs!$C$9, Inputs!$C$10)","v":0.11666320517754412},{"$f":"NORMINV('Rand Seed'!LT15, Inputs!$C$9, Inputs!$C$10)","v":-5.5515835062273394E-2},{"$f":"NORMINV('Rand Seed'!LU15, Inputs!$C$9, Inputs!$C$10)","v":-3.3005640323315433E-2},{"$f":"NORMINV('Rand Seed'!LV15, Inputs!$C$9, Inputs!$C$10)","v":-4.1378770467825829E-2},{"$f":"NORMINV('Rand Seed'!LW15, Inputs!$C$9, Inputs!$C$10)","v":3.6794502822625912E-2},{"$f":"NORMINV('Rand Seed'!LX15, Inputs!$C$9, Inputs!$C$10)","v":0.20499640912692224},{"$f":"NORMINV('Rand Seed'!LY15, Inputs!$C$9, Inputs!$C$10)","v":0.20636761577197621},{"$f":"NORMINV('Rand Seed'!LZ15, Inputs!$C$9, Inputs!$C$10)","v":-0.11155128046610759},{"$f":"NORMINV('Rand Seed'!MA15, Inputs!$C$9, Inputs!$C$10)","v":0.13451883098876835},{"$f":"NORMINV('Rand Seed'!MB15, Inputs!$C$9, Inputs!$C$10)","v":0.10224802855818738},{"$f":"NORMINV('Rand Seed'!MC15, Inputs!$C$9, Inputs!$C$10)","v":2.3907711097650677E-2},{"$f":"NORMINV('Rand Seed'!MD15, Inputs!$C$9, Inputs!$C$10)","v":5.0503305569677442E-2},{"$f":"NORMINV('Rand Seed'!ME15, Inputs!$C$9, Inputs!$C$10)","v":-1.2051873637852838E-2},{"$f":"NORMINV('Rand Seed'!MF15, Inputs!$C$9, Inputs!$C$10)","v":0.62401741475521688},{"$f":"NORMINV('Rand Seed'!MG15, Inputs!$C$9, Inputs!$C$10)","v":8.8206528662662431E-2},{"$f":"NORMINV('Rand Seed'!MH15, Inputs!$C$9, Inputs!$C$10)","v":-0.10014411543571573},{"$f":"NORMINV('Rand Seed'!MI15, Inputs!$C$9, Inputs!$C$10)","v":7.6260353815844326E-2},{"$f":"NORMINV('Rand Seed'!MJ15, Inputs!$C$9, Inputs!$C$10)","v":3.121140222872569E-3},{"$f":"NORMINV('Rand Seed'!MK15, Inputs!$C$9, Inputs!$C$10)","v":0.10177962340071176},{"$f":"NORMINV('Rand Seed'!ML15, Inputs!$C$9, Inputs!$C$10)","v":3.2405892552890281E-2},{"$f":"NORMINV('Rand Seed'!MM15, Inputs!$C$9, Inputs!$C$10)","v":-0.1839315340347879},{"$f":"NORMINV('Rand Seed'!MN15, Inputs!$C$9, Inputs!$C$10)","v":-3.7107411966892503E-2},{"$f":"NORMINV('Rand Seed'!MO15, Inputs!$C$9, Inputs!$C$10)","v":9.2149187345124256E-2},{"$f":"NORMINV('Rand Seed'!MP15, Inputs!$C$9, Inputs!$C$10)","v":5.9507929102662782E-2},{"$f":"NORMINV('Rand Seed'!MQ15, Inputs!$C$9, Inputs!$C$10)","v":-4.044975836169204E-2},{"$f":"NORMINV('Rand Seed'!MR15, Inputs!$C$9, Inputs!$C$10)","v":0.35125964917308494},{"$f":"NORMINV('Rand Seed'!MS15, Inputs!$C$9, Inputs!$C$10)","v":0.11211312549225458},{"$f":"NORMINV('Rand Seed'!MT15, Inputs!$C$9, Inputs!$C$10)","v":0.2121882897429298},{"$f":"NORMINV('Rand Seed'!MU15, Inputs!$C$9, Inputs!$C$10)","v":0.30925760909412503},{"$f":"NORMINV('Rand Seed'!MV15, Inputs!$C$9, Inputs!$C$10)","v":0.16856061596212091},{"$f":"NORMINV('Rand Seed'!MW15, Inputs!$C$9, Inputs!$C$10)","v":-0.18912062066841878},{"$f":"NORMINV('Rand Seed'!MX15, Inputs!$C$9, Inputs!$C$10)","v":0.18511693090608955},{"$f":"NORMINV('Rand Seed'!MY15, Inputs!$C$9, Inputs!$C$10)","v":-0.16928794534078495},{"$f":"NORMINV('Rand Seed'!MZ15, Inputs!$C$9, Inputs!$C$10)","v":2.120511792660211E-2},{"$f":"NORMINV('Rand Seed'!NA15, Inputs!$C$9, Inputs!$C$10)","v":0.16131330326136539},{"$f":"NORMINV('Rand Seed'!NB15, Inputs!$C$9, Inputs!$C$10)","v":0.38801499267223155},{"$f":"NORMINV('Rand Seed'!NC15, Inputs!$C$9, Inputs!$C$10)","v":4.7624507573093035E-2},{"$f":"NORMINV('Rand Seed'!ND15, Inputs!$C$9, Inputs!$C$10)","v":3.90665593758752E-2},{"$f":"NORMINV('Rand Seed'!NE15, Inputs!$C$9, Inputs!$C$10)","v":0.14135229637289254},{"$f":"NORMINV('Rand Seed'!NF15, Inputs!$C$9, Inputs!$C$10)","v":-1.6494153073099344E-2},{"$f":"NORMINV('Rand Seed'!NG15, Inputs!$C$9, Inputs!$C$10)","v":-0.21705959081445014},{"$f":"NORMINV('Rand Seed'!NH15, Inputs!$C$9, Inputs!$C$10)","v":-5.4275284000178559E-2},{"$f":"NORMINV('Rand Seed'!NI15, Inputs!$C$9, Inputs!$C$10)","v":-0.11286016197518754},{"$f":"NORMINV('Rand Seed'!NJ15, Inputs!$C$9, Inputs!$C$10)","v":0.30147669759449985},{"$f":"NORMINV('Rand Seed'!NK15, Inputs!$C$9, Inputs!$C$10)","v":-0.1517904531198126},{"$f":"NORMINV('Rand Seed'!NL15, Inputs!$C$9, Inputs!$C$10)","v":9.8498121889109072E-2},{"$f":"NORMINV('Rand Seed'!NM15, Inputs!$C$9, Inputs!$C$10)","v":0.13485668099430861},{"$f":"NORMINV('Rand Seed'!NN15, Inputs!$C$9, Inputs!$C$10)","v":0.17042662192959912},{"$f":"NORMINV('Rand Seed'!NO15, Inputs!$C$9, Inputs!$C$10)","v":-0.2078206825761767},{"$f":"NORMINV('Rand Seed'!NP15, Inputs!$C$9, Inputs!$C$10)","v":0.18970636546411102},{"$f":"NORMINV('Rand Seed'!NQ15, Inputs!$C$9, Inputs!$C$10)","v":0.17927594173268135},{"$f":"NORMINV('Rand Seed'!NR15, Inputs!$C$9, Inputs!$C$10)","v":-1.0742636417125986E-3},{"$f":"NORMINV('Rand Seed'!NS15, Inputs!$C$9, Inputs!$C$10)","v":0.11611826153404423},{"$f":"NORMINV('Rand Seed'!NT15, Inputs!$C$9, Inputs!$C$10)","v":-8.1529899266926623E-2},{"$f":"NORMINV('Rand Seed'!NU15, Inputs!$C$9, Inputs!$C$10)","v":-0.25137127573769724},{"$f":"NORMINV('Rand Seed'!NV15, Inputs!$C$9, Inputs!$C$10)","v":4.7538423048065874E-2},{"$f":"NORMINV('Rand Seed'!NW15, Inputs!$C$9, Inputs!$C$10)","v":9.0700279329981898E-2},{"$f":"NORMINV('Rand Seed'!NX15, Inputs!$C$9, Inputs!$C$10)","v":-4.0116589767780764E-3},{"$f":"NORMINV('Rand Seed'!NY15, Inputs!$C$9, Inputs!$C$10)","v":0.306353532306057},{"$f":"NORMINV('Rand Seed'!NZ15, Inputs!$C$9, Inputs!$C$10)","v":-0.11261835393806795},{"$f":"NORMINV('Rand Seed'!OA15, Inputs!$C$9, Inputs!$C$10)","v":0.17337509002496748},{"$f":"NORMINV('Rand Seed'!OB15, Inputs!$C$9, Inputs!$C$10)","v":0.14226521007416643},{"$f":"NORMINV('Rand Seed'!OC15, Inputs!$C$9, Inputs!$C$10)","v":-0.22795832964835044},{"$f":"NORMINV('Rand Seed'!OD15, Inputs!$C$9, Inputs!$C$10)","v":0.11333411614140401},{"$f":"NORMINV('Rand Seed'!OE15, Inputs!$C$9, Inputs!$C$10)","v":-0.16697193596684728},{"$f":"NORMINV('Rand Seed'!OF15, Inputs!$C$9, Inputs!$C$10)","v":0.15117980359860722},{"$f":"NORMINV('Rand Seed'!OG15, Inputs!$C$9, Inputs!$C$10)","v":0.22665528596954665},{"$f":"NORMINV('Rand Seed'!OH15, Inputs!$C$9, Inputs!$C$10)","v":-0.20615916870967621},{"$f":"NORMINV('Rand Seed'!OI15, Inputs!$C$9, Inputs!$C$10)","v":0.12525827568973702},{"$f":"NORMINV('Rand Seed'!OJ15, Inputs!$C$9, Inputs!$C$10)","v":0.13474888861152876},{"$f":"NORMINV('Rand Seed'!OK15, Inputs!$C$9, Inputs!$C$10)","v":1.6284423295518241E-3},{"$f":"NORMINV('Rand Seed'!OL15, Inputs!$C$9, Inputs!$C$10)","v":8.1962497341884002E-2},{"$f":"NORMINV('Rand Seed'!OM15, Inputs!$C$9, Inputs!$C$10)","v":-0.19950888100113945},{"$f":"NORMINV('Rand Seed'!ON15, Inputs!$C$9, Inputs!$C$10)","v":4.5736073920458531E-2},{"$f":"NORMINV('Rand Seed'!OO15, Inputs!$C$9, Inputs!$C$10)","v":-0.18463669287261947},{"$f":"NORMINV('Rand Seed'!OP15, Inputs!$C$9, Inputs!$C$10)","v":-0.23395863622619789},{"$f":"NORMINV('Rand Seed'!OQ15, Inputs!$C$9, Inputs!$C$10)","v":0.2270572918928363},{"$f":"NORMINV('Rand Seed'!OR15, Inputs!$C$9, Inputs!$C$10)","v":9.5446989555710654E-2},{"$f":"NORMINV('Rand Seed'!OS15, Inputs!$C$9, Inputs!$C$10)","v":1.6017638808038033E-2},{"$f":"NORMINV('Rand Seed'!OT15, Inputs!$C$9, Inputs!$C$10)","v":0.40057288336592628},{"$f":"NORMINV('Rand Seed'!OU15, Inputs!$C$9, Inputs!$C$10)","v":3.1596388237548852E-2},{"$f":"NORMINV('Rand Seed'!OV15, Inputs!$C$9, Inputs!$C$10)","v":0.14243055392663018},{"$f":"NORMINV('Rand Seed'!OW15, Inputs!$C$9, Inputs!$C$10)","v":-6.4115607187511345E-2},{"$f":"NORMINV('Rand Seed'!OX15, Inputs!$C$9, Inputs!$C$10)","v":0.2332988190108054},{"$f":"NORMINV('Rand Seed'!OY15, Inputs!$C$9, Inputs!$C$10)","v":0.24400318425785772},{"$f":"NORMINV('Rand Seed'!OZ15, Inputs!$C$9, Inputs!$C$10)","v":8.7235458610451677E-2},{"$f":"NORMINV('Rand Seed'!PA15, Inputs!$C$9, Inputs!$C$10)","v":0.11448648256234169},{"$f":"NORMINV('Rand Seed'!PB15, Inputs!$C$9, Inputs!$C$10)","v":0.36369363367484842},{"$f":"NORMINV('Rand Seed'!PC15, Inputs!$C$9, Inputs!$C$10)","v":-0.11016372509342919},{"$f":"NORMINV('Rand Seed'!PD15, Inputs!$C$9, Inputs!$C$10)","v":0.48364719013246171},{"$f":"NORMINV('Rand Seed'!PE15, Inputs!$C$9, Inputs!$C$10)","v":0.27732880985384439},{"$f":"NORMINV('Rand Seed'!PF15, Inputs!$C$9, Inputs!$C$10)","v":0.26948088365115347},{"$f":"NORMINV('Rand Seed'!PG15, Inputs!$C$9, Inputs!$C$10)","v":7.754874013496775E-2},{"$f":"NORMINV('Rand Seed'!PH15, Inputs!$C$9, Inputs!$C$10)","v":-2.568106580776873E-2},{"$f":"NORMINV('Rand Seed'!PI15, Inputs!$C$9, Inputs!$C$10)","v":-0.20959397823144887},{"$f":"NORMINV('Rand Seed'!PJ15, Inputs!$C$9, Inputs!$C$10)","v":0.24314699828908076},{"$f":"NORMINV('Rand Seed'!PK15, Inputs!$C$9, Inputs!$C$10)","v":0.10852272029545618},{"$f":"NORMINV('Rand Seed'!PL15, Inputs!$C$9, Inputs!$C$10)","v":0.14326940875563665},{"$f":"NORMINV('Rand Seed'!PM15, Inputs!$C$9, Inputs!$C$10)","v":1.6374447399476577E-2},{"$f":"NORMINV('Rand Seed'!PN15, Inputs!$C$9, Inputs!$C$10)","v":0.1383545799630061},{"$f":"NORMINV('Rand Seed'!PO15, Inputs!$C$9, Inputs!$C$10)","v":0.11782165145387852},{"$f":"NORMINV('Rand Seed'!PP15, Inputs!$C$9, Inputs!$C$10)","v":-0.23101729276132493},{"$f":"NORMINV('Rand Seed'!PQ15, Inputs!$C$9, Inputs!$C$10)","v":0.20538295194922895},{"$f":"NORMINV('Rand Seed'!PR15, Inputs!$C$9, Inputs!$C$10)","v":-0.38259648683900999},{"$f":"NORMINV('Rand Seed'!PS15, Inputs!$C$9, Inputs!$C$10)","v":2.3007775191628832E-4},{"$f":"NORMINV('Rand Seed'!PT15, Inputs!$C$9, Inputs!$C$10)","v":-0.10130101458849501},{"$f":"NORMINV('Rand Seed'!PU15, Inputs!$C$9, Inputs!$C$10)","v":9.3056409007289134E-2},{"$f":"NORMINV('Rand Seed'!PV15, Inputs!$C$9, Inputs!$C$10)","v":0.14570070308961275},{"$f":"NORMINV('Rand Seed'!PW15, Inputs!$C$9, Inputs!$C$10)","v":0.21261129680479707},{"$f":"NORMINV('Rand Seed'!PX15, Inputs!$C$9, Inputs!$C$10)","v":-8.1757487139497834E-2},{"$f":"NORMINV('Rand Seed'!PY15, Inputs!$C$9, Inputs!$C$10)","v":8.2241809704205276E-2},{"$f":"NORMINV('Rand Seed'!PZ15, Inputs!$C$9, Inputs!$C$10)","v":-0.26577937342076408},{"$f":"NORMINV('Rand Seed'!QA15, Inputs!$C$9, Inputs!$C$10)","v":0.1494505096394981},{"$f":"NORMINV('Rand Seed'!QB15, Inputs!$C$9, Inputs!$C$10)","v":0.11942123518907133},{"$f":"NORMINV('Rand Seed'!QC15, Inputs!$C$9, Inputs!$C$10)","v":-1.6157836809209764E-2},{"$f":"NORMINV('Rand Seed'!QD15, Inputs!$C$9, Inputs!$C$10)","v":4.828890462745665E-2},{"$f":"NORMINV('Rand Seed'!QE15, Inputs!$C$9, Inputs!$C$10)","v":3.5819040665841996E-2},{"$f":"NORMINV('Rand Seed'!QF15, Inputs!$C$9, Inputs!$C$10)","v":-6.6200862940994545E-2},{"$f":"NORMINV('Rand Seed'!QG15, Inputs!$C$9, Inputs!$C$10)","v":0.20968200427873346},{"$f":"NORMINV('Rand Seed'!QH15, Inputs!$C$9, Inputs!$C$10)","v":-0.14280135796579646},{"$f":"NORMINV('Rand Seed'!QI15, Inputs!$C$9, Inputs!$C$10)","v":-6.8250723628666882E-2},{"$f":"NORMINV('Rand Seed'!QJ15, Inputs!$C$9, Inputs!$C$10)","v":-0.39638147609332625},{"$f":"NORMINV('Rand Seed'!QK15, Inputs!$C$9, Inputs!$C$10)","v":0.14518132923552529},{"$f":"NORMINV('Rand Seed'!QL15, Inputs!$C$9, Inputs!$C$10)","v":0.45173341737585232},{"$f":"NORMINV('Rand Seed'!QM15, Inputs!$C$9, Inputs!$C$10)","v":-0.2126800436653391},{"$f":"NORMINV('Rand Seed'!QN15, Inputs!$C$9, Inputs!$C$10)","v":-0.19814295851247193},{"$f":"NORMINV('Rand Seed'!QO15, Inputs!$C$9, Inputs!$C$10)","v":-7.5012842764132018E-2},{"$f":"NORMINV('Rand Seed'!QP15, Inputs!$C$9, Inputs!$C$10)","v":5.3488830990399826E-2},{"$f":"NORMINV('Rand Seed'!QQ15, Inputs!$C$9, Inputs!$C$10)","v":-1.465016189946064E-2},{"$f":"NORMINV('Rand Seed'!QR15, Inputs!$C$9, Inputs!$C$10)","v":-5.7757278426675676E-2},{"$f":"NORMINV('Rand Seed'!QS15, Inputs!$C$9, Inputs!$C$10)","v":-6.1169301137610155E-2},{"$f":"NORMINV('Rand Seed'!QT15, Inputs!$C$9, Inputs!$C$10)","v":6.5435802232939863E-2},{"$f":"NORMINV('Rand Seed'!QU15, Inputs!$C$9, Inputs!$C$10)","v":-0.32619759705709606},{"$f":"NORMINV('Rand Seed'!QV15, Inputs!$C$9, Inputs!$C$10)","v":0.18900350837075408},{"$f":"NORMINV('Rand Seed'!QW15, Inputs!$C$9, Inputs!$C$10)","v":7.6882660340121631E-2},{"$f":"NORMINV('Rand Seed'!QX15, Inputs!$C$9, Inputs!$C$10)","v":-5.5395778869128998E-2},{"$f":"NORMINV('Rand Seed'!QY15, Inputs!$C$9, Inputs!$C$10)","v":-0.2062309889141567},{"$f":"NORMINV('Rand Seed'!QZ15, Inputs!$C$9, Inputs!$C$10)","v":0.23176451262139841},{"$f":"NORMINV('Rand Seed'!RA15, Inputs!$C$9, Inputs!$C$10)","v":-7.7154477067245361E-2},{"$f":"NORMINV('Rand Seed'!RB15, Inputs!$C$9, Inputs!$C$10)","v":-0.15079105726497521},{"$f":"NORMINV('Rand Seed'!RC15, Inputs!$C$9, Inputs!$C$10)","v":-0.18818013056985922},{"$f":"NORMINV('Rand Seed'!RD15, Inputs!$C$9, Inputs!$C$10)","v":3.8274092535086596E-2},{"$f":"NORMINV('Rand Seed'!RE15, Inputs!$C$9, Inputs!$C$10)","v":0.13077194869430248},{"$f":"NORMINV('Rand Seed'!RF15, Inputs!$C$9, Inputs!$C$10)","v":-4.8531006732636037E-2},{"$f":"NORMINV('Rand Seed'!RG15, Inputs!$C$9, Inputs!$C$10)","v":2.3211366663127009E-4},{"$f":"NORMINV('Rand Seed'!RH15, Inputs!$C$9, Inputs!$C$10)","v":-9.7765446054562735E-2},{"$f":"NORMINV('Rand Seed'!RI15, Inputs!$C$9, Inputs!$C$10)","v":1.697002108309089E-2},{"$f":"NORMINV('Rand Seed'!RJ15, Inputs!$C$9, Inputs!$C$10)","v":-9.0358013369585544E-3},{"$f":"NORMINV('Rand Seed'!RK15, Inputs!$C$9, Inputs!$C$10)","v":-1.2039603511388546E-2},{"$f":"NORMINV('Rand Seed'!RL15, Inputs!$C$9, Inputs!$C$10)","v":9.1171179872360175E-2},{"$f":"NORMINV('Rand Seed'!RM15, Inputs!$C$9, Inputs!$C$10)","v":0.19783340582464198},{"$f":"NORMINV('Rand Seed'!RN15, Inputs!$C$9, Inputs!$C$10)","v":2.4309871517685051E-2},{"$f":"NORMINV('Rand Seed'!RO15, Inputs!$C$9, Inputs!$C$10)","v":-3.2630304970433399E-2},{"$f":"NORMINV('Rand Seed'!RP15, Inputs!$C$9, Inputs!$C$10)","v":-3.8906102478524537E-2},{"$f":"NORMINV('Rand Seed'!RQ15, Inputs!$C$9, Inputs!$C$10)","v":0.33392121542025399},{"$f":"NORMINV('Rand Seed'!RR15, Inputs!$C$9, Inputs!$C$10)","v":5.6534103977160764E-2},{"$f":"NORMINV('Rand Seed'!RS15, Inputs!$C$9, Inputs!$C$10)","v":7.822395517715347E-2},{"$f":"NORMINV('Rand Seed'!RT15, Inputs!$C$9, Inputs!$C$10)","v":3.8316133983782155E-2},{"$f":"NORMINV('Rand Seed'!RU15, Inputs!$C$9, Inputs!$C$10)","v":-1.2647675452036877E-2},{"$f":"NORMINV('Rand Seed'!RV15, Inputs!$C$9, Inputs!$C$10)","v":0.22348482777472028},{"$f":"NORMINV('Rand Seed'!RW15, Inputs!$C$9, Inputs!$C$10)","v":-2.3020308447070717E-2},{"$f":"NORMINV('Rand Seed'!RX15, Inputs!$C$9, Inputs!$C$10)","v":4.876100172491598E-2},{"$f":"NORMINV('Rand Seed'!RY15, Inputs!$C$9, Inputs!$C$10)","v":9.7162103962425528E-2},{"$f":"NORMINV('Rand Seed'!RZ15, Inputs!$C$9, Inputs!$C$10)","v":4.5937569616323407E-2},{"$f":"NORMINV('Rand Seed'!SA15, Inputs!$C$9, Inputs!$C$10)","v":9.819819405345076E-2},{"$f":"NORMINV('Rand Seed'!SB15, Inputs!$C$9, Inputs!$C$10)","v":0.30797716909984096},{"$f":"NORMINV('Rand Seed'!SC15, Inputs!$C$9, Inputs!$C$10)","v":0.25854396888174958},{"$f":"NORMINV('Rand Seed'!SD15, Inputs!$C$9, Inputs!$C$10)","v":5.9521809053229235E-2},{"$f":"NORMINV('Rand Seed'!SE15, Inputs!$C$9, Inputs!$C$10)","v":-0.11847573514607669},{"$f":"NORMINV('Rand Seed'!SF15, Inputs!$C$9, Inputs!$C$10)","v":-2.6726606909640974E-2},{"$f":"NORMINV('Rand Seed'!SG15, Inputs!$C$9, Inputs!$C$10)","v":3.5543826768643476E-2}]
[18,{"$f":"NORMINV('Rand Seed'!B20, Inputs!$C$9, Inputs!$C$10)","v":7.5320482349429507E-2},{"$f":"NORMINV('Rand Seed'!C20, Inputs!$C$9, Inputs!$C$10)","v":0.15143304219682435},{"$f":"NORMINV('Rand Seed'!D20, Inputs!$C$9, Inputs!$C$10)","v":-1.2543311272743538E-2},{"$f":"NORMINV('Rand Seed'!E20, Inputs!$C$9, Inputs!$C$10)","v":0.14693612784348592},{"$f":"NORMINV('Rand Seed'!F20, Inputs!$C$9, Inputs!$C$10)","v":0.17061726950421197},{"$f":"NORMINV('Rand Seed'!G20, Inputs!$C$9, Inputs!$C$10)","v":0.24495247787618313},{"$f":"NORMINV('Rand Seed'!H20, Inputs!$C$9, Inputs!$C$10)","v":5.124821473926916E-2},{"$f":"NORMINV('Rand Seed'!I20, Inputs!$C$9, Inputs!$C$10)","v":0.145581553047339},{"$f":"NORMINV('Rand Seed'!J20, Inputs!$C$9, Inputs!$C$10)","v":2.0084616846756827E-2},{"$f":"NORMINV('Rand Seed'!K20, Inputs!$C$9, Inputs!$C$10)","v":-9.3671731809563355E-2},{"$f":"NORMINV('Rand Seed'!L20, Inputs!$C$9, Inputs!$C$10)","v":0.13343564632354227},{"$f":"NORMINV('Rand Seed'!M20, Inputs!$C$9, Inputs!$C$10)","v":0.30969566457830389},{"$f":"NORMINV('Rand Seed'!N20, Inputs!$C$9, Inputs!$C$10)","v":0.18346376472384207},{"$f":"NORMINV('Rand Seed'!O20, Inputs!$C$9, Inputs!$C$10)","v":0.20512941284305203},{"$f":"NORMINV('Rand Seed'!P20, Inputs!$C$9, Inputs!$C$10)","v":3.7922890824522236E-2},{"$f":"NORMINV('Rand Seed'!Q20, Inputs!$C$9, Inputs!$C$10)","v":-9.2704972018668411E-2},{"$f":"NORMINV('Rand Seed'!R20, Inputs!$C$9, Inputs!$C$10)","v":3.5447193801648319E-2},{"$f":"NORMINV('Rand Seed'!S20, Inputs!$C$9, Inputs!$C$10)","v":0.10128963097902668},{"$f":"NORMINV('Rand Seed'!T20, Inputs!$C$9, Inputs!$C$10)","v":-6.4711815899730935E-2},{"$f":"NORMINV('Rand Seed'!U20, Inputs!$C$9, Inputs!$C$10)","v":7.1550692846341996E-2},{"$f":"NORMINV('Rand Seed'!V20, Inputs!$C$9, Inputs!$C$10)","v":9.5886617998290902E-3},{"$f":"NORMINV('Rand Seed'!W20, Inputs!$C$9, Inputs!$C$10)","v":7.0054354593561408E-4},{"$f":"NORMINV('Rand Seed'!X20, Inputs!$C$9, Inputs!$C$10)","v":6.8575231532742226E-2},{"$f":"NORMINV('Rand Seed'!Y20, Inputs!$C$9, Inputs!$C$10)","v":-2.6323584498243568E-2},{"$f":"NORMINV('Rand Seed'!Z20, Inputs!$C$9, Inputs!$C$10)","v":1.1812163976773177E-2},{"$f":"NORMINV('Rand Seed'!AA20, Inputs!$C$9, Inputs!$C$10)","v":0.23701186570347571},{"$f":"NORMINV('Rand Seed'!AB20, Inputs!$C$9, Inputs!$C$10)","v":0.1238040757285598},{"$f":"NORMINV('Rand Seed'!AC20, Inputs!$C$9, Inputs!$C$10)","v":0.10679168916619852},{"$f":"NORMINV('Rand Seed'!AD20, Inputs!$C$9, Inputs!$C$10)","v":1.5763777624380908E-2},{"$f":"NORMINV('Rand Seed'!AE20, Inputs!$C$9, Inputs!$C$10)","v":-0.14675323088321651},{"$f":"NORMINV('Rand Seed'!AF20, Inputs!$C$9, Inputs!$C$10)","v":-0.32831887013923788},{"$f":"NORMINV('Rand Seed'!AG20, Inputs!$C$9, Inputs!$C$10)","v":0.12248018246117001},{"$f":"NORMINV('Rand Seed'!AH20, Inputs!$C$9, Inputs!$C$10)","v":0.36573837113885443},{"$f":"NORMINV('Rand Seed'!AI20, Inputs!$C$9, Inputs!$C$10)","v":0.25638594481774901},{"$f":"NORMINV('Rand Seed'!AJ20, Inputs!$C$9, Inputs!$C$10)","v":-0.1378467734002698},{"$f":"NORMINV('Rand Seed'!AK20, Inputs!$C$9, Inputs!$C$10)","v":-6.2327133671837662E-2},{"$f":"NORMINV('Rand Seed'!AL20, Inputs!$C$9, Inputs!$C$10)","v":-0.2045271146352084},{"$f":"NORMINV('Rand Seed'!AM20, Inputs!$C$9, Inputs!$C$10)","v":0.20486961488216432},{"$f":"NORMINV('Rand Seed'!AN20, Inputs!$C$9, Inputs!$C$10)","v":-5.1541115205028742E-2},{"$f":"NORMINV('Rand Seed'!AO20, Inputs!$C$9, Inputs!$C$10)","v":-3.2384115816255346E-2},{"$f":"NORMINV('Rand Seed'!AP20, Inputs!$C$9, Inputs!$C$10)","v":-4.7386011317846505E-2},{"$f":"NORMINV('Rand Seed'!AQ20, Inputs!$C$9, Inputs!$C$10)","v":4.5768919954528794E-3},{"$f":"NORMINV('Rand Seed'!AR20, Inputs!$C$9, Inputs!$C$10)","v":0.27621799510433725},{"$f":"NORMINV('Rand Seed'!AS20, Inputs!$C$9, Inputs!$C$10)","v":-4.0136888705622639E-2},{"$f":"NORMINV('Rand Seed'!AT20, Inputs!$C$9, Inputs!$C$10)","v":-9.991397685957136E-2},{"$f":"NORMINV('Rand Seed'!AU20, Inputs!$C$9, Inputs!$C$10)","v":-3.9693098279141734E-2},{"$f":"NORMINV('Rand Seed'!AV20, Inputs!$C$9, Inputs!$C$10)","v":-5.8851499210733002E-2},{"$f":"NORMINV('Rand Seed'!AW20, Inputs!$C$9, Inputs!$C$10)","v":0.25082668744354675},{"$f":"NORMINV('Rand Seed'!AX20, Inputs!$C$9, Inputs!$C$10)","v":-0.10133131564962199},{"$f":"NORMINV('Rand Seed'!AY20, Inputs!$C$9, Inputs!$C$10)","v":-0.16172662607485233},{"$f":"NORMINV('Rand Seed'!AZ20, Inputs!$C$9, Inputs!$C$10)","v":-3.145856713451739E-2},{"$f":"NORMINV('Rand Seed'!BA20, Inputs!$C$9, Inputs!$C$10)","v":6.4883377640926276E-2},{"$f":"NORMINV('Rand Seed'!BB20, Inputs!$C$9, Inputs!$C$10)","v":-0.10047567985002338},{"$f":"NORMINV('Rand Seed'!BC20, Inputs!$C$9, Inputs!$C$10)","v":-0.20454542115378199},{"$f":"NORMINV('Rand Seed'!BD20, Inputs!$C$9, Inputs!$C$10)","v":1.775330478682359E-2},{"$f":"NORMINV('Rand Seed'!BE20, Inputs!$C$9, Inputs!$C$10)","v":0.13195335469812555},{"$f":"NORMINV('Rand Seed'!BF20, Inputs!$C$9, Inputs!$C$10)","v":0.21845463930805104},{"$f":"NORMINV('Rand Seed'!BG20, Inputs!$C$9, Inputs!$C$10)","v":6.5294118710694585E-2},{"$f":"NORMINV('Rand Seed'!BH20, Inputs!$C$9, Inputs!$C$10)","v":0.16366077464187584},{"$f":"NORMINV('Rand Seed'!BI20, Inputs!$C$9, Inputs!$C$10)","v":-0.12536726862552966},{"$f":"NORMINV('Rand Seed'!BJ20, Inputs!$C$9, Inputs!$C$10)","v":0.33190817566225927},{"$f":"NORMINV('Rand Seed'!BK20, Inputs!$C$9, Inputs!$C$10)","v":-2.6348680267529734E-2},{"$f":"NORMINV('Rand Seed'!BL20, Inputs!$C$9, Inputs!$C$10)","v":9.5721303381394202E-2},{"$f":"NORMINV('Rand Seed'!BM20, Inputs!$C$9, Inputs!$C$10)","v":0.13554834208425437},{"$f":"NORMINV('Rand Seed'!BN20, Inputs!$C$9, Inputs!$C$10)","v":-1.2266257623336996E-2},{"$f":"NORMINV('Rand Seed'!BO20, Inputs!$C$9, Inputs!$C$10)","v":-3.4369722180271567E-2},{"$f":"NORMINV('Rand Seed'!BP20, Inputs!$C$9, Inputs!$C$10)","v":-0.12891338618672715},{"$f":"NORMINV('Rand Seed'!BQ20, Inputs!$C$9, Inputs!$C$10)","v":0.23639747814876616},{"$f":"NORMINV('Rand Seed'!BR20, Inputs!$C$9, Inputs!$C$10)","v":-8.8871264869757202E-2},{"$f":"NORMINV('Rand Seed'!BS20, Inputs!$C$9, Inputs!$C$10)","v":-0.24515084987585078},{"$f":"NORMINV('Rand Seed'!BT20, Inputs!$C$9, Inputs!$C$10)","v":9.5497980584621694E-2},{"$f":"NORMINV('Rand Seed'!BU20, Inputs!$C$9, Inputs!$C$10)","v":-2.8035888153209801E-2},{"$f":"NORMINV('Rand Seed'!BV20, Inputs!$C$9, Inputs!$C$10)","v":-0.10394702719182715},{"$f":"NORMINV('Rand Seed'!BW20, Inputs!$C$9, Inputs!$C$10)","v":0.10382716235369688},{"$f":"NORMINV('Rand Seed'!BX20, Inputs!$C$9, Inputs!$C$10)","v":-5.9588015642711711E-2},{"$f":"NORMINV('Rand Seed'!BY20, Inputs!$C$9, Inputs!$C$10)","v":6.1786666994921899E-2},{"$f":"NORMINV('Rand Seed'!BZ20, Inputs!$C$9, Inputs!$C$10)","v":-8.9452535018131704E-2},{"$f":"NORMINV('Rand Seed'!CA20, Inputs!$C$9, Inputs!$C$10)","v":0.1392931900441009},{"$f":"NORMINV('Rand Seed'!CB20, Inputs!$C$9, Inputs!$C$10)","v":5.1528132908609012E-2},{"$f":"NORMINV('Rand Seed'!CC20, Inputs!$C$9, Inputs!$C$10)","v":-1.2504231786355888E-2},{"$f":"NORMINV('Rand Seed'!CD20, Inputs!$C$9, Inputs!$C$10)","v":0.20570072758657881},{"$f":"NORMINV('Rand Seed'!CE20, Inputs!$C$9, Inputs!$C$10)","v":6.1418736602979918E-2},{"$f":"NORMINV('Rand Seed'!CF20, Inputs!$C$9, Inputs!$C$10)","v":-5.0173775279550969E-2},{"$f":"NORMINV('Rand Seed'!CG20, Inputs!$C$9, Inputs!$C$10)","v":0.1557424134960757},{"$f":"NORMINV('Rand Seed'!CH20, Inputs!$C$9, Inputs!$C$10)","v":-7.6878031936031002E-2},{"$f":"NORMINV('Rand Seed'!CI20, Inputs!$C$9, Inputs!$C$10)","v":-5.7106783373025508E-2},{"$f":"NORMINV('Rand Seed'!CJ20, Inputs!$C$9, Inputs!$C$10)","v":0.24046968358654192},{"$f":"NORMINV('Rand Seed'!CK20, Inputs!$C$9, Inputs!$C$10)","v":4.9986175770470806E-3},{"$f":"NORMINV('Rand Seed'!CL20, Inputs!$C$9, Inputs!$C$10)","v":0.14622725571180539},{"$f":"NORMINV('Rand Seed'!CM20, Inputs!$C$9, Inputs!$C$10)","v":0.11249160715271611},{"$f":"NORMINV('Rand Seed'!CN20, Inputs!$C$9, Inputs!$C$10)","v":0.30166498166120231},{"$f":"NORMINV('Rand Seed'!CO20, Inputs!$C$9, Inputs!$C$10)","v":-0.11407601474963124},{"$f":"NORMINV('Rand Seed'!CP20, Inputs!$C$9, Inputs!$C$10)","v":0.27389299708601578},{"$f":"NORMINV('Rand Seed'!CQ20, Inputs!$C$9, Inputs!$C$10)","v":0.10660184201882766},{"$f":"NORMINV('Rand Seed'!CR20, Inputs!$C$9, Inputs!$C$10)","v":-0.20440821430374312},{"$f":"NORMINV('Rand Seed'!CS20, Inputs!$C$9, Inputs!$C$10)","v":0.24215369168942813},{"$f":"NORMINV('Rand Seed'!CT20, Inputs!$C$9, Inputs!$C$10)","v":0.12363599209317462},{"$f":"NORMINV('Rand Seed'!CU20, Inputs!$C$9, Inputs!$C$10)","v":0.30691470841484275},{"$f":"NORMINV('Rand Seed'!CV20, Inputs!$C$9, Inputs!$C$10)","v":8.2782485007525719E-2},{"$f":"NORMINV('Rand Seed'!CW20, Inputs!$C$9, Inputs!$C$10)","v":-9.8593448926311347E-2},{"$f":"NORMINV('Rand Seed'!CX20, Inputs!$C$9, Inputs!$C$10)","v":1.6917107257210191E-2},{"$f":"NORMINV('Rand Seed'!CY20, Inputs!$C$9, Inputs!$C$10)","v":-3.4328840167896085E-3},{"$f":"NORMINV('Rand Seed'!CZ20, Inputs!$C$9, Inputs!$C$10)","v":0.16385193566229062},{"$f":"NORMINV('Rand Seed'!DA20, Inputs!$C$9, Inputs!$C$10)","v":0.15725472753813516},{"$f":"NORMINV('Rand Seed'!DB20, Inputs!$C$9, Inputs!$C$10)","v":2.4943003186276E-2},{"$f":"NORMINV('Rand Seed'!DC20, Inputs!$C$9, Inputs!$C$10)","v":0.21272151256931521},{"$f":"NORMINV('Rand Seed'!DD20, Inputs!$C$9, Inputs!$C$10)","v":0.19618765571011265},{"$f":"NORMINV('Rand Seed'!DE20, Inputs!$C$9, Inputs!$C$10)","v":3.0310921831236584E-2},{"$f":"NORMINV('Rand Seed'!DF20, Inputs!$C$9, Inputs!$C$10)","v":5.7053643013727173E-2},{"$f":"NORMINV('Rand Seed'!DG20, Inputs!$C$9, Inputs!$C$10)","v":8.7016134892413596E-2},{"$f":"NORMINV('Rand Seed'!DH20, Inputs!$C$9, Inputs!$C$10)","v":0.36001108932212822},{"$f":"NORMINV('Rand Seed'!DI20, Inputs!$C$9, Inputs!$C$10)","v":-0.12623849426436579},{"$f":"NORMINV('Rand Seed'!DJ20, Inputs!$C$9, Inputs!$C$10)","v":4.9694693207606326E-2},{"$f":"NORMINV('Rand Seed'!DK20, Inputs!$C$9, Inputs!$C$10)","v":-0.23796709741480643},{"$f":"NORMINV('Rand Seed'!DL20, Inputs!$C$9, Inputs!$C$10)","v":0.15746431731979402},{"$f":"NORMINV('Rand Seed'!DM20, Inputs!$C$9, Inputs!$C$10)","v":-0.21053570237461505},{"$f":"NORMINV('Rand Seed'!DN20, Inputs!$C$9, Inputs!$C$10)","v":-9.0212555713689621E-2},{"$f":"NORMINV('Rand Seed'!DO20, Inputs!$C$9, Inputs!$C$10)","v":3.2037775594431446E-2},{"$f":"NORMINV('Rand Seed'!DP20, Inputs!$C$9, Inputs!$C$10)","v":-0.29048302026324851},{"$f":"NORMINV('Rand Seed'!DQ20, Inputs!$C$9, Inputs!$C$10)","v":3.6308782309674423E-2},{"$f":"NORMINV('Rand Seed'!DR20, Inputs!$C$9, Inputs!$C$10)","v":-0.16239944921712623},{"$f":"NORMINV('Rand Seed'!DS20, Inputs!$C$9, Inputs!$C$10)","v":0.32271676474602351},{"$f":"NORMINV('Rand Seed'!DT20, Inputs!$C$9, Inputs!$C$10)","v":-0.10609316558210717},{"$f":"NORMINV('Rand Seed'!DU20, Inputs!$C$9, Inputs!$C$10)","v":-0.22166257056302235},{"$f":"NORMINV('Rand Seed'!DV20, Inputs!$C$9, Inputs!$C$10)","v":-5.5828523698287558E-2},{"$f":"NORMINV('Rand Seed'!DW20, Inputs!$C$9, Inputs!$C$10)","v":0.30732286375040668},{"$f":"NORMINV('Rand Seed'!DX20, Inputs!$C$9, Inputs!$C$10)","v":0.18956090477468451},{"$f":"NORMINV('Rand Seed'!DY20, Inputs!$C$9, Inputs!$C$10)","v":-0.21899838958750734},{"$f":"NORMINV('Rand Seed'!DZ20, Inputs!$C$9, Inputs!$C$10)","v":0.19424943579683673},{"$f":"NORMINV('Rand Seed'!EA20, Inputs!$C$9, Inputs!$C$10)","v":8.4912660534646189E-2},{"$f":"NORMINV('Rand Seed'!EB20, Inputs!$C$9, Inputs!$C$10)","v":0.38328596719300756},{"$f":"NORMINV('Rand Seed'!EC20, Inputs!$C$9, Inputs!$C$10)","v":5.8400607994069112E-2},{"$f":"NORMINV('Rand Seed'!ED20, Inputs!$C$9, Inputs!$C$10)","v":1.9317640067028297E-2},{"$f":"NORMINV('Rand Seed'!EE20, Inputs!$C$9, Inputs!$C$10)","v":-3.6864107451547945E-2},{"$f":"NORMINV('Rand Seed'!EF20, Inputs!$C$9, Inputs!$C$10)","v":0.34019165264021645},{"$f":"NORMINV('Rand Seed'!EG20, Inputs!$C$9, Inputs!$C$10)","v":2.8574193514573392E-2},{"$f":"NORMINV('Rand Seed'!EH20, Inputs!$C$9, Inputs!$C$10)","v":-2.486184952221536E-2},{"$f":"NORMINV('Rand Seed'!EI20, Inputs!$C$9, Inputs!$C$10)","v":4.0816534452495598E-2},{"$f":"NORMINV('Rand Seed'!EJ20, Inputs!$C$9, Inputs!$C$10)","v":-0.18188696128881643},{"$f":"NORMINV('Rand Seed'!EK20, Inputs!$C$9, Inputs!$C$10)","v":-0.11613308871568413},{"$f":"NORMINV('Rand Seed'!EL20, Inputs!$C$9, Inputs!$C$10)","v":0.28987406102032082},{"$f":"NORMINV('Rand Seed'!EM20, Inputs!$C$9, Inputs!$C$10)","v":0.36122662956773599},{"$f":"NORMINV('Rand Seed'!EN20, Inputs!$C$9, Inputs!$C$10)","v":-2.761951067131059E-2},{"$f":"NORMINV('Rand Seed'!EO20, Inputs!$C$9, Inputs!$C$10)","v":0.14548637985341459},{"$f":"NORMINV('Rand Seed'!EP20, Inputs!$C$9, Inputs!$C$10)","v":7.7636389010507387E-2},{"$f":"NORMINV('Rand Seed'!EQ20, Inputs!$C$9, Inputs!$C$10)","v":9.739169665466503E-2},{"$f":"NORMINV('Rand Seed'!ER20, Inputs!$C$9, Inputs!$C$10)","v":6.2651368730047285E-3},{"$f":"NORMINV('Rand Seed'!ES20, Inputs!$C$9, Inputs!$C$10)","v":3.9951742489887226E-2},{"$f":"NORMINV('Rand Seed'!ET20, Inputs!$C$9, Inputs!$C$10)","v":-2.6632454394876756E-2},{"$f":"NORMINV('Rand Seed'!EU20, Inputs!$C$9, Inputs!$C$10)","v":0.31383995615297422},{"$f":"NORMINV('Rand Seed'!EV20, Inputs!$C$9, Inputs!$C$10)","v":5.4992292534213463E-2},{"$f":"NORMINV('Rand Seed'!EW20, Inputs!$C$9, Inputs!$C$10)","v":-9.1644952073212507E-2},{"$f":"NORMINV('Rand Seed'!EX20, Inputs!$C$9, Inputs!$C$10)","v":7.8105895574718351E-2},{"$f":"NORMINV('Rand Seed'!EY20, Inputs!$C$9, Inputs!$C$10)","v":-8.8285244679381189E-2},{"$f":"NORMINV('Rand Seed'!EZ20, Inputs!$C$9, Inputs!$C$10)","v":0.15171254642710125},{"$f":"NORMINV('Rand Seed'!FA20, Inputs!$C$9, Inputs!$C$10)","v":-3.0291078469159349E-2},{"$f":"NORMINV('Rand Seed'!FB20, Inputs!$C$9, Inputs!$C$10)","v":-9.4190955737178853E-2},{"$f":"NORMINV('Rand Seed'!FC20, Inputs!$C$9, Inputs!$C$10)","v":0.28340092880422435},{"$f":"NORMINV('Rand Seed'!FD20, Inputs!$C$9, Inputs!$C$10)","v":-3.4948884880221659E-3},{"$f":"NORMINV('Rand Seed'!FE20, Inputs!$C$9, Inputs!$C$10)","v":1.5595556027493837E-2},{"$f":"NORMINV('Rand Seed'!FF20, Inputs!$C$9, Inputs!$C$10)","v":0.15121657230556956},{"$f":"NORMINV('Rand Seed'!FG20, Inputs!$C$9, Inputs!$C$10)","v":7.5121836446683313E-2},{"$f":"NORMINV('Rand Seed'!FH20, Inputs!$C$9, Inputs!$C$10)","v":5.3119846374440546E-2},{"$f":"NORMINV('Rand Seed'!FI20, Inputs!$C$9, Inputs!$C$10)","v":0.11984791751421182},{"$f":"NORMINV('Rand Seed'!FJ20, Inputs!$C$9, Inputs!$C$10)","v":-0.39650518523318568},{"$f":"NORMINV('Rand Seed'!FK20, Inputs!$C$9, Inputs!$C$10)","v":-2.12842999495403E-2},{"$f":"NORMINV('Rand Seed'!FL20, Inputs!$C$9, Inputs!$C$10)","v":-7.3896687898805866E-2},{"$f":"NORMINV('Rand Seed'!FM20, Inputs!$C$9, Inputs!$C$10)","v":9.5030725104325794E-2},{"$f":"NORMINV('Rand Seed'!FN20, Inputs!$C$9, Inputs!$C$10)","v":9.6727436897476149E-2},{"$f":"NORMINV('Rand Seed'!FO20, Inputs!$C$9, Inputs!$C$10)","v":-9.3174766044792592E-2},{"$f":"NORMINV('Rand Seed'!FP20, Inputs!$C$9, Inputs!$C$10)","v":0.10257914589796921},{"$f":"NORMINV('Rand Seed'!FQ20, Inputs!$C$9, Inputs!$C$10)","v":8.2148246302379269E-2},{"$f":"NORMINV('Rand Seed'!FR20, Inputs!$C$9, Inputs!$C$10)","v":9.314327959077226E-2},{"$f":"NORMINV('Rand Seed'!FS20, Inputs!$C$9, Inputs!$C$10)","v":0.12893922068358371},{"$f":"NORMINV('Rand Seed'!FT20, Inputs!$C$9, Inputs!$C$10)","v":-3.1259824071648457E-2},{"$f":"NORMINV('Rand Seed'!FU20, Inputs!$C$9, Inputs!$C$10)","v":-5.7952045150935494E-2},{"$f":"NORMINV('Rand Seed'!FV20, Inputs!$C$9, Inputs!$C$10)","v":-0.18101971931553229},{"$f":"NORMINV('Rand Seed'!FW20, Inputs!$C$9, Inputs!$C$10)","v":-0.2597214903424932},{"$f":"NORMINV('Rand Seed'!FX20, Inputs!$C$9, Inputs!$C$10)","v":0.21678413630883664},{"$f":"NORMINV('Rand Seed'!FY20, Inputs!$C$9, Inputs!$C$10)","v":0.28643856215396768},{"$f":"NORMINV('Rand Seed'!FZ20, Inputs!$C$9, Inputs!$C$10)","v":0.26536874617737982},{"$f":"NORMINV('Rand Seed'!GA20, Inputs!$C$9, Inputs!$C$10)","v":-0.22822134401920169},{"$f":"NORMINV('Rand Seed'!GB20, Inputs!$C$9, Inputs!$C$10)","v":0.35927328143459486},{"$f":"NORMINV('Rand Seed'!GC20, Inputs!$C$9, Inputs!$C$10)","v":0.10317772052340478},{"$f":"NORMINV('Rand Seed'!GD20, Inputs!$C$9, Inputs!$C$10)","v":-8.1714109366988877E-2},{"$f":"NORMINV('Rand Seed'!GE20, Inputs!$C$9, Inputs!$C$10)","v":-4.0591085945045707E-2},{"$f":"NORMINV('Rand Seed'!GF20, Inputs!$C$9, Inputs!$C$10)","v":-0.15574906815915707},{"$f":"NORMINV('Rand Seed'!GG20, Inputs!$C$9, Inputs!$C$10)","v":-3.6520053792700943E-3},{"$f":"NORMINV('Rand Seed'!GH20, Inputs!$C$9, Inputs!$C$10)","v":0.19077634648661707},{"$f":"NORMINV('Rand Seed'!GI20, Inputs!$C$9, Inputs!$C$10)","v":5.8735629864018965E-2},{"$f":"NORMINV('Rand Seed'!GJ20, Inputs!$C$9, Inputs!$C$10)","v":0.25154624874880788},{"$f":"NORMINV('Rand Seed'!GK20, Inputs!$C$9, Inputs!$C$10)","v":0.26257726314700958},{"$f":"NORMINV('Rand Seed'!GL20, Inputs!$C$9, Inputs!$C$10)","v":0.24507107027265956},{"$f":"NORMINV('Rand Seed'!GM20, Inputs!$C$9, Inputs!$C$10)","v":2.9673998621822302E-2},{"$f":"NORMINV('Rand Seed'!GN20, Inputs!$C$9, Inputs!$C$10)","v":5.939006980026218E-2},{"$f":"NORMINV('Rand Seed'!GO20, Inputs!$C$9, Inputs!$C$10)","v":0.2069303361608294},{"$f":"NORMINV('Rand Seed'!GP20, Inputs!$C$9, Inputs!$C$10)","v":0.12398256312678946},{"$f":"NORMINV('Rand Seed'!GQ20, Inputs!$C$9, Inputs!$C$10)","v":1.4420292680347009E-2},{"$f":"NORMINV('Rand Seed'!GR20, Inputs!$C$9, Inputs!$C$10)","v":-0.11485056725275965},{"$f":"NORMINV('Rand Seed'!GS20, Inputs!$C$9, Inputs!$C$10)","v":5.525318304404999E-2},{"$f":"NORMINV('Rand Seed'!GT20, Inputs!$C$9, Inputs!$C$10)","v":2.5539995302606148E-2},{"$f":"NORMINV('Rand Seed'!GU20, Inputs!$C$9, Inputs!$C$10)","v":2.8870667601107246E-2},{"$f":"NORMINV('Rand Seed'!GV20, Inputs!$C$9, Inputs!$C$10)","v":0.19981833281668421},{"$f":"NORMINV('Rand Seed'!GW20, Inputs!$C$9, Inputs!$C$10)","v":-3.689674006943712E-2},{"$f":"NORMINV('Rand Seed'!GX20, Inputs!$C$9, Inputs!$C$10)","v":0.19469595225584585},{"$f":"NORMINV('Rand Seed'!GY20, Inputs!$C$9, Inputs!$C$10)","v":0.12957455592379397},{"$f":"NORMINV('Rand Seed'!GZ20, Inputs!$C$9, Inputs!$C$10)","v":2.310892359541479E-2},{"$f":"NORMINV('Rand Seed'!HA20, Inputs!$C$9, Inputs!$C$10)","v":0.2182142147014865},{"$f":"NORMINV('Rand Seed'!HB20, Inputs!$C$9, Inputs!$C$10)","v":0.20235893397837901},{"$f":"NORMINV('Rand Seed'!HC20, Inputs!$C$9, Inputs!$C$10)","v":1.8532456767484669E-2},{"$f":"NORMINV('Rand Seed'!HD20, Inputs!$C$9, Inputs!$C$10)","v":8.0191332683145558E-2},{"$f":"NORMINV('Rand Seed'!HE20, Inputs!$C$9, Inputs!$C$10)","v":-5.1988807818241237E-2},{"$f":"NORMINV('Rand Seed'!HF20, Inputs!$C$9, Inputs!$C$10)","v":2.398527755524206E-2},{"$f":"NORMINV('Rand Seed'!HG20, Inputs!$C$9, Inputs!$C$10)","v":1.2427031422992181E-2},{"$f":"NORMINV('Rand Seed'!HH20, Inputs!$C$9, Inputs!$C$10)","v":5.6108491960683272E-2},{"$f":"NORMINV('Rand Seed'!HI20, Inputs!$C$9, Inputs!$C$10)","v":-7.683309999893348E-3},{"$f":"NORMINV('Rand Seed'!HJ20, Inputs!$C$9, Inputs!$C$10)","v":-4.2224302390068386E-2},{"$f":"NORMINV('Rand Seed'!HK20, Inputs!$C$9, Inputs!$C$10)","v":-1.8792834261048413E-3},{"$f":"NORMINV('Rand Seed'!HL20, Inputs!$C$9, Inputs!$C$10)","v":-6.129300051764687E-3},{"$f":"NORMINV('Rand Seed'!HM20, Inputs!$C$9, Inputs!$C$10)","v":-0.18467326715822213},{"$f":"NORMINV('Rand Seed'!HN20, Inputs!$C$9, Inputs!$C$10)","v":3.8926750085765162E-2},{"$f":"NORMINV('Rand Seed'!HO20, Inputs!$C$9, Inputs!$C$10)","v":-6.2748057764463697E-2},{"$f":"NORMINV('Rand Seed'!HP20, Inputs!$C$9, Inputs!$C$10)","v":-1.7749689360275697E-2},{"$f":"NORMINV('Rand Seed'!HQ20, Inputs!$C$9, Inputs!$C$10)","v":-0.16468848396811325},{"$f":"NORMINV('Rand Seed'!HR20, Inputs!$C$9, Inputs!$C$10)","v":0.30530057759491958},{"$f":"NORMINV('Rand Seed'!HS20, Inputs!$C$9, Inputs!$C$10)","v":1.9425278897093178E-2},{"$f":"NORMINV('Rand Seed'!HT20, Inputs!$C$9, Inputs!$C$10)","v":9.0990719241906465E-2},{"$f":"NORMINV('Rand Seed'!HU20, Inputs!$C$9, Inputs!$C$10)","v":0.23291128926613125},{"$f":"NORMINV('Rand Seed'!HV20, Inputs!$C$9, Inputs!$C$10)","v":-0.16027509760003789},{"$f":"NORMINV('Rand Seed'!HW20, Inputs!$C$9, Inputs!$C$10)","v":5.7883445610972396E-2},{"$f":"NORMINV('Rand Seed'!HX20, Inputs!$C$9, Inputs!$C$10)","v":-0.14254582174091474},{"$f":"NORMINV('Rand Seed'!HY20, Inputs!$C$9, Inputs!$C$10)","v":-5.2828773230976164E-2},{"$f":"NORMINV('Rand Seed'!HZ20, Inputs!$C$9, Inputs!$C$10)","v":0.30220356463809472},{"$f":"NORMINV('Rand Seed'!IA20, Inputs!$C$9, Inputs!$C$10)","v":-2.6651728184239762E-2},{"$f":"NORMINV('Rand Seed'!IB20, Inputs!$C$9, Inputs!$C$10)","v":7.6080739302860884E-2},{"$f":"NORMINV('Rand Seed'!IC20, Inputs!$C$9, Inputs!$C$10)","v":0.16584160356746735},{"$f":"NORMINV('Rand Seed'!ID20, Inputs!$C$9, Inputs!$C$10)","v":-0.27925129057475145},{"$f":"NORMINV('Rand Seed'!IE20, Inputs!$C$9, Inputs!$C$10)","v":0.12696007561739159},{"$f":"NORMINV('Rand Seed'!IF20, Inputs!$C$9, Inputs!$C$10)","v":5.1566700810417546E-2},{"$f":"NORMINV('Rand Seed'!IG20, Inputs!$C$9, Inputs!$C$10)","v":0.1261257950384638},{"$f":"NORMINV('Rand Seed'!IH20, Inputs!$C$9, Inputs!$C$10)","v":-1.9681270843860982E-2},{"$f":"NORMINV('Rand Seed'!II20, Inputs!$C$9, Inputs!$C$10)","v":-1.9423292815475765E-2},{"$f":"NORMINV('Rand Seed'!IJ20, Inputs!$C$9, Inputs!$C$10)","v":-0.15128250579715002},{"$f":"NORMINV('Rand Seed'!IK20, Inputs!$C$9, Inputs!$C$10)","v":-4.5329673184022909E-2},{"$f":"NORMINV('Rand Seed'!IL20, Inputs!$C$9, Inputs!$C$10)","v":2.9894605571444254E-2},{"$f":"NORMINV('Rand Seed'!IM20, Inputs!$C$9, Inputs!$C$10)","v":6.0751344352955837E-2},{"$f":"NORMINV('Rand Seed'!IN20, Inputs!$C$9, Inputs!$C$10)","v":-5.1632254471623576E-2},{"$f":"NORMINV('Rand Seed'!IO20, Inputs!$C$9, Inputs!$C$10)","v":5.0167287401357577E-2},{"$f":"NORMINV('Rand Seed'!IP20, Inputs!$C$9, Inputs!$C$10)","v":3.7135639244075085E-2},{"$f":"NORMINV('Rand Seed'!IQ20, Inputs!$C$9, Inputs!$C$10)","v":0.27647912369978522},{"$f":"NORMINV('Rand Seed'!IR20, Inputs!$C$9, Inputs!$C$10)","v":9.8409647738472716E-2},{"$f":"NORMINV('Rand Seed'!IS20, Inputs!$C$9, Inputs!$C$10)","v":0.3990138456052989},{"$f":"NORMINV('Rand Seed'!IT20, Inputs!$C$9, Inputs!$C$10)","v":0.23366105946469767},{"$f":"NORMINV('Rand Seed'!IU20, Inputs!$C$9, Inputs!$C$10)","v":0.11238872395645713},{"$f":"NORMINV('Rand Seed'!IV20, Inputs!$C$9, Inputs!$C$10)","v":0.30683340880681675},{"$f":"NORMINV('Rand Seed'!IW20, Inputs!$C$9, Inputs!$C$10)","v":0.35861113885679724},{"$f":"NORMINV('Rand Seed'!IX20, Inputs!$C$9, Inputs!$C$10)","v":-5.1164496191044809E-2},{"$f":"NORMINV('Rand Seed'!IY20, Inputs!$C$9, Inputs!$C$10)","v":-0.19893229771108073},{"$f":"NORMINV('Rand Seed'!IZ20, Inputs!$C$9, Inputs!$C$10)","v":7.7633906838585981E-2},{"$f":"NORMINV('Rand Seed'!JA20, Inputs!$C$9, Inputs!$C$10)","v":3.7587474786905342E-2},{"$f":"NORMINV('Rand Seed'!JB20, Inputs!$C$9, Inputs!$C$10)","v":3.8126671074755598E-2},{"$f":"NORMINV('Rand Seed'!JC20, Inputs!$C$9, Inputs!$C$10)","v":-9.2529446207171531E-2},{"$f":"NORMINV('Rand Seed'!JD20, Inputs!$C$9, Inputs!$C$10)","v":0.14449639877449658},{"$f":"NORMINV('Rand Seed'!JE20, Inputs!$C$9, Inputs!$C$10)","v":0.23974724006302406},{"$f":"NORMINV('Rand Seed'!JF20, Inputs!$C$9, Inputs!$C$10)","v":0.11172868813280029},{"$f":"NORMINV('Rand Seed'!JG20, Inputs!$C$9, Inputs!$C$10)","v":7.850597413504827E-2},{"$f":"NORMINV('Rand Seed'!JH20, Inputs!$C$9, Inputs!$C$10)","v":-0.24731949672682801},{"$f":"NORMINV('Rand Seed'!JI20, Inputs!$C$9, Inputs!$C$10)","v":0.13140175735297746},{"$f":"NORMINV('Rand Seed'!JJ20, Inputs!$C$9, Inputs!$C$10)","v":-0.10539425124017902},{"$f":"NORMINV('Rand Seed'!JK20, Inputs!$C$9, Inputs!$C$10)","v":3.2746238199954023E-3},{"$f":"NORMINV('Rand Seed'!JL20, Inputs!$C$9, Inputs!$C$10)","v":3.5106155779409662E-2},{"$f":"NORMINV('Rand Seed'!JM20, Inputs!$C$9, Inputs!$C$10)","v":-0.14159451709953597},{"$f":"NORMINV('Rand Seed'!JN20, Inputs!$C$9, Inputs!$C$10)","v":0.27758673057995192},{"$f":"NORMINV('Rand Seed'!JO20, Inputs!$C$9, Inputs!$C$10)","v":-6.2438961299250348E-2},{"$f":"NORMINV('Rand Seed'!JP20, Inputs!$C$9, Inputs!$C$10)","v":0.29250253600043435},{"$f":"NORMINV('Rand Seed'!JQ20, Inputs!$C$9, Inputs!$C$10)","v":5.1168468076170023E-3},{"$f":"NORMINV('Rand Seed'!JR20, Inputs!$C$9, Inputs!$C$10)","v":3.8433959015051783E-2},{"$f":"NORMINV('Rand Seed'!JS20, Inputs!$C$9, Inputs!$C$10)","v":-2.5256730156778026E-2},{"$f":"NORMINV('Rand Seed'!JT20, Inputs!$C$9, Inputs!$C$10)","v":0.14476398105824939},{"$f":"NORMINV('Rand Seed'!JU20, Inputs!$C$9, Inputs!$C$10)","v":-8.2515891794236088E-2},{"$f":"NORMINV('Rand Seed'!JV20, Inputs!$C$9, Inputs!$C$10)","v":9.6009768600944428E-2},{"$f":"NORMINV('Rand Seed'!JW20, Inputs!$C$9, Inputs!$C$10)","v":-7.5589175158742181E-2},{"$f":"NORMINV('Rand Seed'!JX20, Inputs!$C$9, Inputs!$C$10)","v":-0.13281179911598678},{"$f":"NORMINV('Rand Seed'!JY20, Inputs!$C$9, Inputs!$C$10)","v":7.1226162185378264E-2},{"$f":"NORMINV('Rand Seed'!JZ20, Inputs!$C$9, Inputs!$C$10)","v":6.6633219180175174E-2},{"$f":"NORMINV('Rand Seed'!KA20, Inputs!$C$9, Inputs!$C$10)","v":0.23057713381781175},{"$f":"NORMINV('Rand Seed'!KB20, Inputs!$C$9, Inputs!$C$10)","v":-0.1187910896470092},{"$f":"NORMINV('Rand Seed'!KC20, Inputs!$C$9, Inputs!$C$10)","v":-7.4412409705164329E-3},{"$f":"NORMINV('Rand Seed'!KD20, Inputs!$C$9, Inputs!$C$10)","v":-7.8687267178293566E-2},{"$f":"NORMINV('Rand Seed'!KE20, Inputs!$C$9, Inputs!$C$10)","v":0.16985472799623058},{"$f":"NORMINV('Rand Seed'!KF20, Inputs!$C$9, Inputs!$C$10)","v":0.18189598428885539},{"$f":"NORMINV('Rand Seed'!KG20, Inputs!$C$9, Inputs!$C$10)","v":0.26110148473376932},{"$f":"NORMINV('Rand Seed'!KH20, Inputs!$C$9, Inputs!$C$10)","v":0.22286750926945131},{"$f":"NORMINV('Rand Seed'!KI20, Inputs!$C$9, Inputs!$C$10)","v":0.20353022484621347},{"$f":"NORMINV('Rand Seed'!KJ20, Inputs!$C$9, Inputs!$C$10)","v":9.8335495337768586E-2},{"$f":"NORMINV('Rand Seed'!KK20, Inputs!$C$9, Inputs!$C$10)","v":0.31576206067827306},{"$f":"NORMINV('Rand Seed'!KL20, Inputs!$C$9, Inputs!$C$10)","v":8.5840340893075393E-2},{"$f":"NORMINV('Rand Seed'!KM20, Inputs!$C$9, Inputs!$C$10)","v":0.13113557241387891},{"$f":"NORMINV('Rand Seed'!KN20, Inputs!$C$9, Inputs!$C$10)","v":0.12591684817903651},{"$f":"NORMINV('Rand Seed'!KO20, Inputs!$C$9, Inputs!$C$10)","v":1.9755211834901667E-2},{"$f":"NORMINV('Rand Seed'!KP20, Inputs!$C$9, Inputs!$C$10)","v":5.2911094758053952E-2},{"$f":"NORMINV('Rand Seed'!KQ20, Inputs!$C$9, Inputs!$C$10)","v":9.8550957963880192E-2},{"$f":"NORMINV('Rand Seed'!KR20, Inputs!$C$9, Inputs!$C$10)","v":0.10768405677037525},{"$f":"NORMINV('Rand Seed'!KS20, Inputs!$C$9, Inputs!$C$10)","v":-0.21885976343121921},{"$f":"NORMINV('Rand Seed'!KT20, Inputs!$C$9, Inputs!$C$10)","v":0.13164314384304671},{"$f":"NORMINV('Rand Seed'!KU20, Inputs!$C$9, Inputs!$C$10)","v":0.19879460072684074},{"$f":"NORMINV('Rand Seed'!KV20, Inputs!$C$9, Inputs!$C$10)","v":7.6830609892500928E-2},{"$f":"NORMINV('Rand Seed'!KW20, Inputs!$C$9, Inputs!$C$10)","v":-3.6514068246639456E-2},{"$f":"NORMINV('Rand Seed'!KX20, Inputs!$C$9, Inputs!$C$10)","v":-0.31367579964175973},{"$f":"NORMINV('Rand Seed'!KY20, Inputs!$C$9, Inputs!$C$10)","v":1.6299127212485713E-2},{"$f":"NORMINV('Rand Seed'!KZ20, Inputs!$C$9, Inputs!$C$10)","v":-5.7438789946243907E-3},{"$f":"NORMINV('Rand Seed'!LA20, Inputs!$C$9, Inputs!$C$10)","v":3.4662365035972621E-2},{"$f":"NORMINV('Rand Seed'!LB20, Inputs!$C$9, Inputs!$C$10)","v":3.4761809223228433E-2},{"$f":"NORMINV('Rand Seed'!LC20, Inputs!$C$9, Inputs!$C$10)","v":-0.11618055180564819},{"$f":"NORMINV('Rand Seed'!LD20, Inputs!$C$9, Inputs!$C$10)","v":0.56350915029440418},{"$f":"NORMINV('Rand Seed'!LE20, Inputs!$C$9, Inputs!$C$10)","v":-3.6472254479066463E-2},{"$f":"NORMINV('Rand Seed'!LF20, Inputs!$C$9, Inputs!$C$10)","v":6.095296510622316E-2},{"$f":"NORMINV('Rand Seed'!LG20, Inputs!$C$9, Inputs!$C$10)","v":0.19242803941128994},{"$f":"NORMINV('Rand Seed'!LH20, Inputs!$C$9, Inputs!$C$10)","v":-0.1615721709095706},{"$f":"NORMINV('Rand Seed'!LI20, Inputs!$C$9, Inputs!$C$10)","v":1.4637066394275179E-2},{"$f":"NORMINV('Rand Seed'!LJ20, Inputs!$C$9, Inputs!$C$10)","v":-3.3463129720876977E-2},{"$f":"NORMINV('Rand Seed'!LK20, Inputs!$C$9, Inputs!$C$10)","v":-2.2351700101427521E-2},{"$f":"NORMINV('Rand Seed'!LL20, Inputs!$C$9, Inputs!$C$10)","v":0.1423792286421442},{"$f":"NORMINV('Rand Seed'!LM20, Inputs!$C$9, Inputs!$C$10)","v":2.5031389391993442E-2},{"$f":"NORMINV('Rand Seed'!LN20, Inputs!$C$9, Inputs!$C$10)","v":-4.5157540825642578E-2},{"$f":"NORMINV('Rand Seed'!LO20, Inputs!$C$9, Inputs!$C$10)","v":6.8941881474540445E-2},{"$f":"NORMINV('Rand Seed'!LP20, Inputs!$C$9, Inputs!$C$10)","v":-0.10542512714985637},{"$f":"NORMINV('Rand Seed'!LQ20, Inputs!$C$9, Inputs!$C$10)","v":0.16894205202523604},{"$f":"NORMINV('Rand Seed'!LR20, Inputs!$C$9, Inputs!$C$10)","v":-8.8529832756961122E-2},{"$f":"NORMINV('Rand Seed'!LS20, Inputs!$C$9, Inputs!$C$10)","v":0.17107450319763567},{"$f":"NORMINV('Rand Seed'!LT20, Inputs!$C$9, Inputs!$C$10)","v":8.4231862270633007E-2},{"$f":"NORMINV('Rand Seed'!LU20, Inputs!$C$9, Inputs!$C$10)","v":1.307015410288212E-2},{"$f":"NORMINV('Rand Seed'!LV20, Inputs!$C$9, Inputs!$C$10)","v":-7.5123623765420908E-2},{"$f":"NORMINV('Rand Seed'!LW20, Inputs!$C$9, Inputs!$C$10)","v":0.32307191861333723},{"$f":"NORMINV('Rand Seed'!LX20, Inputs!$C$9, Inputs!$C$10)","v":0.19679677481324998},{"$f":"NORMINV('Rand Seed'!LY20, Inputs!$C$9, Inputs!$C$10)","v":0.36498341046274246},{"$f":"NORMINV('Rand Seed'!LZ20, Inputs!$C$9, Inputs!$C$10)","v":-4.0879366629248626E-2},{"$f":"NORMINV('Rand Seed'!MA20, Inputs!$C$9, Inputs!$C$10)","v":-3.0026309679403299E-2},{"$f":"NORMINV('Rand Seed'!MB20, Inputs!$C$9, Inputs!$C$10)","v":0.25879002187919647},{"$f":"NORMINV('Rand Seed'!MC20, Inputs!$C$9, Inputs!$C$10)","v":-0.10351600422125003},{"$f":"NORMINV('Rand Seed'!MD20, Inputs!$C$9, Inputs!$C$10)","v":-4.3549693972803602E-2},{"$f":"NORMINV('Rand Seed'!ME20, Inputs!$C$9, Inputs!$C$10)","v":-0.13937744970145416},{"$f":"NORMINV('Rand Seed'!MF20, Inputs!$C$9, Inputs!$C$10)","v":-0.12113663526110945},{"$f":"NORMINV('Rand Seed'!MG20, Inputs!$C$9, Inputs!$C$10)","v":2.703903930167537E-2},{"$f":"NORMINV('Rand Seed'!MH20, Inputs!$C$9, Inputs!$C$10)","v":7.9094981716939891E-2},{"$f":"NORMINV('Rand Seed'!MI20, Inputs!$C$9, Inputs!$C$10)","v":-9.3056569535414982E-2},{"$f":"NORMINV('Rand Seed'!MJ20, Inputs!$C$9, Inputs!$C$10)","v":0.19823852641300788},{"$f":"NORMINV('Rand Seed'!MK20, Inputs!$C$9, Inputs!$C$10)","v":-0.21068678029001769},{"$f":"NORMINV('Rand Seed'!ML20, Inputs!$C$9, Inputs!$C$10)","v":0.27350540355127889},{"$f":"NORMINV('Rand Seed'!MM20, Inputs!$C$9, Inputs!$C$10)","v":9.4538281824795289E-3},{"$f":"NORMINV('Rand Seed'!MN20, Inputs!$C$9, Inputs!$C$10)","v":0.19506014209610711},{"$f":"NORMINV('Rand Seed'!MO20, Inputs!$C$9, Inputs!$C$10)","v":-2.480165101385684E-2},{"$f":"NORMINV('Rand Seed'!MP20, Inputs!$C$9, Inputs!$C$10)","v":0.12393005844074916},{"$f":"NORMINV('Rand Seed'!MQ20, Inputs!$C$9, Inputs!$C$10)","v":-3.7933105831469097E-2},{"$f":"NORMINV('Rand Seed'!MR20, Inputs!$C$9, Inputs!$C$10)","v":2.3351464567928866E-2},{"$f":"NORMINV('Rand Seed'!MS20, Inputs!$C$9, Inputs!$C$10)","v":-7.6731893730181508E-2},{"$f":"NORMINV('Rand Seed'!MT20, Inputs!$C$9, Inputs!$C$10)","v":0.18762203996816357},{"$f":"NORMINV('Rand Seed'!MU20, Inputs!$C$9, Inputs!$C$10)","v":0.21160497385196669},{"$f":"NORMINV('Rand Seed'!MV20, Inputs!$C$9, Inputs!$C$10)","v":5.5212304974307326E-2},{"$f":"NORMINV('Rand Seed'!MW20, Inputs!$C$9, Inputs!$C$10)","v":0.17138809071930294},{"$f":"NORMINV('Rand Seed'!MX20, Inputs!$C$9, Inputs!$C$10)","v":-5.005886779578847E-2},{"$f":"NORMINV('Rand Seed'!MY20, Inputs!$C$9, Inputs!$C$10)","v":-6.057986767708376E-2},{"$f":"NORMINV('Rand Seed'!MZ20, Inputs!$C$9, Inputs!$C$10)","v":0.15132421952570671},{"$f":"NORMINV('Rand Seed'!NA20, Inputs!$C$9, Inputs!$C$10)","v":7.2332047808294955E-2},{"$f":"NORMINV('Rand Seed'!NB20, Inputs!$C$9, Inputs!$C$10)","v":-9.573992906363786E-2},{"$f":"NORMINV('Rand Seed'!NC20, Inputs!$C$9, Inputs!$C$10)","v":-6.8985107953021665E-2},{"$f":"NORMINV('Rand Seed'!ND20, Inputs!$C$9, Inputs!$C$10)","v":3.0440861077621621E-2},{"$f":"NORMINV('Rand Seed'!NE20, Inputs!$C$9, Inputs!$C$10)","v":-0.14942049915964561},{"$f":"NORMINV('Rand Seed'!NF20, Inputs!$C$9, Inputs!$C$10)","v":-6.8936555534105701E-2},{"$f":"NORMINV('Rand Seed'!NG20, Inputs!$C$9, Inputs!$C$10)","v":5.778474550618825E-2},{"$f":"NORMINV('Rand Seed'!NH20, Inputs!$C$9, Inputs!$C$10)","v":9.4922969640082039E-2},{"$f":"NORMINV('Rand Seed'!NI20, Inputs!$C$9, Inputs!$C$10)","v":0.11372024011195933},{"$f":"NORMINV('Rand Seed'!NJ20, Inputs!$C$9, Inputs!$C$10)","v":0.10254076160701747},{"$f":"NORMINV('Rand Seed'!NK20, Inputs!$C$9, Inputs!$C$10)","v":1.2184508648075375E-2},{"$f":"NORMINV('Rand Seed'!NL20, Inputs!$C$9, Inputs!$C$10)","v":0.10055231141898802},{"$f":"NORMINV('Rand Seed'!NM20, Inputs!$C$9, Inputs!$C$10)","v":0.10864404890337756},{"$f":"NORMINV('Rand Seed'!NN20, Inputs!$C$9, Inputs!$C$10)","v":0.27173320688494607},{"$f":"NORMINV('Rand Seed'!NO20, Inputs!$C$9, Inputs!$C$10)","v":-3.3206969519312957E-3},{"$f":"NORMINV('Rand Seed'!NP20, Inputs!$C$9, Inputs!$C$10)","v":1.9948850298032048E-2},{"$f":"NORMINV('Rand Seed'!NQ20, Inputs!$C$9, Inputs!$C$10)","v":3.9382569171165158E-2},{"$f":"NORMINV('Rand Seed'!NR20, Inputs!$C$9, Inputs!$C$10)","v":3.6158872946658024E-2},{"$f":"NORMINV('Rand Seed'!NS20, Inputs!$C$9, Inputs!$C$10)","v":0.24813796264515309},{"$f":"NORMINV('Rand Seed'!NT20, Inputs!$C$9, Inputs!$C$10)","v":0.231841691420139},{"$f":"NORMINV('Rand Seed'!NU20, Inputs!$C$9, Inputs!$C$10)","v":6.2160517296789078E-3},{"$f":"NORMINV('Rand Seed'!NV20, Inputs!$C$9, Inputs!$C$10)","v":0.30464287911365001},{"$f":"NORMINV('Rand Seed'!NW20, Inputs!$C$9, Inputs!$C$10)","v":-0.28710158600336927},{"$f":"NORMINV('Rand Seed'!NX20, Inputs!$C$9, Inputs!$C$10)","v":0.28607912135582519},{"$f":"NORMINV('Rand Seed'!NY20, Inputs!$C$9, Inputs!$C$10)","v":6.3030040425985479E-2},{"$f":"NORMINV('Rand Seed'!NZ20, Inputs!$C$9, Inputs!$C$10)","v":-0.15522031011291559},{"$f":"NORMINV('Rand Seed'!OA20, Inputs!$C$9, Inputs!$C$10)","v":0.21423478098331478},{"$f":"NORMINV('Rand Seed'!OB20, Inputs!$C$9, Inputs!$C$10)","v":-3.7228499717081184E-2},{"$f":"NORMINV('Rand Seed'!OC20, Inputs!$C$9, Inputs!$C$10)","v":0.35149601926676599},{"$f":"NORMINV('Rand Seed'!OD20, Inputs!$C$9, Inputs!$C$10)","v":-2.4420181111823133E-2},{"$f":"NORMINV('Rand Seed'!OE20, Inputs!$C$9, Inputs!$C$10)","v":-0.20004513471587376},{"$f":"NORMINV('Rand Seed'!OF20, Inputs!$C$9, Inputs!$C$10)","v":0.22864754467204673},{"$f":"NORMINV('Rand Seed'!OG20, Inputs!$C$9, Inputs!$C$10)","v":0.16319941117486983},{"$f":"NORMINV('Rand Seed'!OH20, Inputs!$C$9, Inputs!$C$10)","v":7.2710124377409591E-2},{"$f":"NORMINV('Rand Seed'!OI20, Inputs!$C$9, Inputs!$C$10)","v":-0.14215168190833594},{"$f":"NORMINV('Rand Seed'!OJ20, Inputs!$C$9, Inputs!$C$10)","v":0.20665054245567416},{"$f":"NORMINV('Rand Seed'!OK20, Inputs!$C$9, Inputs!$C$10)","v":0.38800217778167917},{"$f":"NORMINV('Rand Seed'!OL20, Inputs!$C$9, Inputs!$C$10)","v":-8.7351942394071916E-2},{"$f":"NORMINV('Rand Seed'!OM20, Inputs!$C$9, Inputs!$C$10)","v":1.6962452681807662E-2},{"$f":"NORMINV('Rand Seed'!ON20, Inputs!$C$9, Inputs!$C$10)","v":0.18610741238811895},{"$f":"NORMINV('Rand Seed'!OO20, Inputs!$C$9, Inputs!$C$10)","v":0.17256610200928985},{"$f":"NORMINV('Rand Seed'!OP20, Inputs!$C$9, Inputs!$C$10)","v":7.486031190474092E-2},{"$f":"NORMINV('Rand Seed'!OQ20, Inputs!$C$9, Inputs!$C$10)","v":8.3677812185687012E-2},{"$f":"NORMINV('Rand Seed'!OR20, Inputs!$C$9, Inputs!$C$10)","v":0.20968291092648345},{"$f":"NORMINV('Rand Seed'!OS20, Inputs!$C$9, Inputs!$C$10)","v":-1.3151465335683524E-2},{"$f":"NORMINV('Rand Seed'!OT20, Inputs!$C$9, Inputs!$C$10)","v":8.728454660723875E-2},{"$f":"NORMINV('Rand Seed'!OU20, Inputs!$C$9, Inputs!$C$10)","v":-0.11843988556276176},{"$f":"NORMINV('Rand Seed'!OV20, Inputs!$C$9, Inputs!$C$10)","v":5.0539751789557483E-2},{"$f":"NORMINV('Rand Seed'!OW20, Inputs!$C$9, Inputs!$C$10)","v":0.20942867332979459},{"$f":"NORMINV('Rand Seed'!OX20, Inputs!$C$9, Inputs!$C$10)","v":-2.1784262775185734E-2},{"$f":"NORMINV('Rand Seed'!OY20, Inputs!$C$9, Inputs!$C$10)","v":-0.20900689550203244},{"$f":"NORMINV('Rand Seed'!OZ20, Inputs!$C$9, Inputs!$C$10)","v":7.7713606394500895E-2},{"$f":"NORMINV('Rand Seed'!PA20, Inputs!$C$9, Inputs!$C$10)","v":0.10490605438039186},{"$f":"NORMINV('Rand Seed'!PB20, Inputs!$C$9, Inputs!$C$10)","v":5.2497044035489042E-2},{"$f":"NORMINV('Rand Seed'!PC20, Inputs!$C$9, Inputs!$C$10)","v":4.760703943372082E-2},{"$f":"NORMINV('Rand Seed'!PD20, Inputs!$C$9, Inputs!$C$10)","v":-8.1691024096391548E-2},{"$f":"NORMINV('Rand Seed'!PE20, Inputs!$C$9, Inputs!$C$10)","v":-1.6999691289003888E-2},{"$f":"NORMINV('Rand Seed'!PF20, Inputs!$C$9, Inputs!$C$10)","v":0.1989854021105914},{"$f":"NORMINV('Rand Seed'!PG20, Inputs!$C$9, Inputs!$C$10)","v":8.1388334024780476E-2},{"$f":"NORMINV('Rand Seed'!PH20, Inputs!$C$9, Inputs!$C$10)","v":-2.4332233024711505E-2},{"$f":"NORMINV('Rand Seed'!PI20, Inputs!$C$9, Inputs!$C$10)","v":3.7627465541361864E-2},{"$f":"NORMINV('Rand Seed'!PJ20, Inputs!$C$9, Inputs!$C$10)","v":0.15432952503588676},{"$f":"NORMINV('Rand Seed'!PK20, Inputs!$C$9, Inputs!$C$10)","v":-7.6915253330518893E-2},{"$f":"NORMINV('Rand Seed'!PL20, Inputs!$C$9, Inputs!$C$10)","v":-4.0345347839079573E-2},{"$f":"NORMINV('Rand Seed'!PM20, Inputs!$C$9, Inputs!$C$10)","v":0.2124005517275358},{"$f":"NORMINV('Rand Seed'!PN20, Inputs!$C$9, Inputs!$C$10)","v":-0.21598964608867516},{"$f":"NORMINV('Rand Seed'!PO20, Inputs!$C$9, Inputs!$C$10)","v":0.23737668165142239},{"$f":"NORMINV('Rand Seed'!PP20, Inputs!$C$9, Inputs!$C$10)","v":7.9398644200167429E-2},{"$f":"NORMINV('Rand Seed'!PQ20, Inputs!$C$9, Inputs!$C$10)","v":-8.0225823998779686E-2},{"$f":"NORMINV('Rand Seed'!PR20, Inputs!$C$9, Inputs!$C$10)","v":0.2557833247166168},{"$f":"NORMINV('Rand Seed'!PS20, Inputs!$C$9, Inputs!$C$10)","v":0.35576888969820075},{"$f":"NORMINV('Rand Seed'!PT20, Inputs!$C$9, Inputs!$C$10)","v":1.4306313104721038E-2},{"$f":"NORMINV('Rand Seed'!PU20, Inputs!$C$9, Inputs!$C$10)","v":-9.4424368283250168E-2},{"$f":"NORMINV('Rand Seed'!PV20, Inputs!$C$9, Inputs!$C$10)","v":-8.5090433905875992E-2},{"$f":"NORMINV('Rand Seed'!PW20, Inputs!$C$9, Inputs!$C$10)","v":-4.6861442125827532E-3},{"$f":"NORMINV('Rand Seed'!PX20, Inputs!$C$9, Inputs!$C$10)","v":0.10904559728639421},{"$f":"NORMINV('Rand Seed'!PY20, Inputs!$C$9, Inputs!$C$10)","v":0.21519430312382087},{"$f":"NORMINV('Rand Seed'!PZ20, Inputs!$C$9, Inputs!$C$10)","v":0.18374585916086811},{"$f":"NORMINV('Rand Seed'!QA20, Inputs!$C$9, Inputs!$C$10)","v":0.11181826211992148},{"$f":"NORMINV('Rand Seed'!QB20, Inputs!$C$9, Inputs!$C$10)","v":3.2395184298931345E-2},{"$f":"NORMINV('Rand Seed'!QC20, Inputs!$C$9, Inputs!$C$10)","v":0.1489263370850909},{"$f":"NORMINV('Rand Seed'!QD20, Inputs!$C$9, Inputs!$C$10)","v":5.7046303538904358E-2},{"$f":"NORMINV('Rand Seed'!QE20, Inputs!$C$9, Inputs!$C$10)","v":7.492062762351441E-2},{"$f":"NORMINV('Rand Seed'!QF20, Inputs!$C$9, Inputs!$C$10)","v":0.15309390715096952},{"$f":"NORMINV('Rand Seed'!QG20, Inputs!$C$9, Inputs!$C$10)","v":-0.16167329360440935},{"$f":"NORMINV('Rand Seed'!QH20, Inputs!$C$9, Inputs!$C$10)","v":9.8278604831899208E-2},{"$f":"NORMINV('Rand Seed'!QI20, Inputs!$C$9, Inputs!$C$10)","v":-0.11922357290193571},{"$f":"NORMINV('Rand Seed'!QJ20, Inputs!$C$9, Inputs!$C$10)","v":-7.6380130599044846E-2},{"$f":"NORMINV('Rand Seed'!QK20, Inputs!$C$9, Inputs!$C$10)","v":2.1439331629529112E-2},{"$f":"NORMINV('Rand Seed'!QL20, Inputs!$C$9, Inputs!$C$10)","v":0.33229832376044166},{"$f":"NORMINV('Rand Seed'!QM20, Inputs!$C$9, Inputs!$C$10)","v":0.11223086248912312},{"$f":"NORMINV('Rand Seed'!QN20, Inputs!$C$9, Inputs!$C$10)","v":9.7185295268366834E-2},{"$f":"NORMINV('Rand Seed'!QO20, Inputs!$C$9, Inputs!$C$10)","v":0.27856307393161472},{"$f":"NORMINV('Rand Seed'!QP20, Inputs!$C$9, Inputs!$C$10)","v":7.7670900417996985E-2},{"$f":"NORMINV('Rand Seed'!QQ20, Inputs!$C$9, Inputs!$C$10)","v":-0.1600118157060117},{"$f":"NORMINV('Rand Seed'!QR20, Inputs!$C$9, Inputs!$C$10)","v":0.12718613585195354},{"$f":"NORMINV('Rand Seed'!QS20, Inputs!$C$9, Inputs!$C$10)","v":-1.7587158087690888E-2},{"$f":"NORMINV('Rand Seed'!QT20, Inputs!$C$9, Inputs!$C$10)","v":0.23902851412769832},{"$f":"NORMINV('Rand Seed'!QU20, Inputs!$C$9, Inputs!$C$10)","v":4.7980673244548452E-2},{"$f":"NORMINV('Rand Seed'!QV20, Inputs!$C$9, Inputs!$C$10)","v":6.2376684809843166E-3},{"$f":"NORMINV('Rand Seed'!QW20, Inputs!$C$9, Inputs!$C$10)","v":-5.3532501382804673E-3},{"$f":"NORMINV('Rand Seed'!QX20, Inputs!$C$9, Inputs!$C$10)","v":0.18475188285641941},{"$f":"NORMINV('Rand Seed'!QY20, Inputs!$C$9, Inputs!$C$10)","v":4.6281478111894828E-3},{"$f":"NORMINV('Rand Seed'!QZ20, Inputs!$C$9, Inputs!$C$10)","v":-6.586856793485707E-2},{"$f":"NORMINV('Rand Seed'!RA20, Inputs!$C$9, Inputs!$C$10)","v":-2.7169051531746174E-2},{"$f":"NORMINV('Rand Seed'!RB20, Inputs!$C$9, Inputs!$C$10)","v":0.15565421520268596},{"$f":"NORMINV('Rand Seed'!RC20, Inputs!$C$9, Inputs!$C$10)","v":8.1775147195852355E-2},{"$f":"NORMINV('Rand Seed'!RD20, Inputs!$C$9, Inputs!$C$10)","v":0.23180802732497457},{"$f":"NORMINV('Rand Seed'!RE20, Inputs!$C$9, Inputs!$C$10)","v":-0.15964833302026199},{"$f":"NORMINV('Rand Seed'!RF20, Inputs!$C$9, Inputs!$C$10)","v":3.0989356377012188E-2},{"$f":"NORMINV('Rand Seed'!RG20, Inputs!$C$9, Inputs!$C$10)","v":0.16454967548889216},{"$f":"NORMINV('Rand Seed'!RH20, Inputs!$C$9, Inputs!$C$10)","v":3.3286245399445288E-3},{"$f":"NORMINV('Rand Seed'!RI20, Inputs!$C$9, Inputs!$C$10)","v":6.2198625184179478E-2},{"$f":"NORMINV('Rand Seed'!RJ20, Inputs!$C$9, Inputs!$C$10)","v":-0.12541404122299771},{"$f":"NORMINV('Rand Seed'!RK20, Inputs!$C$9, Inputs!$C$10)","v":6.7164649215580255E-2},{"$f":"NORMINV('Rand Seed'!RL20, Inputs!$C$9, Inputs!$C$10)","v":-0.25151757572859978},{"$f":"NORMINV('Rand Seed'!RM20, Inputs!$C$9, Inputs!$C$10)","v":0.1239787602863671},{"$f":"NORMINV('Rand Seed'!RN20, Inputs!$C$9, Inputs!$C$10)","v":3.7579235402534009E-3},{"$f":"NORMINV('Rand Seed'!RO20, Inputs!$C$9, Inputs!$C$10)","v":3.9653664390092873E-2},{"$f":"NORMINV('Rand Seed'!RP20, Inputs!$C$9, Inputs!$C$10)","v":0.12818055937688891},{"$f":"NORMINV('Rand Seed'!RQ20, Inputs!$C$9, Inputs!$C$10)","v":0.22821018033283746},{"$f":"NORMINV('Rand Seed'!RR20, Inputs!$C$9, Inputs!$C$10)","v":0.32962813545976627},{"$f":"NORMINV('Rand Seed'!RS20, Inputs!$C$9, Inputs!$C$10)","v":-0.24829867268591782},{"$f":"NORMINV('Rand Seed'!RT20, Inputs!$C$9, Inputs!$C$10)","v":-0.1039790771708038},{"$f":"NORMINV('Rand Seed'!RU20, Inputs!$C$9, Inputs!$C$10)","v":0.13301114241335737},{"$f":"NORMINV('Rand Seed'!RV20, Inputs!$C$9, Inputs!$C$10)","v":7.1222888323621725E-2},{"$f":"NORMINV('Rand Seed'!RW20, Inputs!$C$9, Inputs!$C$10)","v":0.23899914717649207},{"$f":"NORMINV('Rand Seed'!RX20, Inputs!$C$9, Inputs!$C$10)","v":0.20896786469086082},{"$f":"NORMINV('Rand Seed'!RY20, Inputs!$C$9, Inputs!$C$10)","v":0.42254498989977995},{"$f":"NORMINV('Rand Seed'!RZ20, Inputs!$C$9, Inputs!$C$10)","v":2.1335345885386905E-2},{"$f":"NORMINV('Rand Seed'!SA20, Inputs!$C$9, Inputs!$C$10)","v":0.21502124232841674},{"$f":"NORMINV('Rand Seed'!SB20, Inputs!$C$9, Inputs!$C$10)","v":0.11895492421673663},{"$f":"NORMINV('Rand Seed'!SC20, Inputs!$C$9, Inputs!$C$10)","v":8.9030466204004316E-2},{"$f":"NORMINV('Rand Seed'!SD20, Inputs!$C$9, Inputs!$C$10)","v":0.15806963038739275},{"$f":"NORMINV('Rand Seed'!SE20, Inputs!$C$9, Inputs!$C$10)","v":0.3114549761273967},{"$f":"NORMINV('Rand Seed'!SF20, Inputs!$C$9, Inputs!$C$10)","v":1.5452682310397085E-2},{"$f":"NORMINV('Rand Seed'!SG20, Inputs!$C$9, Inputs!$C$10)","v":-8.0362609544355743E-2}]
[31,{"$f":"NORMINV('Rand Seed'!B33, Inputs!$C$9, Inputs!$C$10)","v":0.10346973646349808},{"$f":"NORMINV('Rand Seed'!C33, Inputs!$C$9, Inputs!$C$10)","v":-0.14482147433742182},{"$f":"NORMINV('Rand Seed'!D33, Inputs!$C$9, Inputs!$C$10)","v":-1.4234413698117204E-2},{"$f":"NORMINV('Rand Seed'!E33, Inputs!$C$9, Inputs!$C$10)","v":2.3818690343990503E-2},{"$f":"NORMINV('Rand Seed'!F33, Inputs!$C$9, Inputs!$C$10)","v":-8.7569276930365106E-2},{"$f":"NORMINV('Rand Seed'!G33, Inputs!$C$9, Inputs!$C$10)","v":0.25346959666936353},{"$f":"NORMINV('Rand Seed'!H33, Inputs!$C$9, Inputs!$C$10)","v":0.17257914981674594},{"$f":"NORMINV('Rand Seed'!I33, Inputs!$C$9, Inputs!$C$10)","v":0.2273383713673629},{"$f":"NORMINV('Rand Seed'!J33, Inputs!$C$9, Inputs!$C$10)","v":0.19552474220684307},{"$f":"NORMINV('Rand Seed'!K33, Inputs!$C$9, Inputs!$C$10)","v":-7.3304388772805748E-2},{"$f":"NORMINV('Rand Seed'!L33, Inputs!$C$9, Inputs!$C$10)","v":2.509996299778619E-3},{"$f":"NORMINV('Rand Seed'!M33, Inputs!$C$9, Inputs!$C$10)","v":-0.22772114408626998},{"$f":"NORMINV('Rand Seed'!N33, Inputs!$C$9, Inputs!$C$10)","v":-0.22788467928848766},{"$f":"NORMINV('Rand Seed'!O33, Inputs!$C$9, Inputs!$C$10)","v":0.12233075917643223},{"$f":"NORMINV('Rand Seed'!P33, Inputs!$C$9, Inputs!$C$10)","v":5.7429321115360379E-2},{"$f":"NORMINV('Rand Seed'!Q33, Inputs!$C$9, Inputs!$C$10)","v":2.3098527727425149E-2},{"$f":"NORMINV('Rand Seed'!R33, Inputs!$C$9, Inputs!$C$10)","v":-4.9932013195970681E-2},{"$f":"NORMINV('Rand Seed'!S33, Inputs!$C$9, Inputs!$C$10)","v":-9.7748442153508627E-2},{"$f":"NORMINV('Rand Seed'!T33, Inputs!$C$9, Inputs!$C$10)","v":-3.3921768316743706E-2},{"$f":"NORMINV('Rand Seed'!U33, Inputs!$C$9, Inputs!$C$10)","v":0.21800619169298219},{"$f":"NORMINV('Rand Seed'!V33, Inputs!$C$9, Inputs!$C$10)","v":0.12712097502780428},{"$f":"NORMINV('Rand Seed'!W33, Inputs!$C$9, Inputs!$C$10)","v":-5.9568142806888866E-2},{"$f":"NORMINV('Rand Seed'!X33, Inputs!$C$9, Inputs!$C$10)","v":2.3627400697753476E-2},{"$f":"NORMINV('Rand Seed'!Y33, Inputs!$C$9, Inputs!$C$10)","v":0.13062944522216308},{"$f":"NORMINV('Rand Seed'!Z33, Inputs!$C$9, Inputs!$C$10)","v":0.21193877236163039},{"$f":"NORMINV('Rand Seed'!AA33, Inputs!$C$9, Inputs!$C$10)","v":4.7603136588789272E-2},{"$f":"NORMINV('Rand Seed'!AB33, Inputs!$C$9, Inputs!$C$10)","v":0.10385641443199417},{"$f":"NORMINV('Rand Seed'!AC33, Inputs!$C$9, Inputs!$C$10)","v":2.2282318275823262E-3},{"$f":"NORMINV('Rand Seed'!AD33, Inputs!$C$9, Inputs!$C$10)","v":-9.2754697264464669E-3},{"$f":"NORMINV('Rand Seed'!AE33, Inputs!$C$9, Inputs!$C$10)","v":7.0397455515510091E-2},{"$f":"NORMINV('Rand Seed'!AF33, Inputs!$C$9, Inputs!$C$10)","v":2.0367134275038348E-2},{"$f":"NORMINV('Rand Seed'!AG33, Inputs!$C$9, Inputs!$C$10)","v":0.34400280917271148},{"$f":"NORMINV('Rand Seed'!AH33, Inputs!$C$9, Inputs!$C$10)","v":4.5681562832235123E-2},{"$f":"NORMINV('Rand Seed'!AI33, Inputs!$C$9, Inputs!$C$10)","v":0.19704435612340238},{"$f":"NORMINV('Rand Seed'!AJ33, Inputs!$C$9, Inputs!$C$10)","v":-4.6647761000653279E-2},{"$f":"NORMINV('Rand Seed'!AK33, Inputs!$C$9, Inputs!$C$10)","v":4.2743385828153471E-2},{"$f":"NORMINV('Rand Seed'!AL33, Inputs!$C$9, Inputs!$C$10)","v":0.10466636572268112},{"$f":"NORMINV('Rand Seed'!AM33, Inputs!$C$9, Inputs!$C$10)","v":8.4050618691601534E-2},{"$f":"NORMINV('Rand Seed'!AN33, Inputs!$C$9, Inputs!$C$10)","v":4.5564540180279979E-2},{"$f":"NORMINV('Rand Seed'!AO33, Inputs!$C$9, Inputs!$C$10)","v":1.5566976682127892E-2},{"$f":"NORMINV('Rand Seed'!AP33, Inputs!$C$9, Inputs!$C$10)","v":-0.14873367982930774},{"$f":"NORMINV('Rand Seed'!AQ33, Inputs!$C$9, Inputs!$C$10)","v":0.39821051750813302},{"$f":"NORMINV('Rand Seed'!AR33, Inputs!$C$9, Inputs!$C$10)","v":-5.0401714961011063E-2},{"$f":"NORMINV('Rand Seed'!AS33, Inputs!$C$9, Inputs!$C$10)","v":0.10892944026199111},{"$f":"NORMINV('Rand Seed'!AT33, Inputs!$C$9, Inputs!$C$10)","v":0.18675324924102554},{"$f":"NORMINV('Rand Seed'!AU33, Inputs!$C$9, Inputs!$C$10)","v":-0.13545722401674043},{"$f":"NORMINV('Rand Seed'!AV33, Inputs!$C$9, Inputs!$C$10)","v":7.932546688642933E-2},{"$f":"NORMINV('Rand Seed'!AW33, Inputs!$C$9, Inputs!$C$10)","v":-2.4194467036726133E-2},{"$f":"NORMINV('Rand Seed'!AX33, Inputs!$C$9, Inputs!$C$10)","v":0.13318969982191045},{"$f":"NORMINV('Rand Seed'!AY33, Inputs!$C$9, Inputs!$C$10)","v":-2.0268599611045671E-2},{"$f":"NORMINV('Rand Seed'!AZ33, Inputs!$C$9, Inputs!$C$10)","v":0.20606034610942869},{"$f":"NORMINV('Rand Seed'!BA33, Inputs!$C$9, Inputs!$C$10)","v":3.7998370671249559E-2},{"$f":"NORMINV('Rand Seed'!BB33, Inputs!$C$9, Inputs!$C$10)","v":0.11527471976253643},{"$f":"NORMINV('Rand Seed'!BC33, Inputs!$C$9, Inputs!$C$10)","v":0.11302133374545585},{"$f":"NORMINV('Rand Seed'!BD33, Inputs!$C$9, Inputs!$C$10)","v":0.27739649279282719},{"$f":"NORMINV('Rand Seed'!BE33, Inputs!$C$9, Inputs!$C$10)","v":-0.19067127261769756},{"$f":"NORMINV('Rand Seed'!BF33, Inputs!$C$9, Inputs!$C$10)","v":0.14389170194814574},{"$f":"NORMINV('Rand Seed'!BG33, Inputs!$C$9, Inputs!$C$10)","v":7.6869229378810799E-2},{"$f":"NORMINV('Rand Seed'!BH33, Inputs!$C$9, Inputs!$C$10)","v":-0.26698853117460675},{"$f":"NORMINV('Rand Seed'!BI33, Inputs!$C$9, Inputs!$C$10)","v":0.19849801227686925},{"$f":"NORMINV('Rand Seed'!BJ33, Inputs!$C$9, Inputs!$C$10)","v":4.7474932195981964E-2},{"$f":"NORMINV('Rand Seed'!BK33, Inputs!$C$9, Inputs!$C$10)","v":-1.1161589030687577E-2},{"$f":"NORMINV('Rand Seed'!BL33, Inputs!$C$9, Inputs!$C$10)","v":5.3629184458417571E-2},{"$f":"NORMINV('Rand Seed'!BM33, Inputs!$C$9, Inputs!$C$10)","v":4.2043038777994576E-3},{"$f":"NORMINV('Rand Seed'!BN33, Inputs!$C$9, Inputs!$C$10)","v":0.10002296040799083},{"$f":"NORMINV('Rand Seed'!BO33, Inputs!$C$9, Inputs!$C$10)","v":-0.27488191448746097},{"$f":"NORMINV('Rand Seed'!BP33, Inputs!$C$9, Inputs!$C$10)","v":-0.12739168149374364},{"$f":"NORMINV('Rand Seed'!BQ33, Inputs!$C$9, Inputs!$C$10)","v":0.1335085472701488},{"$f":"NORMINV('Rand Seed'!BR33, Inputs!$C$9, Inputs!$C$10)","v":1.0761674586722517E-2},{"$f":"NORMINV('Rand Seed'!BS33, Inputs!$C$9, Inputs!$C$10)","v":-0.10159661320876347},{"$f":"NORMINV('Rand Seed'!BT33, Inputs!$C$9, Inputs!$C$10)","v":4.7624340254353303E-3},{"$f":"NORMINV('Rand Seed'!BU33, Inputs!$C$9, Inputs!$C$10)","v":-4.7544194823345237E-2},{"$f":"NORMINV('Rand Seed'!BV33, Inputs!$C$9, Inputs!$C$10)","v":0.1224092560370813},{"$f":"NORMINV('Rand Seed'!BW33, Inputs!$C$9, Inputs!$C$10)","v":-8.4566870583993772E-2},{"$f":"NORMINV('Rand Seed'!BX33, Inputs!$C$9, Inputs!$C$10)","v":0.13355301303972866},{"$f":"NORMINV('Rand Seed'!BY33, Inputs!$C$9, Inputs!$C$10)","v":-8.2327694850175423E-2},{"$f":"NORMINV('Rand Seed'!BZ33, Inputs!$C$9, Inputs!$C$10)","v":0.29093215067038208},{"$f":"NORMINV('Rand Seed'!CA33, Inputs!$C$9, Inputs!$C$10)","v":0.1737275833753065},{"$f":"NORMINV('Rand Seed'!CB33, Inputs!$C$9, Inputs!$C$10)","v":-1.3338297439175528E-2},{"$f":"NORMINV('Rand Seed'!CC33, Inputs!$C$9, Inputs!$C$10)","v":3.013679631841959E-4},{"$f":"NORMINV('Rand Seed'!CD33, Inputs!$C$9, Inputs!$C$10)","v":0.29993664312485258},{"$f":"NORMINV('Rand Seed'!CE33, Inputs!$C$9, Inputs!$C$10)","v":0.19169009003654369},{"$f":"NORMINV('Rand Seed'!CF33, Inputs!$C$9, Inputs!$C$10)","v":-0.16318426116020363},{"$f":"NORMINV('Rand Seed'!CG33, Inputs!$C$9, Inputs!$C$10)","v":5.9047126861919021E-2},{"$f":"NORMINV('Rand Seed'!CH33, Inputs!$C$9, Inputs!$C$10)","v":8.4393353438666441E-2},{"$f":"NORMINV('Rand Seed'!CI33, Inputs!$C$9, Inputs!$C$10)","v":2.2120421053032427E-3},{"$f":"NORMINV('Rand Seed'!CJ33, Inputs!$C$9, Inputs!$C$10)","v":6.9267348593056888E-2},{"$f":"NORMINV('Rand Seed'!CK33, Inputs!$C$9, Inputs!$C$10)","v":6.3126545259827277E-2},{"$f":"NORMINV('Rand Seed'!CL33, Inputs!$C$9, Inputs!$C$10)","v":6.67215863594946E-2},{"$f":"NORMINV('Rand Seed'!CM33, Inputs!$C$9, Inputs!$C$10)","v":-0.25749022860436444},{"$f":"NORMINV('Rand Seed'!CN33, Inputs!$C$9, Inputs!$C$10)","v":0.19349687452184755},{"$f":"NORMINV('Rand Seed'!CO33, Inputs!$C$9, Inputs!$C$10)","v":0.17488703392358151},{"$f":"NORMINV('Rand Seed'!CP33, Inputs!$C$9, Inputs!$C$10)","v":1.9196291671776063E-2},{"$f":"NORMINV('Rand Seed'!CQ33, Inputs!$C$9, Inputs!$C$10)","v":-2.2883557972744883E-3},{"$f":"NORMINV('Rand Seed'!CR33, Inputs!$C$9, Inputs!$C$10)","v":3.6068599898460084E-2},{"$f":"NORMINV('Rand Seed'!CS33, Inputs!$C$9, Inputs!$C$10)","v":-2.7444609506676085E-2},{"$f":"NORMINV('Rand Seed'!CT33, Inputs!$C$9, Inputs!$C$10)","v":0.14577431086405723},{"$f":"NORMINV('Rand Seed'!CU33, Inputs!$C$9, Inputs!$C$10)","v":0.11991160886458159},{"$f":"NORMINV('Rand Seed'!CV33, Inputs!$C$9, Inputs!$C$10)","v":8.6542906084897606E-3},{"$f":"NORMINV('Rand Seed'!CW33, Inputs!$C$9, Inputs!$C$10)","v":0.3058519907798784},{"$f":"NORMINV('Rand Seed'!CX33, Inputs!$C$9, Inputs!$C$10)","v":0.19744202112361031},{"$f":"NORMINV('Rand Seed'!CY33, Inputs!$C$9, Inputs!$C$10)","v":0.25153013850322953},{"$f":"NORMINV('Rand Seed'!CZ33, Inputs!$C$9, Inputs!$C$10)","v":-0.1816633580159624},{"$f":"NORMINV('Rand Seed'!DA33, Inputs!$C$9, Inputs!$C$10)","v":9.2852764441602995E-2},{"$f":"NORMINV('Rand Seed'!DB33, Inputs!$C$9, Inputs!$C$10)","v":0.13804989710557647},{"$f":"NORMINV('Rand Seed'!DC33, Inputs!$C$9, Inputs!$C$10)","v":8.126999790532316E-2},{"$f":"NORMINV('Rand Seed'!DD33, Inputs!$C$9, Inputs!$C$10)","v":2.2517213785684723E-2},{"$f":"NORMINV('Rand Seed'!DE33, Inputs!$C$9, Inputs!$C$10)","v":8.9321081108598294E-2},{"$f":"NORMINV('Rand Seed'!DF33, Inputs!$C$9, Inputs!$C$10)","v":0.15827246150320448},{"$f":"NORMINV('Rand Seed'!DG33, Inputs!$C$9, Inputs!$C$10)","v":0.15878070675854086},{"$f":"NORMINV('Rand Seed'!DH33, Inputs!$C$9, Inputs!$C$10)","v":-0.14757973543297015},{"$f":"NORMINV('Rand Seed'!DI33, Inputs!$C$9, Inputs!$C$10)","v":-2.5408173695207148E-2},{"$f":"NORMINV('Rand Seed'!DJ33, Inputs!$C$9, Inputs!$C$10)","v":0.11769173883420868},{"$f":"NORMINV('Rand Seed'!DK33, Inputs!$C$9, Inputs!$C$10)","v":7.4845813980306888E-2},{"$f":"NORMINV('Rand Seed'!DL33, Inputs!$C$9, Inputs!$C$10)","v":-7.0128876799757336E-2},{"$f":"NORMINV('Rand Seed'!DM33, Inputs!$C$9, Inputs!$C$10)","v":3.531333422229864E-2},{"$f":"NORMINV('Rand Seed'!DN33, Inputs!$C$9, Inputs!$C$10)","v":-9.4065975564836549E-2},{"$f":"NORMINV('Rand Seed'!DO33, Inputs!$C$9, Inputs!$C$10)","v":9.9778133855288539E-2},{"$f":"NORMINV('Rand Seed'!DP33, Inputs!$C$9, Inputs!$C$10)","v":-2.8837054559911687E-3},{"$f":"NORMINV('Rand Seed'!DQ33, Inputs!$C$9, Inputs!$C$10)","v":-3.7641426296290192E-2},{"$f":"NORMINV('Rand Seed'!DR33, Inputs!$C$9, Inputs!$C$10)","v":-0.15491650468447027},{"$f":"NORMINV('Rand Seed'!DS33, Inputs!$C$9, Inputs!$C$10)","v":4.484443380332416E-2},{"$f":"NORMINV('Rand Seed'!DT33, Inputs!$C$9, Inputs!$C$10)","v":-0.12078295070332094},{"$f":"NORMINV('Rand Seed'!DU33, Inputs!$C$9, Inputs!$C$10)","v":0.20517274955530135},{"$f":"NORMINV('Rand Seed'!DV33, Inputs!$C$9, Inputs!$C$10)","v":-3.3063569764319622E-2},{"$f":"NORMINV('Rand Seed'!DW33, Inputs!$C$9, Inputs!$C$10)","v":-0.24672379474056433},{"$f":"NORMINV('Rand Seed'!DX33, Inputs!$C$9, Inputs!$C$10)","v":3.9862926954199643E-2},{"$f":"NORMINV('Rand Seed'!DY33, Inputs!$C$9, Inputs!$C$10)","v":0.14603467305002876},{"$f":"NORMINV('Rand Seed'!DZ33, Inputs!$C$9, Inputs!$C$10)","v":0.46115450459023349},{"$f":"NORMINV('Rand Seed'!EA33, Inputs!$C$9, Inputs!$C$10)","v":0.26894325219157778},{"$f":"NORMINV('Rand Seed'!EB33, Inputs!$C$9, Inputs!$C$10)","v":7.1012637317973568E-2},{"$f":"NORMINV('Rand Seed'!EC33, Inputs!$C$9, Inputs!$C$10)","v":0.33896883493691415},{"$f":"NORMINV('Rand Seed'!ED33, Inputs!$C$9, Inputs!$C$10)","v":8.4412484589845294E-3},{"$f":"NORMINV('Rand Seed'!EE33, Inputs!$C$9, Inputs!$C$10)","v":7.9092195204775215E-2},{"$f":"NORMINV('Rand Seed'!EF33, Inputs!$C$9, Inputs!$C$10)","v":0.14332648363671457},{"$f":"NORMINV('Rand Seed'!EG33, Inputs!$C$9, Inputs!$C$10)","v":0.1199832813784136},{"$f":"NORMINV('Rand Seed'!EH33, Inputs!$C$9, Inputs!$C$10)","v":-0.2688024596239651},{"$f":"NORMINV('Rand Seed'!EI33, Inputs!$C$9, Inputs!$C$10)","v":6.4723544612903403E-2},{"$f":"NORMINV('Rand Seed'!EJ33, Inputs!$C$9, Inputs!$C$10)","v":6.7409496823092774E-2},{"$f":"NORMINV('Rand Seed'!EK33, Inputs!$C$9, Inputs!$C$10)","v":0.20428382336691669},{"$f":"NORMINV('Rand Seed'!EL33, Inputs!$C$9, Inputs!$C$10)","v":6.6932472667397241E-2},{"$f":"NORMINV('Rand Seed'!EM33, Inputs!$C$9, Inputs!$C$10)","v":-5.3739742617750552E-2},{"$f":"NORMINV('Rand Seed'!EN33, Inputs!$C$9, Inputs!$C$10)","v":4.6464244669488224E-2},{"$f":"NORMINV('Rand Seed'!EO33, Inputs!$C$9, Inputs!$C$10)","v":0.23632419678779965},{"$f":"NORMINV('Rand Seed'!EP33, Inputs!$C$9, Inputs!$C$10)","v":2.4513812603627824E-2},{"$f":"NORMINV('Rand Seed'!EQ33, Inputs!$C$9, Inputs!$C$10)","v":-0.14516756246486673},{"$f":"NORMINV('Rand Seed'!ER33, Inputs!$C$9, Inputs!$C$10)","v":-7.2737245482260376E-2},{"$f":"NORMINV('Rand Seed'!ES33, Inputs!$C$9, Inputs!$C$10)","v":-3.9028516938894864E-2},{"$f":"NORMINV('Rand Seed'!ET33, Inputs!$C$9, Inputs!$C$10)","v":-0.10605805821952295},{"$f":"NORMINV('Rand Seed'!EU33, Inputs!$C$9, Inputs!$C$10)","v":0.172867948171949},{"$f":"NORMINV('Rand Seed'!EV33, Inputs!$C$9, Inputs!$C$10)","v":-0.15801770454634778},{"$f":"NORMINV('Rand Seed'!EW33, Inputs!$C$9, Inputs!$C$10)","v":2.9212330978373297E-2},{"$f":"NORMINV('Rand Seed'!EX33, Inputs!$C$9, Inputs!$C$10)","v":0.18792317298163197},{"$f":"NORMINV('Rand Seed'!EY33, Inputs!$C$9, Inputs!$C$10)","v":9.435023054913666E-2},{"$f":"NORMINV('Rand Seed'!EZ33, Inputs!$C$9, Inputs!$C$10)","v":-3.9858419621608243E-2},{"$f":"NORMINV('Rand Seed'!FA33, Inputs!$C$9, Inputs!$C$10)","v":-5.6285653869459301E-2},{"$f":"NORMINV('Rand Seed'!FB33, Inputs!$C$9, Inputs!$C$10)","v":4.6134804263363409E-2},{"$f":"NORMINV('Rand Seed'!FC33, Inputs!$C$9, Inputs!$C$10)","v":4.418503478555727E-2},{"$f":"NORMINV('Rand Seed'!FD33, Inputs!$C$9, Inputs!$C$10)","v":9.2197533825200684E-2},{"$f":"NORMINV('Rand Seed'!FE33, Inputs!$C$9, Inputs!$C$10)","v":-6.7213421912229634E-2},{"$f":"NORMINV('Rand Seed'!FF33, Inputs!$C$9, Inputs!$C$10)","v":0.14843978325885071},{"$f":"NORMINV('Rand Seed'!FG33, Inputs!$C$9, Inputs!$C$10)","v":-1.7715276155931881E-2},{"$f":"NORMINV('Rand Seed'!FH33, Inputs!$C$9, Inputs!$C$10)","v":0.11278807426044141},{"$f":"NORMINV('Rand Seed'!FI33, Inputs!$C$9, Inputs!$C$10)","v":-4.3592980788562122E-2},{"$f":"NORMINV('Rand Seed'!FJ33, Inputs!$C$9, Inputs!$C$10)","v":6.74427315510574E-2},{"$f":"NORMINV('Rand Seed'!FK33, Inputs!$C$9, Inputs!$C$10)","v":0.14032057404407716},{"$f":"NORMINV('Rand Seed'!FL33, Inputs!$C$9, Inputs!$C$10)","v":0.20411141678691136},{"$f":"NORMINV('Rand Seed'!FM33, Inputs!$C$9, Inputs!$C$10)","v":-0.15053316643106368},{"$f":"NORMINV('Rand Seed'!FN33, Inputs!$C$9, Inputs!$C$10)","v":-8.1252946330651749E-3},{"$f":"NORMINV('Rand Seed'!FO33, Inputs!$C$9, Inputs!$C$10)","v":0.22210510348853463},{"$f":"NORMINV('Rand Seed'!FP33, Inputs!$C$9, Inputs!$C$10)","v":-4.5219777692346932E-3},{"$f":"NORMINV('Rand Seed'!FQ33, Inputs!$C$9, Inputs!$C$10)","v":-6.8071926795400056E-2},{"$f":"NORMINV('Rand Seed'!FR33, Inputs!$C$9, Inputs!$C$10)","v":7.5252519299163281E-2},{"$f":"NORMINV('Rand Seed'!FS33, Inputs!$C$9, Inputs!$C$10)","v":0.20816351050537557},{"$f":"NORMINV('Rand Seed'!FT33, Inputs!$C$9, Inputs!$C$10)","v":0.17464387507829837},{"$f":"NORMINV('Rand Seed'!FU33, Inputs!$C$9, Inputs!$C$10)","v":-0.16261539898426663},{"$f":"NORMINV('Rand Seed'!FV33, Inputs!$C$9, Inputs!$C$10)","v":0.1867443998899051},{"$f":"NORMINV('Rand Seed'!FW33, Inputs!$C$9, Inputs!$C$10)","v":8.8723779097730437E-2},{"$f":"NORMINV('Rand Seed'!FX33, Inputs!$C$9, Inputs!$C$10)","v":-3.850872520046357E-2},{"$f":"NORMINV('Rand Seed'!FY33, Inputs!$C$9, Inputs!$C$10)","v":0.20164083076449801},{"$f":"NORMINV('Rand Seed'!FZ33, Inputs!$C$9, Inputs!$C$10)","v":-0.13748354732607598},{"$f":"NORMINV('Rand Seed'!GA33, Inputs!$C$9, Inputs!$C$10)","v":0.2267152860921684},{"$f":"NORMINV('Rand Seed'!GB33, Inputs!$C$9, Inputs!$C$10)","v":-0.39113041134563414},{"$f":"NORMINV('Rand Seed'!GC33, Inputs!$C$9, Inputs!$C$10)","v":0.15919376144974251},{"$f":"NORMINV('Rand Seed'!GD33, Inputs!$C$9, Inputs!$C$10)","v":0.14992710067400006},{"$f":"NORMINV('Rand Seed'!GE33, Inputs!$C$9, Inputs!$C$10)","v":6.9384624351501945E-2},{"$f":"NORMINV('Rand Seed'!GF33, Inputs!$C$9, Inputs!$C$10)","v":0.19301033517834615},{"$f":"NORMINV('Rand Seed'!GG33, Inputs!$C$9, Inputs!$C$10)","v":-2.0134682460860837E-2},{"$f":"NORMINV('Rand Seed'!GH33, Inputs!$C$9, Inputs!$C$10)","v":0.15194843428613497},{"$f":"NORMINV('Rand Seed'!GI33, Inputs!$C$9, Inputs!$C$10)","v":0.19869908721680501},{"$f":"NORMINV('Rand Seed'!GJ33, Inputs!$C$9, Inputs!$C$10)","v":0.16515152663932425},{"$f":"NORMINV('Rand Seed'!GK33, Inputs!$C$9, Inputs!$C$10)","v":-2.4956338804500933E-2},{"$f":"NORMINV('Rand Seed'!GL33, Inputs!$C$9, Inputs!$C$10)","v":-0.15040235015686587},{"$f":"NORMINV('Rand Seed'!GM33, Inputs!$C$9, Inputs!$C$10)","v":1.5376857028433548E-2},{"$f":"NORMINV('Rand Seed'!GN33, Inputs!$C$9, Inputs!$C$10)","v":0.14451478282317509},{"$f":"NORMINV('Rand Seed'!GO33, Inputs!$C$9, Inputs!$C$10)","v":-6.7545619196762954E-2},{"$f":"NORMINV('Rand Seed'!GP33, Inputs!$C$9, Inputs!$C$10)","v":-7.2181041246450486E-2},{"$f":"NORMINV('Rand Seed'!GQ33, Inputs!$C$9, Inputs!$C$10)","v":-4.9524375951527741E-2},{"$f":"NORMINV('Rand Seed'!GR33, Inputs!$C$9, Inputs!$C$10)","v":2.116729546529968E-2},{"$f":"NORMINV('Rand Seed'!GS33, Inputs!$C$9, Inputs!$C$10)","v":3.6603195344847281E-2},{"$f":"NORMINV('Rand Seed'!GT33, Inputs!$C$9, Inputs!$C$10)","v":0.18347434645455746},{"$f":"NORMINV('Rand Seed'!GU33, Inputs!$C$9, Inputs!$C$10)","v":2.4615279611395448E-2},{"$f":"NORMINV('Rand Seed'!GV33, Inputs!$C$9, Inputs!$C$10)","v":6.9970580416126638E-2},{"$f":"NORMINV('Rand Seed'!GW33, Inputs!$C$9, Inputs!$C$10)","v":-2.5439330278892419E-2},{"$f":"NORMINV('Rand Seed'!GX33, Inputs!$C$9, Inputs!$C$10)","v":-2.1752733704782298E-3},{"$f":"NORMINV('Rand Seed'!GY33, Inputs!$C$9, Inputs!$C$10)","v":0.23272698372902384},{"$f":"NORMINV('Rand Seed'!GZ33, Inputs!$C$9, Inputs!$C$10)","v":1.657583193429539E-2},{"$f":"NORMINV('Rand Seed'!HA33, Inputs!$C$9, Inputs!$C$10)","v":8.0302294821515824E-2},{"$f":"NORMINV('Rand Seed'!HB33, Inputs!$C$9, Inputs!$C$10)","v":6.8872109519041158E-2},{"$f":"NORMINV('Rand Seed'!HC33, Inputs!$C$9, Inputs!$C$10)","v":0.1131020071343599},{"$f":"NORMINV('Rand Seed'!HD33, Inputs!$C$9, Inputs!$C$10)","v":0.11783659000609555},{"$f":"NORMINV('Rand Seed'!HE33, Inputs!$C$9, Inputs!$C$10)","v":-8.6943657761446705E-2},{"$f":"NORMINV('Rand Seed'!HF33, Inputs!$C$9, Inputs!$C$10)","v":-4.5087400319334198E-2},{"$f":"NORMINV('Rand Seed'!HG33, Inputs!$C$9, Inputs!$C$10)","v":0.10363384557771949},{"$f":"NORMINV('Rand Seed'!HH33, Inputs!$C$9, Inputs!$C$10)","v":-0.13292492700848041},{"$f":"NORMINV('Rand Seed'!HI33, Inputs!$C$9, Inputs!$C$10)","v":3.113643428691755E-3},{"$f":"NORMINV('Rand Seed'!HJ33, Inputs!$C$9, Inputs!$C$10)","v":9.3293266265646949E-3},{"$f":"NORMINV('Rand Seed'!HK33, Inputs!$C$9, Inputs!$C$10)","v":0.17854351644856209},{"$f":"NORMINV('Rand Seed'!HL33, Inputs!$C$9, Inputs!$C$10)","v":-0.10248596444489659},{"$f":"NORMINV('Rand Seed'!HM33, Inputs!$C$9, Inputs!$C$10)","v":-2.5883867937134611E-3},{"$f":"NORMINV('Rand Seed'!HN33, Inputs!$C$9, Inputs!$C$10)","v":-4.3299118751475171E-2},{"$f":"NORMINV('Rand Seed'!HO33, Inputs!$C$9, Inputs!$C$10)","v":-0.1346130395245998},{"$f":"NORMINV('Rand Seed'!HP33, Inputs!$C$9, Inputs!$C$10)","v":0.1083521044293371},{"$f":"NORMINV('Rand Seed'!HQ33, Inputs!$C$9, Inputs!$C$10)","v":7.5198541775202743E-2},{"$f":"NORMINV('Rand Seed'!HR33, Inputs!$C$9, Inputs!$C$10)","v":-5.6008433282201994E-2},{"$f":"NORMINV('Rand Seed'!HS33, Inputs!$C$9, Inputs!$C$10)","v":-0.15095009481619814},{"$f":"NORMINV('Rand Seed'!HT33, Inputs!$C$9, Inputs!$C$10)","v":4.6600093667909778E-2},{"$f":"NORMINV('Rand Seed'!HU33, Inputs!$C$9, Inputs!$C$10)","v":0.18961248230215649},{"$f":"NORMINV('Rand Seed'!HV33, Inputs!$C$9, Inputs!$C$10)","v":0.18142752673157098},{"$f":"NORMINV('Rand Seed'!HW33, Inputs!$C$9, Inputs!$C$10)","v":0.21032140237456243},{"$f":"NORMINV('Rand Seed'!HX33, Inputs!$C$9, Inputs!$C$10)","v":6.799501296332891E-2},{"$f":"NORMINV('Rand Seed'!HY33, Inputs!$C$9, Inputs!$C$10)","v":0.14253036235539085},{"$f":"NORMINV('Rand Seed'!HZ33, Inputs!$C$9, Inputs!$C$10)","v":0.22824704699718495},{"$f":"NORMINV('Rand Seed'!IA33, Inputs!$C$9, Inputs!$C$10)","v":-2.6156384120542553E-2},{"$f":"NORMINV('Rand Seed'!IB33, Inputs!$C$9, Inputs!$C$10)","v":5.8542104090651768E-2},{"$f":"NORMINV('Rand Seed'!IC33, Inputs!$C$9, Inputs!$C$10)","v":-1.737707324288626E-2},{"$f":"NORMINV('Rand Seed'!ID33, Inputs!$C$9, Inputs!$C$10)","v":-0.17275124759513416},{"$f":"NORMINV('Rand Seed'!IE33, Inputs!$C$9, Inputs!$C$10)","v":5.5698972801058386E-3},{"$f":"NORMINV('Rand Seed'!IF33, Inputs!$C$9, Inputs!$C$10)","v":0.21881221379466698},{"$f":"NORMINV('Rand Seed'!IG33, Inputs!$C$9, Inputs!$C$10)","v":-0.12017878675844386},{"$f":"NORMINV('Rand Seed'!IH33, Inputs!$C$9, Inputs!$C$10)","v":0.31045687670003697},{"$f":"NORMINV('Rand Seed'!II33, Inputs!$C$9, Inputs!$C$10)","v":9.4831747911425235E-2},{"$f":"NORMINV('Rand Seed'!IJ33, Inputs!$C$9, Inputs!$C$10)","v":-0.15996726055620741},{"$f":"NORMINV('Rand Seed'!IK33, Inputs!$C$9, Inputs!$C$10)","v":-4.1035474200682875E-2},{"$f":"NORMINV('Rand Seed'!IL33, Inputs!$C$9, Inputs!$C$10)","v":-8.4021822325109116E-2},{"$f":"NORMINV('Rand Seed'!IM33, Inputs!$C$9, Inputs!$C$10)","v":0.11898866842838579},{"$f":"NORMINV('Rand Seed'!IN33, Inputs!$C$9, Inputs!$C$10)","v":0.19116800084570179},{"$f":"NORMINV('Rand Seed'!IO33, Inputs!$C$9, Inputs!$C$10)","v":0.26416347414384161},{"$f":"NORMINV('Rand Seed'!IP33, Inputs!$C$9, Inputs!$C$10)","v":0.18231005349978346},{"$f":"NORMINV('Rand Seed'!IQ33, Inputs!$C$9, Inputs!$C$10)","v":0.2346136350531674},{"$f":"NORMINV('Rand Seed'!IR33, Inputs!$C$9, Inputs!$C$10)","v":-4.0576921260842391E-2},{"$f":"NORMINV('Rand Seed'!IS33, Inputs!$C$9, Inputs!$C$10)","v":-4.502635950366804E-2},{"$f":"NORMINV('Rand Seed'!IT33, Inputs!$C$9, Inputs!$C$10)","v":-7.9280569144628971E-3},{"$f":"NORMINV('Rand Seed'!IU33, Inputs!$C$9, Inputs!$C$10)","v":-0.17075943105253755},{"$f":"NORMINV('Rand Seed'!IV33, Inputs!$C$9, Inputs!$C$10)","v":-0.19510702021408693},{"$f":"NORMINV('Rand Seed'!IW33, Inputs!$C$9, Inputs!$C$10)","v":-0.1575810271863029},{"$f":"NORMINV('Rand Seed'!IX33, Inputs!$C$9, Inputs!$C$10)","v":-6.7590369833124442E-2},{"$f":"NORMINV('Rand Seed'!IY33, Inputs!$C$9, Inputs!$C$10)","v":0.10291427716973531},{"$f":"NORMINV('Rand Seed'!IZ33, Inputs!$C$9, Inputs!$C$10)","v":0.27790613096855926},{"$f":"NORMINV('Rand Seed'!JA33, Inputs!$C$9, Inputs!$C$10)","v":6.9007318686769348E-2},{"$f":"NORMINV('Rand Seed'!JB33, Inputs!$C$9, Inputs!$C$10)","v":-8.369603996810808E-2},{"$f":"NORMINV('Rand Seed'!JC33, Inputs!$C$9, Inputs!$C$10)","v":-0.12763208356387085},{"$f":"NORMINV('Rand Seed'!JD33, Inputs!$C$9, Inputs!$C$10)","v":-0.19616048605331454},{"$f":"NORMINV('Rand Seed'!JE33, Inputs!$C$9, Inputs!$C$10)","v":2.4194344630497525E-2},{"$f":"NORMINV('Rand Seed'!JF33, Inputs!$C$9, Inputs!$C$10)","v":0.13433051256007475},{"$f":"NORMINV('Rand Seed'!JG33, Inputs!$C$9, Inputs!$C$10)","v":0.15003864072843615},{"$f":"NORMINV('Rand Seed'!JH33, Inputs!$C$9, Inputs!$C$10)","v":8.568989204478672E-2},{"$f":"NORMINV('Rand Seed'!JI33, Inputs!$C$9, Inputs!$C$10)","v":-0.20250158214992253},{"$f":"NORMINV('Rand Seed'!JJ33, Inputs!$C$9, Inputs!$C$10)","v":0.1368745340421933},{"$f":"NORMINV('Rand Seed'!JK33, Inputs!$C$9, Inputs!$C$10)","v":-1.6060130444460946E-2},{"$f":"NORMINV('Rand Seed'!JL33, Inputs!$C$9, Inputs!$C$10)","v":-0.11372508511915393},{"$f":"NORMINV('Rand Seed'!JM33, Inputs!$C$9, Inputs!$C$10)","v":0.25309032063668135},{"$f":"NORMINV('Rand Seed'!JN33, Inputs!$C$9, Inputs!$C$10)","v":-0.26138174017374294},{"$f":"NORMINV('Rand Seed'!JO33, Inputs!$C$9, Inputs!$C$10)","v":0.11838330271895016},{"$f":"NORMINV('Rand Seed'!JP33, Inputs!$C$9, Inputs!$C$10)","v":-3.5989139834298522E-2},{"$f":"NORMINV('Rand Seed'!JQ33, Inputs!$C$9, Inputs!$C$10)","v":-0.11350569069231269},{"$f":"NORMINV('Rand Seed'!JR33, Inputs!$C$9, Inputs!$C$10)","v":0.39635113115276754},{"$f":"NORMINV('Rand Seed'!JS33, Inputs!$C$9, Inputs!$C$10)","v":-0.1676930275862179},{"$f":"NORMINV('Rand Seed'!JT33, Inputs!$C$9, Inputs!$C$10)","v":-5.4381876809809146E-3},{"$f":"NORMINV('Rand Seed'!JU33, Inputs!$C$9, Inputs!$C$10)","v":-5.0984510699968802E-2},{"$f":"NORMINV('Rand Seed'!JV33, Inputs!$C$9, Inputs!$C$10)","v":-0.20016022329646166},{"$f":"NORMINV('Rand Seed'!JW33, Inputs!$C$9, Inputs!$C$10)","v":1.0854403651440685E-2},{"$f":"NORMINV('Rand Seed'!JX33, Inputs!$C$9, Inputs!$C$10)","v":1.4909914858011311E-2},{"$f":"NORMINV('Rand Seed'!JY33, Inputs!$C$9, Inputs!$C$10)","v":-0.11355837380132945},{"$f":"NORMINV('Rand Seed'!JZ33, Inputs!$C$9, Inputs!$C$10)","v":3.5841555299714715E-2},{"$f":"NORMINV('Rand Seed'!KA33, Inputs!$C$9, Inputs!$C$10)","v":8.3467237133380626E-2},{"$f":"NORMINV('Rand Seed'!KB33, Inputs!$C$9, Inputs!$C$10)","v":-0.33664430929767308},{"$f":"NORMINV('Rand Seed'!KC33, Inputs!$C$9, Inputs!$C$10)","v":-6.9877005531797959E-2},{"$f":"NORMINV('Rand Seed'!KD33, Inputs!$C$9, Inputs!$C$10)","v":3.9518916776152824E-3},{"$f":"NORMINV('Rand Seed'!KE33, Inputs!$C$9, Inputs!$C$10)","v":1.252803936878169E-4},{"$f":"NORMINV('Rand Seed'!KF33, Inputs!$C$9, Inputs!$C$10)","v":-6.5509273995411135E-2},{"$f":"NORMINV('Rand Seed'!KG33, Inputs!$C$9, Inputs!$C$10)","v":-0.13631456044902451},{"$f":"NORMINV('Rand Seed'!KH33, Inputs!$C$9, Inputs!$C$10)","v":-0.14137612142070644},{"$f":"NORMINV('Rand Seed'!KI33, Inputs!$C$9, Inputs!$C$10)","v":4.901445948727421E-2},{"$f":"NORMINV('Rand Seed'!KJ33, Inputs!$C$9, Inputs!$C$10)","v":0.26648109113907958},{"$f":"NORMINV('Rand Seed'!KK33, Inputs!$C$9, Inputs!$C$10)","v":0.33223110635328484},{"$f":"NORMINV('Rand Seed'!KL33, Inputs!$C$9, Inputs!$C$10)","v":-0.13097701676482593},{"$f":"NORMINV('Rand Seed'!KM33, Inputs!$C$9, Inputs!$C$10)","v":-1.6995338563811177E-2},{"$f":"NORMINV('Rand Seed'!KN33, Inputs!$C$9, Inputs!$C$10)","v":0.17611558829606005},{"$f":"NORMINV('Rand Seed'!KO33, Inputs!$C$9, Inputs!$C$10)","v":1.8522579954066129E-2},{"$f":"NORMINV('Rand Seed'!KP33, Inputs!$C$9, Inputs!$C$10)","v":8.716385975419888E-2},{"$f":"NORMINV('Rand Seed'!KQ33, Inputs!$C$9, Inputs!$C$10)","v":-9.1643615406536941E-2},{"$f":"NORMINV('Rand Seed'!KR33, Inputs!$C$9, Inputs!$C$10)","v":-8.790258315798484E-2},{"$f":"NORMINV('Rand Seed'!KS33, Inputs!$C$9, Inputs!$C$10)","v":0.11519611487405078},{"$f":"NORMINV('Rand Seed'!KT33, Inputs!$C$9, Inputs!$C$10)","v":0.15015007914290454},{"$f":"NORMINV('Rand Seed'!KU33, Inputs!$C$9, Inputs!$C$10)","v":4.331901258182054E-2},{"$f":"NORMINV('Rand Seed'!KV33, Inputs!$C$9, Inputs!$C$10)","v":-0.14913051628444257},{"$f":"NORMINV('Rand Seed'!KW33, Inputs!$C$9, Inputs!$C$10)","v":0.29927784995731793},{"$f":"NORMINV('Rand Seed'!KX33, Inputs!$C$9, Inputs!$C$10)","v":0.27582515199308111},{"$f":"NORMINV('Rand Seed'!KY33, Inputs!$C$9, Inputs!$C$10)","v":5.2551983782443815E-2},{"$f":"NORMINV('Rand Seed'!KZ33, Inputs!$C$9, Inputs!$C$10)","v":0.13207600053605761},{"$f":"NORMINV('Rand Seed'!LA33, Inputs!$C$9, Inputs!$C$10)","v":-6.0000236429535558E-2},{"$f":"NORMINV('Rand Seed'!LB33, Inputs!$C$9, Inputs!$C$10)","v":-2.2056507499888106E-3},{"$f":"NORMINV('Rand Seed'!LC33, Inputs!$C$9, Inputs!$C$10)","v":4.5920706144959612E-2},{"$f":"NORMINV('Rand Seed'!LD33, Inputs!$C$9, Inputs!$C$10)","v":0.32079387312910612},{"$f":"NORMINV('Rand Seed'!LE33, Inputs!$C$9, Inputs!$C$10)","v":0.21760673947832282},{"$f":"NORMINV('Rand Seed'!LF33, Inputs!$C$9, Inputs!$C$10)","v":-1.9847412748856041E-2},{"$f":"NORMINV('Rand Seed'!LG33, Inputs!$C$9, Inputs!$C$10)","v":-6.9661344483403997E-2},{"$f":"NORMINV('Rand Seed'!LH33, Inputs!$C$9, Inputs!$C$10)","v":9.6261217771390489E-2},{"$f":"NORMINV('Rand Seed'!LI33, Inputs!$C$9, Inputs!$C$10)","v":-5.6626995074607847E-2},{"$f":"NORMINV('Rand Seed'!LJ33, Inputs!$C$9, Inputs!$C$10)","v":-0.14588729738079381},{"$f":"NORMINV('Rand Seed'!LK33, Inputs!$C$9, Inputs!$C$10)","v":0.13291090275948203},{"$f":"NORMINV('Rand Seed'!LL33, Inputs!$C$9, Inputs!$C$10)","v":0.19073597059646508},{"$f":"NORMINV('Rand Seed'!LM33, Inputs!$C$9, Inputs!$C$10)","v":0.16222407499832103},{"$f":"NORMINV('Rand Seed'!LN33, Inputs!$C$9, Inputs!$C$10)","v":-6.3676528495560797E-2},{"$f":"NORMINV('Rand Seed'!LO33, Inputs!$C$9, Inputs!$C$10)","v":0.32243139115989278},{"$f":"NORMINV('Rand Seed'!LP33, Inputs!$C$9, Inputs!$C$10)","v":-9.6029056851487243E-3},{"$f":"NORMINV('Rand Seed'!LQ33, Inputs!$C$9, Inputs!$C$10)","v":0.1842820206573596},{"$f":"NORMINV('Rand Seed'!LR33, Inputs!$C$9, Inputs!$C$10)","v":5.2225866818314946E-2},{"$f":"NORMINV('Rand Seed'!LS33, Inputs!$C$9, Inputs!$C$10)","v":8.0269669336405503E-2},{"$f":"NORMINV('Rand Seed'!LT33, Inputs!$C$9, Inputs!$C$10)","v":-1.428389842513704E-2},{"$f":"NORMINV('Rand Seed'!LU33, Inputs!$C$9, Inputs!$C$10)","v":0.13809170492300946},{"$f":"NORMINV('Rand Seed'!LV33, Inputs!$C$9, Inputs!$C$10)","v":0.29631286953264047},{"$f":"NORMINV('Rand Seed'!LW33, Inputs!$C$9, Inputs!$C$10)","v":1.0164432525239145E-2},{"$f":"NORMINV('Rand Seed'!LX33, Inputs!$C$9, Inputs!$C$10)","v":1.8248560868791251E-2},{"$f":"NORMINV('Rand Seed'!LY33, Inputs!$C$9, Inputs!$C$10)","v":0.38718954836284986},{"$f":"NORMINV('Rand Seed'!LZ33, Inputs!$C$9, Inputs!$C$10)","v":6.5241263491472773E-2},{"$f":"NORMINV('Rand Seed'!MA33, Inputs!$C$9, Inputs!$C$10)","v":-6.9009997996294759E-2},{"$f":"NORMINV('Rand Seed'!MB33, Inputs!$C$9, Inputs!$C$10)","v":0.28073094417646965},{"$f":"NORMINV('Rand Seed'!MC33, Inputs!$C$9, Inputs!$C$10)","v":7.8956411919627045E-2},{"$f":"NORMINV('Rand Seed'!MD33, Inputs!$C$9, Inputs!$C$10)","v":0.3088318408740709},{"$f":"NORMINV('Rand Seed'!ME33, Inputs!$C$9, Inputs!$C$10)","v":0.24183544086363173},{"$f":"NORMINV('Rand Seed'!MF33, Inputs!$C$9, Inputs!$C$10)","v":0.13426243576071498},{"$f":"NORMINV('Rand Seed'!MG33, Inputs!$C$9, Inputs!$C$10)","v":-9.0866128955593636E-2},{"$f":"NORMINV('Rand Seed'!MH33, Inputs!$C$9, Inputs!$C$10)","v":-5.5867041806478002E-2},{"$f":"NORMINV('Rand Seed'!MI33, Inputs!$C$9, Inputs!$C$10)","v":-0.20348904283750785},{"$f":"NORMINV('Rand Seed'!MJ33, Inputs!$C$9, Inputs!$C$10)","v":-0.17827634539866222},{"$f":"NORMINV('Rand Seed'!MK33, Inputs!$C$9, Inputs!$C$10)","v":0.16473944700382814},{"$f":"NORMINV('Rand Seed'!ML33, Inputs!$C$9, Inputs!$C$10)","v":7.1332943339307592E-2},{"$f":"NORMINV('Rand Seed'!MM33, Inputs!$C$9, Inputs!$C$10)","v":6.83328164029329E-2},{"$f":"NORMINV('Rand Seed'!MN33, Inputs!$C$9, Inputs!$C$10)","v":-9.6906881311319623E-2},{"$f":"NORMINV('Rand Seed'!MO33, Inputs!$C$9, Inputs!$C$10)","v":6.7400525777307901E-3},{"$f":"NORMINV('Rand Seed'!MP33, Inputs!$C$9, Inputs!$C$10)","v":9.5143437474989004E-2},{"$f":"NORMINV('Rand Seed'!MQ33, Inputs!$C$9, Inputs!$C$10)","v":-0.10627728789159475},{"$f":"NORMINV('Rand Seed'!MR33, Inputs!$C$9, Inputs!$C$10)","v":-0.1032191509138168},{"$f":"NORMINV('Rand Seed'!MS33, Inputs!$C$9, Inputs!$C$10)","v":7.0138815610979593E-3},{"$f":"NORMINV('Rand Seed'!MT33, Inputs!$C$9, Inputs!$C$10)","v":0.21127846162676395},{"$f":"NORMINV('Rand Seed'!MU33, Inputs!$C$9, Inputs!$C$10)","v":0.20215822191928279},{"$f":"NORMINV('Rand Seed'!MV33, Inputs!$C$9, Inputs!$C$10)","v":-2.3919648736050417E-2},{"$f":"NORMINV('Rand Seed'!MW33, Inputs!$C$9, Inputs!$C$10)","v":0.33175272801253414},{"$f":"NORMINV('Rand Seed'!MX33, Inputs!$C$9, Inputs!$C$10)","v":0.24844446997067249},{"$f":"NORMINV('Rand Seed'!MY33, Inputs!$C$9, Inputs!$C$10)","v":5.2950992432398224E-2},{"$f":"NORMINV('Rand Seed'!MZ33, Inputs!$C$9, Inputs!$C$10)","v":-1.9745982244653154E-3},{"$f":"NORMINV('Rand Seed'!NA33, Inputs!$C$9, Inputs!$C$10)","v":-4.3257957218269527E-2},{"$f":"NORMINV('Rand Seed'!NB33, Inputs!$C$9, Inputs!$C$10)","v":-1.848282024678341E-2},{"$f":"NORMINV('Rand Seed'!NC33, Inputs!$C$9, Inputs!$C$10)","v":-3.5399392541227731E-2},{"$f":"NORMINV('Rand Seed'!ND33, Inputs!$C$9, Inputs!$C$10)","v":0.36960813532069098},{"$f":"NORMINV('Rand Seed'!NE33, Inputs!$C$9, Inputs!$C$10)","v":-2.597791446571282E-4},{"$f":"NORMINV('Rand Seed'!NF33, Inputs!$C$9, Inputs!$C$10)","v":1.5560418331858145E-2},{"$f":"NORMINV('Rand Seed'!NG33, Inputs!$C$9, Inputs!$C$10)","v":-0.41667410597138499},{"$f":"NORMINV('Rand Seed'!NH33, Inputs!$C$9, Inputs!$C$10)","v":0.10124460792419462},{"$f":"NORMINV('Rand Seed'!NI33, Inputs!$C$9, Inputs!$C$10)","v":0.20641701338742924},{"$f":"NORMINV('Rand Seed'!NJ33, Inputs!$C$9, Inputs!$C$10)","v":0.21769083285157498},{"$f":"NORMINV('Rand Seed'!NK33, Inputs!$C$9, Inputs!$C$10)","v":-5.5997765287484236E-2},{"$f":"NORMINV('Rand Seed'!NL33, Inputs!$C$9, Inputs!$C$10)","v":-0.1533033620862807},{"$f":"NORMINV('Rand Seed'!NM33, Inputs!$C$9, Inputs!$C$10)","v":-0.22759226465115107},{"$f":"NORMINV('Rand Seed'!NN33, Inputs!$C$9, Inputs!$C$10)","v":0.20242734462547918},{"$f":"NORMINV('Rand Seed'!NO33, Inputs!$C$9, Inputs!$C$10)","v":0.26350523733031339},{"$f":"NORMINV('Rand Seed'!NP33, Inputs!$C$9, Inputs!$C$10)","v":6.9844552704948229E-2},{"$f":"NORMINV('Rand Seed'!NQ33, Inputs!$C$9, Inputs!$C$10)","v":-0.11291579676380863},{"$f":"NORMINV('Rand Seed'!NR33, Inputs!$C$9, Inputs!$C$10)","v":0.11397258188800143},{"$f":"NORMINV('Rand Seed'!NS33, Inputs!$C$9, Inputs!$C$10)","v":-9.2694021776919502E-2},{"$f":"NORMINV('Rand Seed'!NT33, Inputs!$C$9, Inputs!$C$10)","v":0.24430594151993035},{"$f":"NORMINV('Rand Seed'!NU33, Inputs!$C$9, Inputs!$C$10)","v":0.24241153776162894},{"$f":"NORMINV('Rand Seed'!NV33, Inputs!$C$9, Inputs!$C$10)","v":0.15817097977709416},{"$f":"NORMINV('Rand Seed'!NW33, Inputs!$C$9, Inputs!$C$10)","v":-7.2995994174321371E-2},{"$f":"NORMINV('Rand Seed'!NX33, Inputs!$C$9, Inputs!$C$10)","v":0.14739418289873868},{"$f":"NORMINV('Rand Seed'!NY33, Inputs!$C$9, Inputs!$C$10)","v":-3.804825134099106E-2},{"$f":"NORMINV('Rand Seed'!NZ33, Inputs!$C$9, Inputs!$C$10)","v":0.14632121101932172},{"$f":"NORMINV('Rand Seed'!OA33, Inputs!$C$9, Inputs!$C$10)","v":-0.11271499628045913},{"$f":"NORMINV('Rand Seed'!OB33, Inputs!$C$9, Inputs!$C$10)","v":0.27185406408391921},{"$f":"NORMINV('Rand Seed'!OC33, Inputs!$C$9, Inputs!$C$10)","v":-4.6585796980727026E-2},{"$f":"NORMINV('Rand Seed'!OD33, Inputs!$C$9, Inputs!$C$10)","v":1.4458069468537282E-2},{"$f":"NORMINV('Rand Seed'!OE33, Inputs!$C$9, Inputs!$C$10)","v":-2.8059834900899042E-3},{"$f":"NORMINV('Rand Seed'!OF33, Inputs!$C$9, Inputs!$C$10)","v":4.2398109174903026E-2},{"$f":"NORMINV('Rand Seed'!OG33, Inputs!$C$9, Inputs!$C$10)","v":2.8433202355854482E-2},{"$f":"NORMINV('Rand Seed'!OH33, Inputs!$C$9, Inputs!$C$10)","v":-8.6173352161413155E-2},{"$f":"NORMINV('Rand Seed'!OI33, Inputs!$C$9, Inputs!$C$10)","v":-3.05015254931994E-2},{"$f":"NORMINV('Rand Seed'!OJ33, Inputs!$C$9, Inputs!$C$10)","v":-1.0953007557775167E-2},{"$f":"NORMINV('Rand Seed'!OK33, Inputs!$C$9, Inputs!$C$10)","v":-9.763750791624172E-2},{"$f":"NORMINV('Rand Seed'!OL33, Inputs!$C$9, Inputs!$C$10)","v":-0.12913818634177648},{"$f":"NORMINV('Rand Seed'!OM33, Inputs!$C$9, Inputs!$C$10)","v":0.17643892902571545},{"$f":"NORMINV('Rand Seed'!ON33, Inputs!$C$9, Inputs!$C$10)","v":-6.015645246192998E-2},{"$f":"NORMINV('Rand Seed'!OO33, Inputs!$C$9, Inputs!$C$10)","v":-1.9140991415389982E-3},{"$f":"NORMINV('Rand Seed'!OP33, Inputs!$C$9, Inputs!$C$10)","v":0.1421659800276926},{"$f":"NORMINV('Rand Seed'!OQ33, Inputs!$C$9, Inputs!$C$10)","v":-0.14967461679986799},{"$f":"NORMINV('Rand Seed'!OR33, Inputs!$C$9, Inputs!$C$10)","v":0.14350829501055667},{"$f":"NORMINV('Rand Seed'!OS33, Inputs!$C$9, Inputs!$C$10)","v":0.19546484611261761},{"$f":"NORMINV('Rand Seed'!OT33, Inputs!$C$9, Inputs!$C$10)","v":0.44525049002699824},{"$f":"NORMINV('Rand Seed'!OU33, Inputs!$C$9, Inputs!$C$10)","v":-7.5662442910318303E-2},{"$f":"NORMINV('Rand Seed'!OV33, Inputs!$C$9, Inputs!$C$10)","v":-2.9285444098328478E-2},{"$f":"NORMINV('Rand Seed'!OW33, Inputs!$C$9, Inputs!$C$10)","v":-5.7874208094679705E-2},{"$f":"NORMINV('Rand Seed'!OX33, Inputs!$C$9, Inputs!$C$10)","v":0.16811062747296129},{"$f":"NORMINV('Rand Seed'!OY33, Inputs!$C$9, Inputs!$C$10)","v":-2.3739551577034224E-2},{"$f":"NORMINV('Rand Seed'!OZ33, Inputs!$C$9, Inputs!$C$10)","v":0.1165476448613806},{"$f":"NORMINV('Rand Seed'!PA33, Inputs!$C$9, Inputs!$C$10)","v":0.29562771176033892},{"$f":"NORMINV('Rand Seed'!PB33, Inputs!$C$9, Inputs!$C$10)","v":6.502532464939785E-2},{"$f":"NORMINV('Rand Seed'!PC33, Inputs!$C$9, Inputs!$C$10)","v":4.3156182964056468E-2},{"$f":"NORMINV('Rand Seed'!PD33, Inputs!$C$9, Inputs!$C$10)","v":0.42594439346964685},{"$f":"NORMINV('Rand Seed'!PE33, Inputs!$C$9, Inputs!$C$10)","v":0.15410080711378943},{"$f":"NORMINV('Rand Seed'!PF33, Inputs!$C$9, Inputs!$C$10)","v":0.20494813232645048},{"$f":"NORMINV('Rand Seed'!PG33, Inputs!$C$9, Inputs!$C$10)","v":2.0692126741068823E-3},{"$f":"NORMINV('Rand Seed'!PH33, Inputs!$C$9, Inputs!$C$10)","v":0.10311705300596322},{"$f":"NORMINV('Rand Seed'!PI33, Inputs!$C$9, Inputs!$C$10)","v":-5.7757901473900461E-2},{"$f":"NORMINV('Rand Seed'!PJ33, Inputs!$C$9, Inputs!$C$10)","v":8.0561196839166432E-2},{"$f":"NORMINV('Rand Seed'!PK33, Inputs!$C$9, Inputs!$C$10)","v":4.0667942764744655E-2},{"$f":"NORMINV('Rand Seed'!PL33, Inputs!$C$9, Inputs!$C$10)","v":9.7095590211733418E-2},{"$f":"NORMINV('Rand Seed'!PM33, Inputs!$C$9, Inputs!$C$10)","v":-0.17437482144534233},{"$f":"NORMINV('Rand Seed'!PN33, Inputs!$C$9, Inputs!$C$10)","v":0.11368231901647832},{"$f":"NORMINV('Rand Seed'!PO33, Inputs!$C$9, Inputs!$C$10)","v":2.1295117372910358E-2},{"$f":"NORMINV('Rand Seed'!PP33, Inputs!$C$9, Inputs!$C$10)","v":4.5169984026098779E-2},{"$f":"NORMINV('Rand Seed'!PQ33, Inputs!$C$9, Inputs!$C$10)","v":0.17075406542146343},{"$f":"NORMINV('Rand Seed'!PR33, Inputs!$C$9, Inputs!$C$10)","v":0.1267606583671208},{"$f":"NORMINV('Rand Seed'!PS33, Inputs!$C$9, Inputs!$C$10)","v":0.14579646952961736},{"$f":"NORMINV('Rand Seed'!PT33, Inputs!$C$9, Inputs!$C$10)","v":-1.4752888597208941E-2},{"$f":"NORMINV('Rand Seed'!PU33, Inputs!$C$9, Inputs!$C$10)","v":6.3942285655870651E-2},{"$f":"NORMINV('Rand Seed'!PV33, Inputs!$C$9, Inputs!$C$10)","v":1.4173702285844372E-3},{"$f":"NORMINV('Rand Seed'!PW33, Inputs!$C$9, Inputs!$C$10)","v":8.7994825250039155E-2},{"$f":"NORMINV('Rand Seed'!PX33, Inputs!$C$9, Inputs!$C$10)","v":0.27306513134529381},{"$f":"NORMINV('Rand Seed'!PY33, Inputs!$C$9, Inputs!$C$10)","v":1.4539108165205775E-2},{"$f":"NORMINV('Rand Seed'!PZ33, Inputs!$C$9, Inputs!$C$10)","v":-2.4528418472049202E-2},{"$f":"NORMINV('Rand Seed'!QA33, Inputs!$C$9, Inputs!$C$10)","v":-0.11937269177887709},{"$f":"NORMINV('Rand Seed'!QB33, Inputs!$C$9, Inputs!$C$10)","v":7.9107376617322589E-2},{"$f":"NORMINV('Rand Seed'!QC33, Inputs!$C$9, Inputs!$C$10)","v":0.19067738478175711},{"$f":"NORMINV('Rand Seed'!QD33, Inputs!$C$9, Inputs!$C$10)","v":-9.0264088721934269E-2},{"$f":"NORMINV('Rand Seed'!QE33, Inputs!$C$9, Inputs!$C$10)","v":0.17756946199607648},{"$f":"NORMINV('Rand Seed'!QF33, Inputs!$C$9, Inputs!$C$10)","v":2.1321420235830009E-2},{"$f":"NORMINV('Rand Seed'!QG33, Inputs!$C$9, Inputs!$C$10)","v":-2.3405328006458559E-2},{"$f":"NORMINV('Rand Seed'!QH33, Inputs!$C$9, Inputs!$C$10)","v":0.32849266986856546},{"$f":"NORMINV('Rand Seed'!QI33, Inputs!$C$9, Inputs!$C$10)","v":4.4216161659358717E-2},{"$f":"NORMINV('Rand Seed'!QJ33, Inputs!$C$9, Inputs!$C$10)","v":-0.14385386030813729},{"$f":"NORMINV('Rand Seed'!QK33, Inputs!$C$9, Inputs!$C$10)","v":-6.6459327913679173E-2},{"$f":"NORMINV('Rand Seed'!QL33, Inputs!$C$9, Inputs!$C$10)","v":7.7551656309218828E-2},{"$f":"NORMINV('Rand Seed'!QM33, Inputs!$C$9, Inputs!$C$10)","v":0.15777370913041899},{"$f":"NORMINV('Rand Seed'!QN33, Inputs!$C$9, Inputs!$C$10)","v":-0.1238957327936256},{"$f":"NORMINV('Rand Seed'!QO33, Inputs!$C$9, Inputs!$C$10)","v":-7.1592623691435514E-2},{"$f":"NORMINV('Rand Seed'!QP33, Inputs!$C$9, Inputs!$C$10)","v":2.7097938638110646E-2},{"$f":"NORMINV('Rand Seed'!QQ33, Inputs!$C$9, Inputs!$C$10)","v":0.10202516839035736},{"$f":"NORMINV('Rand Seed'!QR33, Inputs!$C$9, Inputs!$C$10)","v":-0.22025170885126022},{"$f":"NORMINV('Rand Seed'!QS33, Inputs!$C$9, Inputs!$C$10)","v":-0.18261275787515452},{"$f":"NORMINV('Rand Seed'!QT33, Inputs!$C$9, Inputs!$C$10)","v":0.22426879277796535},{"$f":"NORMINV('Rand Seed'!QU33, Inputs!$C$9, Inputs!$C$10)","v":0.12018681042422651},{"$f":"NORMINV('Rand Seed'!QV33, Inputs!$C$9, Inputs!$C$10)","v":-9.2625437100450111E-2},{"$f":"NORMINV('Rand Seed'!QW33, Inputs!$C$9, Inputs!$C$10)","v":-0.10758062989063201},{"$f":"NORMINV('Rand Seed'!QX33, Inputs!$C$9, Inputs!$C$10)","v":0.14999210841717936},{"$f":"NORMINV('Rand Seed'!QY33, Inputs!$C$9, Inputs!$C$10)","v":0.17510594581895261},{"$f":"NORMINV('Rand Seed'!QZ33, Inputs!$C$9, Inputs!$C$10)","v":0.13502095666980815},{"$f":"NORMINV('Rand Seed'!RA33, Inputs!$C$9, Inputs!$C$10)","v":-0.11417867851929882},{"$f":"NORMINV('Rand Seed'!RB33, Inputs!$C$9, Inputs!$C$10)","v":3.4199682049413378E-2},{"$f":"NORMINV('Rand Seed'!RC33, Inputs!$C$9, Inputs!$C$10)","v":-0.17131164868145671},{"$f":"NORMINV('Rand Seed'!RD33, Inputs!$C$9, Inputs!$C$10)","v":-0.11594255992629625},{"$f":"NORMINV('Rand Seed'!RE33, Inputs!$C$9, Inputs!$C$10)","v":1.9579560154907395E-2},{"$f":"NORMINV('Rand Seed'!RF33, Inputs!$C$9, Inputs!$C$10)","v":9.4654494939754821E-2},{"$f":"NORMINV('Rand Seed'!RG33, Inputs!$C$9, Inputs!$C$10)","v":-0.28322586287281298},{"$f":"NORMINV('Rand Seed'!RH33, Inputs!$C$9, Inputs!$C$10)","v":0.29075314627004439},{"$f":"NORMINV('Rand Seed'!RI33, Inputs!$C$9, Inputs!$C$10)","v":-0.19870144293098069},{"$f":"NORMINV('Rand Seed'!RJ33, Inputs!$C$9, Inputs!$C$10)","v":0.15344626748183604},{"$f":"NORMINV('Rand Seed'!RK33, Inputs!$C$9, Inputs!$C$10)","v":-0.11230769592808758},{"$f":"NORMINV('Rand Seed'!RL33, Inputs!$C$9, Inputs!$C$10)","v":0.24235378744388519},{"$f":"NORMINV('Rand Seed'!RM33, Inputs!$C$9, Inputs!$C$10)","v":-0.20956022154595483},{"$f":"NORMINV('Rand Seed'!RN33, Inputs!$C$9, Inputs!$C$10)","v":0.14528311493846774},{"$f":"NORMINV('Rand Seed'!RO33, Inputs!$C$9, Inputs!$C$10)","v":2.7398395391551821E-2},{"$f":"NORMINV('Rand Seed'!RP33, Inputs!$C$9, Inputs!$C$10)","v":0.16903910633331065},{"$f":"NORMINV('Rand Seed'!RQ33, Inputs!$C$9, Inputs!$C$10)","v":0.23980897655438094},{"$f":"NORMINV('Rand Seed'!RR33, Inputs!$C$9, Inputs!$C$10)","v":9.1746805558029776E-2},{"$f":"NORMINV('Rand Seed'!RS33, Inputs!$C$9, Inputs!$C$10)","v":0.11335996446888741},{"$f":"NORMINV('Rand Seed'!RT33, Inputs!$C$9, Inputs!$C$10)","v":6.8905736617500615E-3},{"$f":"NORMINV('Rand Seed'!RU33, Inputs!$C$9, Inputs!$C$10)","v":-7.9908594201401825E-2},{"$f":"NORMINV('Rand Seed'!RV33, Inputs!$C$9, Inputs!$C$10)","v":0.28191836173825902},{"$f":"NORMINV('Rand Seed'!RW33, Inputs!$C$9, Inputs!$C$10)","v":-0.23347050745745285},{"$f":"NORMINV('Rand Seed'!RX33, Inputs!$C$9, Inputs!$C$10)","v":1.6832017259175311E-2},{"$f":"NORMINV('Rand Seed'!RY33, Inputs!$C$9, Inputs!$C$10)","v":-0.18794168542485584},{"$f":"NORMINV('Rand Seed'!RZ33, Inputs!$C$9, Inputs!$C$10)","v":-8.6126692323039433E-3},{"$f":"NORMINV('Rand Seed'!SA33, Inputs!$C$9, Inputs!$C$10)","v":-9.6844565860346302E-2},{"$f":"NORMINV('Rand Seed'!SB33, Inputs!$C$9, Inputs!$C$10)","v":0.13645306281792571},{"$f":"NORMINV('Rand Seed'!SC33, Inputs!$C$9, Inputs!$C$10)","v":0.26431076175222162},{"$f":"NORMINV('Rand Seed'!SD33, Inputs!$C$9, Inputs!$C$10)","v":-0.14518927538986021},{"$f":"NORMINV('Rand Seed'!SE33, Inputs!$C$9, Inputs!$C$10)","v":0.16320266398130223},{"$f":"NORMINV('Rand Seed'!SF33, Inputs!$C$9, Inputs!$C$10)","v":-5.3924544279420408E-3},{"$f":"NORMINV('Rand Seed'!SG33, Inputs!$C$9, Inputs!$C$10)","v":-0.11868286931852425}]
[45,{"$f":"NORMINV('Rand Seed'!B47, Inputs!$C$9, Inputs!$C$10)","v":-2.9136592611079884E-2},{"$f":"NORMINV('Rand Seed'!C47, Inputs!$C$9, Inputs!$C$10)","v":0.15699964145140974},{"$f":"NORMINV('Rand Seed'!D47, Inputs!$C$9, Inputs!$C$10)","v":0.20768741872517882},{"$f":"NORMINV('Rand Seed'!E47, Inputs!$C$9, Inputs!$C$10)","v":2.5986117257347115E-2},{"$f":"NORMINV('Rand Seed'!F47, Inputs!$C$9, Inputs!$C$10)","v":9.3226578410187222E-2},{"$f":"NORMINV('Rand Seed'!G47, Inputs!$C$9, Inputs!$C$10)","v":6.1011467277436664E-2},{"$f":"NORMINV('Rand Seed'!H47, Inputs!$C$9, Inputs!$C$10)","v":4.0785361802234868E-2},{"$f":"NORMINV('Rand Seed'!I47, Inputs!$C$9, Inputs!$C$10)","v":-8.554514045163307E-2},{"$f":"NORMINV('Rand Seed'!J47, Inputs!$C$9, Inputs!$C$10)","v":0.23993133308490672},{"$f":"NORMINV('Rand Seed'!K47, Inputs!$C$9, Inputs!$C$10)","v":1.5482819953705623E-4},{"$f":"NORMINV('Rand Seed'!L47, Inputs!$C$9, Inputs!$C$10)","v":0.25144818018767412},{"$f":"NORMINV('Rand Seed'!M47, Inputs!$C$9, Inputs!$C$10)","v":-0.25258774113662857},{"$f":"NORMINV('Rand Seed'!N47, Inputs!$C$9, Inputs!$C$10)","v":3.4816851687073359E-2},{"$f":"NORMINV('Rand Seed'!O47, Inputs!$C$9, Inputs!$C$10)","v":0.15783527751499377},{"$f":"NORMINV('Rand Seed'!P47, Inputs!$C$9, Inputs!$C$10)","v":-0.11080312750558917},{"$f":"NORMINV('Rand Seed'!Q47, Inputs!$C$9, Inputs!$C$10)","v":6.3015492602892881E-2},{"$f":"NORMINV('Rand Seed'!R47, Inputs!$C$9, Inputs!$C$10)","v":-0.1158829839319616},{"$f":"NORMINV('Rand Seed'!S47, Inputs!$C$9, Inputs!$C$10)","v":0.17059697471623214},{"$f":"NORMINV('Rand Seed'!T47, Inputs!$C$9, Inputs!$C$10)","v":-0.17413525663429424},{"$f":"NORMINV('Rand Seed'!U47, Inputs!$C$9, Inputs!$C$10)","v":-3.7231372271945673E-2},{"$f":"NORMINV('Rand Seed'!V47, Inputs!$C$9, Inputs!$C$10)","v":7.4195906433023109E-3},{"$f":"NORMINV('Rand Seed'!W47, Inputs!$C$9, Inputs!$C$10)","v":-0.30581714735049242},{"$f":"NORMINV('Rand Seed'!X47, Inputs!$C$9, Inputs!$C$10)","v":8.4780784517855604E-2},{"$f":"NORMINV('Rand Seed'!Y47, Inputs!$C$9, Inputs!$C$10)","v":-3.2802641329626403E-2},{"$f":"NORMINV('Rand Seed'!Z47, Inputs!$C$9, Inputs!$C$10)","v":-6.0817516501388016E-2},{"$f":"NORMINV('Rand Seed'!AA47, Inputs!$C$9, Inputs!$C$10)","v":-0.30698031969014328},{"$f":"NORMINV('Rand Seed'!AB47, Inputs!$C$9, Inputs!$C$10)","v":-2.4746827936539359E-2},{"$f":"NORMINV('Rand Seed'!AC47, Inputs!$C$9, Inputs!$C$10)","v":-0.13848909186469543},{"$f":"NORMINV('Rand Seed'!AD47, Inputs!$C$9, Inputs!$C$10)","v":-0.16469044854072318},{"$f":"NORMINV('Rand Seed'!AE47, Inputs!$C$9, Inputs!$C$10)","v":-3.3320151478462734E-2},{"$f":"NORMINV('Rand Seed'!AF47, Inputs!$C$9, Inputs!$C$10)","v":-5.4514417072752952E-2},{"$f":"NORMINV('Rand Seed'!AG47, Inputs!$C$9, Inputs!$C$10)","v":0.33198329795662351},{"$f":"NORMINV('Rand Seed'!AH47, Inputs!$C$9, Inputs!$C$10)","v":0.11173341286247465},{"$f":"NORMINV('Rand Seed'!AI47, Inputs!$C$9, Inputs!$C$10)","v":0.19516566500322696},{"$f":"NORMINV('Rand Seed'!AJ47, Inputs!$C$9, Inputs!$C$10)","v":8.4982341015950383E-3},{"$f":"NORMINV('Rand Seed'!AK47, Inputs!$C$9, Inputs!$C$10)","v":0.37108083057268937},{"$f":"NORMINV('Rand Seed'!AL47, Inputs!$C$9, Inputs!$C$10)","v":3.9397063931400633E-2},{"$f":"NORMINV('Rand Seed'!AM47, Inputs!$C$9, Inputs!$C$10)","v":-6.3929843439534478E-2},{"$f":"NORMINV('Rand Seed'!AN47, Inputs!$C$9, Inputs!$C$10)","v":0.14323597346690703},{"$f":"NORMINV('Rand Seed'!AO47, Inputs!$C$9, Inputs!$C$10)","v":-0.30517782598569732},{"$f":"NORMINV('Rand Seed'!AP47, Inputs!$C$9, Inputs!$C$10)","v":0.21353476842678309},{"$f":"NORMINV('Rand Seed'!AQ47, Inputs!$C$9, Inputs!$C$10)","v":2.7333551563713233E-2},{"$f":"NORMINV('Rand Seed'!AR47, Inputs!$C$9, Inputs!$C$10)","v":0.15935618272827085},{"$f":"NORMINV('Rand Seed'!AS47, Inputs!$C$9, Inputs!$C$10)","v":0.18023418696691862},{"$f":"NORMINV('Rand Seed'!AT47, Inputs!$C$9, Inputs!$C$10)","v":-1.5289516640928091E-3},{"$f":"NORMINV('Rand Seed'!AU47, Inputs!$C$9, Inputs!$C$10)","v":-3.6778764750886178E-2},{"$f":"NORMINV('Rand Seed'!AV47, Inputs!$C$9, Inputs!$C$10)","v":-2.0794230812753625E-2},{"$f":"NORMINV('Rand Seed'!AW47, Inputs!$C$9, Inputs!$C$10)","v":-8.3133510289817511E-2},{"$f":"NORMINV('Rand Seed'!AX47, Inputs!$C$9, Inputs!$C$10)","v":0.15483037625309337},{"$f":"NORMINV('Rand Seed'!AY47, Inputs!$C$9, Inputs!$C$10)","v":0.20272757125386237},{"$f":"NORMINV('Rand Seed'!AZ47, Inputs!$C$9, Inputs!$C$10)","v":0.12189241318634834},{"$f":"NORMINV('Rand Seed'!BA47, Inputs!$C$9, Inputs!$C$10)","v":2.5269120782814274E-2},{"$f":"NORMINV('Rand Seed'!BB47, Inputs!$C$9, Inputs!$C$10)","v":2.5739501251726273E-2},{"$f":"NORMINV('Rand Seed'!BC47, Inputs!$C$9, Inputs!$C$10)","v":-3.6554722936420148E-2},{"$f":"NORMINV('Rand Seed'!BD47, Inputs!$C$9, Inputs!$C$10)","v":0.14555792410256113},{"$f":"NORMINV('Rand Seed'!BE47, Inputs!$C$9, Inputs!$C$10)","v":-5.9891292267006915E-2},{"$f":"NORMINV('Rand Seed'!BF47, Inputs!$C$9, Inputs!$C$10)","v":3.5927718246752838E-2},{"$f":"NORMINV('Rand Seed'!BG47, Inputs!$C$9, Inputs!$C$10)","v":-9.8936502831891079E-2},{"$f":"NORMINV('Rand Seed'!BH47, Inputs!$C$9, Inputs!$C$10)","v":-7.0543725633767221E-2},{"$f":"NORMINV('Rand Seed'!BI47, Inputs!$C$9, Inputs!$C$10)","v":0.20618136167932344},{"$f":"NORMINV('Rand Seed'!BJ47, Inputs!$C$9, Inputs!$C$10)","v":0.29217574831825044},{"$f":"NORMINV('Rand Seed'!BK47, Inputs!$C$9, Inputs!$C$10)","v":1.2916645875976761E-2},{"$f":"NORMINV('Rand Seed'!BL47, Inputs!$C$9, Inputs!$C$10)","v":4.0763247001035049E-2},{"$f":"NORMINV('Rand Seed'!BM47, Inputs!$C$9, Inputs!$C$10)","v":0.19793078484823112},{"$f":"NORMINV('Rand Seed'!BN47, Inputs!$C$9, Inputs!$C$10)","v":8.955027284522335E-2},{"$f":"NORMINV('Rand Seed'!BO47, Inputs!$C$9, Inputs!$C$10)","v":-3.4711747763924911E-2},{"$f":"NORMINV('Rand Seed'!BP47, Inputs!$C$9, Inputs!$C$10)","v":-8.5272897403571038E-2},{"$f":"NORMINV('Rand Seed'!BQ47, Inputs!$C$9, Inputs!$C$10)","v":0.35720765515989561},{"$f":"NORMINV('Rand Seed'!BR47, Inputs!$C$9, Inputs!$C$10)","v":-0.15153004762378858},{"$f":"NORMINV('Rand Seed'!BS47, Inputs!$C$9, Inputs!$C$10)","v":4.3597153347053538E-2},{"$f":"NORMINV('Rand Seed'!BT47, Inputs!$C$9, Inputs!$C$10)","v":0.14628011053972628},{"$f":"NORMINV('Rand Seed'!BU47, Inputs!$C$9, Inputs!$C$10)","v":-0.22241711220468724},{"$f":"NORMINV('Rand Seed'!BV47, Inputs!$C$9, Inputs!$C$10)","v":-0.12565458694964565},{"$f":"NORMINV('Rand Seed'!BW47, Inputs!$C$9, Inputs!$C$10)","v":-8.8636867261604538E-2},{"$f":"NORMINV('Rand Seed'!BX47, Inputs!$C$9, Inputs!$C$10)","v":0.10773107844492297},{"$f":"NORMINV('Rand Seed'!BY47, Inputs!$C$9, Inputs!$C$10)","v":0.10573158129235566},{"$f":"NORMINV('Rand Seed'!BZ47, Inputs!$C$9, Inputs!$C$10)","v":-1.7718983212708886E-2},{"$f":"NORMINV('Rand Seed'!CA47, Inputs!$C$9, Inputs!$C$10)","v":0.22998249852192809},{"$f":"NORMINV('Rand Seed'!CB47, Inputs!$C$9, Inputs!$C$10)","v":6.8044266802318773E-2},{"$f":"NORMINV('Rand Seed'!CC47, Inputs!$C$9, Inputs!$C$10)","v":1.4764705274257287E-2},{"$f":"NORMINV('Rand Seed'!CD47, Inputs!$C$9, Inputs!$C$10)","v":-9.13283869797646E-2},{"$f":"NORMINV('Rand Seed'!CE47, Inputs!$C$9, Inputs!$C$10)","v":0.13158022478834028},{"$f":"NORMINV('Rand Seed'!CF47, Inputs!$C$9, Inputs!$C$10)","v":0.18717124364903504},{"$f":"NORMINV('Rand Seed'!CG47, Inputs!$C$9, Inputs!$C$10)","v":0.10889250649688204},{"$f":"NORMINV('Rand Seed'!CH47, Inputs!$C$9, Inputs!$C$10)","v":2.1011226837236732E-2},{"$f":"NORMINV('Rand Seed'!CI47, Inputs!$C$9, Inputs!$C$10)","v":3.3472934683464184E-3},{"$f":"NORMINV('Rand Seed'!CJ47, Inputs!$C$9, Inputs!$C$10)","v":5.3223265730895176E-2},{"$f":"NORMINV('Rand Seed'!CK47, Inputs!$C$9, Inputs!$C$10)","v":0.17018009250835786},{"$f":"NORMINV('Rand Seed'!CL47, Inputs!$C$9, Inputs!$C$10)","v":4.3623472431805997E-2},{"$f":"NORMINV('Rand Seed'!CM47, Inputs!$C$9, Inputs!$C$10)","v":-0.14034917609249076},{"$f":"NORMINV('Rand Seed'!CN47, Inputs!$C$9, Inputs!$C$10)","v":0.17677901850969513},{"$f":"NORMINV('Rand Seed'!CO47, Inputs!$C$9, Inputs!$C$10)","v":-0.14290585701249531},{"$f":"NORMINV('Rand Seed'!CP47, Inputs!$C$9, Inputs!$C$10)","v":0.2940982135565946},{"$f":"NORMINV('Rand Seed'!CQ47, Inputs!$C$9, Inputs!$C$10)","v":5.1015334325328773E-2},{"$f":"NORMINV('Rand Seed'!CR47, Inputs!$C$9, Inputs!$C$10)","v":-0.28062396463999262},{"$f":"NORMINV('Rand Seed'!CS47, Inputs!$C$9, Inputs!$C$10)","v":-1.1867716375279641E-2},{"$f":"NORMINV('Rand Seed'!CT47, Inputs!$C$9, Inputs!$C$10)","v":0.35845587473724538},{"$f":"NORMINV('Rand Seed'!CU47, Inputs!$C$9, Inputs!$C$10)","v":-3.8990374685423268E-2},{"$f":"NORMINV('Rand Seed'!CV47, Inputs!$C$9, Inputs!$C$10)","v":8.6452953410838612E-2},{"$f":"NORMINV('Rand Seed'!CW47, Inputs!$C$9, Inputs!$C$10)","v":2.7532799205482735E-2},{"$f":"NORMINV('Rand Seed'!CX47, Inputs!$C$9, Inputs!$C$10)","v":-0.1000214590623676},{"$f":"NORMINV('Rand Seed'!CY47, Inputs!$C$9, Inputs!$C$10)","v":-0.14150696980720195},{"$f":"NORMINV('Rand Seed'!CZ47, Inputs!$C$9, Inputs!$C$10)","v":0.26316357112763522},{"$f":"NORMINV('Rand Seed'!DA47, Inputs!$C$9, Inputs!$C$10)","v":0.34542676056099608},{"$f":"NORMINV('Rand Seed'!DB47, Inputs!$C$9, Inputs!$C$10)","v":-3.0375486268079704E-2},{"$f":"NORMINV('Rand Seed'!DC47, Inputs!$C$9, Inputs!$C$10)","v":0.23000514216058199},{"$f":"NORMINV('Rand Seed'!DD47, Inputs!$C$9, Inputs!$C$10)","v":2.446645192162521E-2},{"$f":"NORMINV('Rand Seed'!DE47, Inputs!$C$9, Inputs!$C$10)","v":-9.4031333725163355E-2},{"$f":"NORMINV('Rand Seed'!DF47, Inputs!$C$9, Inputs!$C$10)","v":0.27571068786264641},{"$f":"NORMINV('Rand Seed'!DG47, Inputs!$C$9, Inputs!$C$10)","v":0.10188823890775653},{"$f":"NORMINV('Rand Seed'!DH47, Inputs!$C$9, Inputs!$C$10)","v":0.10370132028001758},{"$f":"NORMINV('Rand Seed'!DI47, Inputs!$C$9, Inputs!$C$10)","v":6.5207010078608851E-2},{"$f":"NORMINV('Rand Seed'!DJ47, Inputs!$C$9, Inputs!$C$10)","v":8.4021441862226071E-4},{"$f":"NORMINV('Rand Seed'!DK47, Inputs!$C$9, Inputs!$C$10)","v":-7.9500450483638005E-2},{"$f":"NORMINV('Rand Seed'!DL47, Inputs!$C$9, Inputs!$C$10)","v":0.1825909602366167},{"$f":"NORMINV('Rand Seed'!DM47, Inputs!$C$9, Inputs!$C$10)","v":-4.0174693565970837E-2},{"$f":"NORMINV('Rand Seed'!DN47, Inputs!$C$9, Inputs!$C$10)","v":0.10393985508431436},{"$f":"NORMINV('Rand Seed'!DO47, Inputs!$C$9, Inputs!$C$10)","v":-0.1383131867018576},{"$f":"NORMINV('Rand Seed'!DP47, Inputs!$C$9, Inputs!$C$10)","v":9.4421669922215123E-2},{"$f":"NORMINV('Rand Seed'!DQ47, Inputs!$C$9, Inputs!$C$10)","v":6.081505378140304E-2},{"$f":"NORMINV('Rand Seed'!DR47, Inputs!$C$9, Inputs!$C$10)","v":2.8925532884056058E-2},{"$f":"NORMINV('Rand Seed'!DS47, Inputs!$C$9, Inputs!$C$10)","v":0.15371031980133323},{"$f":"NORMINV('Rand Seed'!DT47, Inputs!$C$9, Inputs!$C$10)","v":0.26386866055620056},{"$f":"NORMINV('Rand Seed'!DU47, Inputs!$C$9, Inputs!$C$10)","v":8.7036957112851226E-2},{"$f":"NORMINV('Rand Seed'!DV47, Inputs!$C$9, Inputs!$C$10)","v":-0.14471017862226987},{"$f":"NORMINV('Rand Seed'!DW47, Inputs!$C$9, Inputs!$C$10)","v":3.5344700290368153E-2},{"$f":"NORMINV('Rand Seed'!DX47, Inputs!$C$9, Inputs!$C$10)","v":-0.112354796074304},{"$f":"NORMINV('Rand Seed'!DY47, Inputs!$C$9, Inputs!$C$10)","v":-0.11529427030013918},{"$f":"NORMINV('Rand Seed'!DZ47, Inputs!$C$9, Inputs!$C$10)","v":7.2198203458753038E-2},{"$f":"NORMINV('Rand Seed'!EA47, Inputs!$C$9, Inputs!$C$10)","v":0.14560054754178026},{"$f":"NORMINV('Rand Seed'!EB47, Inputs!$C$9, Inputs!$C$10)","v":0.20474469265832462},{"$f":"NORMINV('Rand Seed'!EC47, Inputs!$C$9, Inputs!$C$10)","v":-0.19876139698124945},{"$f":"NORMINV('Rand Seed'!ED47, Inputs!$C$9, Inputs!$C$10)","v":-4.7120661365937511E-2},{"$f":"NORMINV('Rand Seed'!EE47, Inputs!$C$9, Inputs!$C$10)","v":4.1588566007234089E-2},{"$f":"NORMINV('Rand Seed'!EF47, Inputs!$C$9, Inputs!$C$10)","v":-0.37736021994936531},{"$f":"NORMINV('Rand Seed'!EG47, Inputs!$C$9, Inputs!$C$10)","v":-9.4483420635034995E-2},{"$f":"NORMINV('Rand Seed'!EH47, Inputs!$C$9, Inputs!$C$10)","v":3.4051174724217953E-4},{"$f":"NORMINV('Rand Seed'!EI47, Inputs!$C$9, Inputs!$C$10)","v":5.0992443244973013E-2},{"$f":"NORMINV('Rand Seed'!EJ47, Inputs!$C$9, Inputs!$C$10)","v":-1.1562163616206877E-2},{"$f":"NORMINV('Rand Seed'!EK47, Inputs!$C$9, Inputs!$C$10)","v":-0.43054006813385637},{"$f":"NORMINV('Rand Seed'!EL47, Inputs!$C$9, Inputs!$C$10)","v":-0.36987424141768477},{"$f":"NORMINV('Rand Seed'!EM47, Inputs!$C$9, Inputs!$C$10)","v":-6.8012384110434143E-2},{"$f":"NORMINV('Rand Seed'!EN47, Inputs!$C$9, Inputs!$C$10)","v":0.27437416331651054},{"$f":"NORMINV('Rand Seed'!EO47, Inputs!$C$9, Inputs!$C$10)","v":-9.6671743291495763E-2},{"$f":"NORMINV('Rand Seed'!EP47, Inputs!$C$9, Inputs!$C$10)","v":1.8619776112631325E-2},{"$f":"NORMINV('Rand Seed'!EQ47, Inputs!$C$9, Inputs!$C$10)","v":4.4973804113882805E-2},{"$f":"NORMINV('Rand Seed'!ER47, Inputs!$C$9, Inputs!$C$10)","v":0.22119639463039448},{"$f":"NORMINV('Rand Seed'!ES47, Inputs!$C$9, Inputs!$C$10)","v":-8.0493895653114919E-2},{"$f":"NORMINV('Rand Seed'!ET47, Inputs!$C$9, Inputs!$C$10)","v":-5.0732110021389831E-2},{"$f":"NORMINV('Rand Seed'!EU47, Inputs!$C$9, Inputs!$C$10)","v":-5.664268316788508E-2},{"$f":"NORMINV('Rand Seed'!EV47, Inputs!$C$9, Inputs!$C$10)","v":0.14364042346471256},{"$f":"NORMINV('Rand Seed'!EW47, Inputs!$C$9, Inputs!$C$10)","v":-9.4305821366711187E-2},{"$f":"NORMINV('Rand Seed'!EX47, Inputs!$C$9, Inputs!$C$10)","v":-0.19837750850810526},{"$f":"NORMINV('Rand Seed'!EY47, Inputs!$C$9, Inputs!$C$10)","v":5.6867876295439379E-2},{"$f":"NORMINV('Rand Seed'!EZ47, Inputs!$C$9, Inputs!$C$10)","v":-0.10403676433297963},{"$f":"NORMINV('Rand Seed'!FA47, Inputs!$C$9, Inputs!$C$10)","v":0.24085546679409209},{"$f":"NORMINV('Rand Seed'!FB47, Inputs!$C$9, Inputs!$C$10)","v":0.19328056097366708},{"$f":"NORMINV('Rand Seed'!FC47, Inputs!$C$9, Inputs!$C$10)","v":-9.5045859265318985E-2},{"$f":"NORMINV('Rand Seed'!FD47, Inputs!$C$9, Inputs!$C$10)","v":0.27016734380826163},{"$f":"NORMINV('Rand Seed'!FE47, Inputs!$C$9, Inputs!$C$10)","v":0.38571821628062469},{"$f":"NORMINV('Rand Seed'!FF47, Inputs!$C$9, Inputs!$C$10)","v":2.1204321955713149E-2},{"$f":"NORMINV('Rand Seed'!FG47, Inputs!$C$9, Inputs!$C$10)","v":0.14427017592638747},{"$f":"NORMINV('Rand Seed'!FH47, Inputs!$C$9, Inputs!$C$10)","v":9.6693913575386176E-2},{"$f":"NORMINV('Rand Seed'!FI47, Inputs!$C$9, Inputs!$C$10)","v":-8.7659292732435209E-2},{"$f":"NORMINV('Rand Seed'!FJ47, Inputs!$C$9, Inputs!$C$10)","v":-6.4061148242755148E-2},{"$f":"NORMINV('Rand Seed'!FK47, Inputs!$C$9, Inputs!$C$10)","v":0.16535851750145247},{"$f":"NORMINV('Rand Seed'!FL47, Inputs!$C$9, Inputs!$C$10)","v":-9.9548641785518796E-2},{"$f":"NORMINV('Rand Seed'!FM47, Inputs!$C$9, Inputs!$C$10)","v":-9.1656378318183476E-2},{"$f":"NORMINV('Rand Seed'!FN47, Inputs!$C$9, Inputs!$C$10)","v":8.5658065229613334E-2},{"$f":"NORMINV('Rand Seed'!FO47, Inputs!$C$9, Inputs!$C$10)","v":-0.17810666541056552},{"$f":"NORMINV('Rand Seed'!FP47, Inputs!$C$9, Inputs!$C$10)","v":2.7370196159424615E-2},{"$f":"NORMINV('Rand Seed'!FQ47, Inputs!$C$9, Inputs!$C$10)","v":0.10171534878468871},{"$f":"NORMINV('Rand Seed'!FR47, Inputs!$C$9, Inputs!$C$10)","v":0.14142181228123746},{"$f":"NORMINV('Rand Seed'!FS47, Inputs!$C$9, Inputs!$C$10)","v":-0.16291183632648554},{"$f":"NORMINV('Rand Seed'!FT47, Inputs!$C$9, Inputs!$C$10)","v":1.965371307312069E-2},{"$f":"NORMINV('Rand Seed'!FU47, Inputs!$C$9, Inputs!$C$10)","v":-5.3198856724122265E-3},{"$f":"NORMINV('Rand Seed'!FV47, Inputs!$C$9, Inputs!$C$10)","v":0.21446103345119993},{"$f":"NORMINV('Rand Seed'!FW47, Inputs!$C$9, Inputs!$C$10)","v":1.9057771007988781E-2},{"$f":"NORMINV('Rand Seed'!FX47, Inputs!$C$9, Inputs!$C$10)","v":0.13170023015953816},{"$f":"NORMINV('Rand Seed'!FY47, Inputs!$C$9, Inputs!$C$10)","v":9.5346305334934184E-2},{"$f":"NORMINV('Rand Seed'!FZ47, Inputs!$C$9, Inputs!$C$10)","v":3.665588397151813E-2},{"$f":"NORMINV('Rand Seed'!GA47, Inputs!$C$9, Inputs!$C$10)","v":1.5980099580211432E-2},{"$f":"NORMINV('Rand Seed'!GB47, Inputs!$C$9, Inputs!$C$10)","v":-2.2103138483639831E-2},{"$f":"NORMINV('Rand Seed'!GC47, Inputs!$C$9, Inputs!$C$10)","v":-0.23703033271941593},{"$f":"NORMINV('Rand Seed'!GD47, Inputs!$C$9, Inputs!$C$10)","v":0.12764219456200129},{"$f":"NORMINV('Rand Seed'!GE47, Inputs!$C$9, Inputs!$C$10)","v":0.11368115503183499},{"$f":"NORMINV('Rand Seed'!GF47, Inputs!$C$9, Inputs!$C$10)","v":0.20243646971725299},{"$f":"NORMINV('Rand Seed'!GG47, Inputs!$C$9, Inputs!$C$10)","v":-0.22585450574789573},{"$f":"NORMINV('Rand Seed'!GH47, Inputs!$C$9, Inputs!$C$10)","v":0.2858936659252036},{"$f":"NORMINV('Rand Seed'!GI47, Inputs!$C$9, Inputs!$C$10)","v":1.897003600048261E-2},{"$f":"NORMINV('Rand Seed'!GJ47, Inputs!$C$9, Inputs!$C$10)","v":-9.4180808110464614E-3},{"$f":"NORMINV('Rand Seed'!GK47, Inputs!$C$9, Inputs!$C$10)","v":0.13086847465057005},{"$f":"NORMINV('Rand Seed'!GL47, Inputs!$C$9, Inputs!$C$10)","v":1.5535315753907139E-2},{"$f":"NORMINV('Rand Seed'!GM47, Inputs!$C$9, Inputs!$C$10)","v":0.1675413580790677},{"$f":"NORMINV('Rand Seed'!GN47, Inputs!$C$9, Inputs!$C$10)","v":-0.17920997843936304},{"$f":"NORMINV('Rand Seed'!GO47, Inputs!$C$9, Inputs!$C$10)","v":-7.141603342500806E-2},{"$f":"NORMINV('Rand Seed'!GP47, Inputs!$C$9, Inputs!$C$10)","v":0.16182924224749323},{"$f":"NORMINV('Rand Seed'!GQ47, Inputs!$C$9, Inputs!$C$10)","v":-4.9784646809379079E-2},{"$f":"NORMINV('Rand Seed'!GR47, Inputs!$C$9, Inputs!$C$10)","v":0.22809286106986282},{"$f":"NORMINV('Rand Seed'!GS47, Inputs!$C$9, Inputs!$C$10)","v":-1.726887703846576E-2},{"$f":"NORMINV('Rand Seed'!GT47, Inputs!$C$9, Inputs!$C$10)","v":0.24813903135263921},{"$f":"NORMINV('Rand Seed'!GU47, Inputs!$C$9, Inputs!$C$10)","v":0.17465387306577923},{"$f":"NORMINV('Rand Seed'!GV47, Inputs!$C$9, Inputs!$C$10)","v":0.12092813619730994},{"$f":"NORMINV('Rand Seed'!GW47, Inputs!$C$9, Inputs!$C$10)","v":-0.30298486172029038},{"$f":"NORMINV('Rand Seed'!GX47, Inputs!$C$9, Inputs!$C$10)","v":-9.8628345753131133E-2},{"$f":"NORMINV('Rand Seed'!GY47, Inputs!$C$9, Inputs!$C$10)","v":1.8786809226640208E-2},{"$f":"NORMINV('Rand Seed'!GZ47, Inputs!$C$9, Inputs!$C$10)","v":0.1414836085630724},{"$f":"NORMINV('Rand Seed'!HA47, Inputs!$C$9, Inputs!$C$10)","v":-4.2662470975329547E-3},{"$f":"NORMINV('Rand Seed'!HB47, Inputs!$C$9, Inputs!$C$10)","v":-0.10750843232267644},{"$f":"NORMINV('Rand Seed'!HC47, Inputs!$C$9, Inputs!$C$10)","v":0.22849106071955255},{"$f":"NORMINV('Rand Seed'!HD47, Inputs!$C$9, Inputs!$C$10)","v":0.14745339725655915},{"$f":"NORMINV('Rand Seed'!HE47, Inputs!$C$9, Inputs!$C$10)","v":-1.5513116731252302E-2},{"$f":"NORMINV('Rand Seed'!HF47, Inputs!$C$9, Inputs!$C$10)","v":0.23840353681579551},{"$f":"NORMINV('Rand Seed'!HG47, Inputs!$C$9, Inputs!$C$10)","v":-1.8687568476304303E-3},{"$f":"NORMINV('Rand Seed'!HH47, Inputs!$C$9, Inputs!$C$10)","v":0.12419912604275112},{"$f":"NORMINV('Rand Seed'!HI47, Inputs!$C$9, Inputs!$C$10)","v":1.343964373610354E-2},{"$f":"NORMINV('Rand Seed'!HJ47, Inputs!$C$9, Inputs!$C$10)","v":-0.20536131124767948},{"$f":"NORMINV('Rand Seed'!HK47, Inputs!$C$9, Inputs!$C$10)","v":-7.7609858417703251E-2},{"$f":"NORMINV('Rand Seed'!HL47, Inputs!$C$9, Inputs!$C$10)","v":4.9454767141635395E-2},{"$f":"NORMINV('Rand Seed'!HM47, Inputs!$C$9, Inputs!$C$10)","v":4.232729466430999E-2},{"$f":"NORMINV('Rand Seed'!HN47, Inputs!$C$9, Inputs!$C$10)","v":-6.2261155478646649E-2},{"$f":"NORMINV('Rand Seed'!HO47, Inputs!$C$9, Inputs!$C$10)","v":-5.1494050672582795E-2},{"$f":"NORMINV('Rand Seed'!HP47, Inputs!$C$9, Inputs!$C$10)","v":-5.4905810777981151E-2},{"$f":"NORMINV('Rand Seed'!HQ47, Inputs!$C$9, Inputs!$C$10)","v":3.9305611699781334E-2},{"$f":"NORMINV('Rand Seed'!HR47, Inputs!$C$9, Inputs!$C$10)","v":-0.31306704834566212},{"$f":"NORMINV('Rand Seed'!HS47, Inputs!$C$9, Inputs!$C$10)","v":7.6595586727644549E-2},{"$f":"NORMINV('Rand Seed'!HT47, Inputs!$C$9, Inputs!$C$10)","v":0.18491954231426455},{"$f":"NORMINV('Rand Seed'!HU47, Inputs!$C$9, Inputs!$C$10)","v":1.1938755821248558E-2},{"$f":"NORMINV('Rand Seed'!HV47, Inputs!$C$9, Inputs!$C$10)","v":5.3466269159404091E-2},{"$f":"NORMINV('Rand Seed'!HW47, Inputs!$C$9, Inputs!$C$10)","v":0.2483046063705337},{"$f":"NORMINV('Rand Seed'!HX47, Inputs!$C$9, Inputs!$C$10)","v":-4.3682139926612573E-2},{"$f":"NORMINV('Rand Seed'!HY47, Inputs!$C$9, Inputs!$C$10)","v":0.24331523835042185},{"$f":"NORMINV('Rand Seed'!HZ47, Inputs!$C$9, Inputs!$C$10)","v":8.6156689415185922E-2},{"$f":"NORMINV('Rand Seed'!IA47, Inputs!$C$9, Inputs!$C$10)","v":-5.9503083365049225E-3},{"$f":"NORMINV('Rand Seed'!IB47, Inputs!$C$9, Inputs!$C$10)","v":0.17816892156539782},{"$f":"NORMINV('Rand Seed'!IC47, Inputs!$C$9, Inputs!$C$10)","v":0.14760748605174157},{"$f":"NORMINV('Rand Seed'!ID47, Inputs!$C$9, Inputs!$C$10)","v":-0.17381237060280069},{"$f":"NORMINV('Rand Seed'!IE47, Inputs!$C$9, Inputs!$C$10)","v":3.0257568219411154E-2},{"$f":"NORMINV('Rand Seed'!IF47, Inputs!$C$9, Inputs!$C$10)","v":-4.5491810514545719E-2},{"$f":"NORMINV('Rand Seed'!IG47, Inputs!$C$9, Inputs!$C$10)","v":0.26974192579266504},{"$f":"NORMINV('Rand Seed'!IH47, Inputs!$C$9, Inputs!$C$10)","v":1.6346427340194279E-2},{"$f":"NORMINV('Rand Seed'!II47, Inputs!$C$9, Inputs!$C$10)","v":-2.1044429305105611E-2},{"$f":"NORMINV('Rand Seed'!IJ47, Inputs!$C$9, Inputs!$C$10)","v":-9.7056200810861484E-2},{"$f":"NORMINV('Rand Seed'!IK47, Inputs!$C$9, Inputs!$C$10)","v":0.1608200037097566},{"$f":"NORMINV('Rand Seed'!IL47, Inputs!$C$9, Inputs!$C$10)","v":-0.1351160656279522},{"$f":"NORMINV('Rand Seed'!IM47, Inputs!$C$9, Inputs!$C$10)","v":0.18784692154600419},{"$f":"NORMINV('Rand Seed'!IN47, Inputs!$C$9, Inputs!$C$10)","v":-0.15868120973133887},{"$f":"NORMINV('Rand Seed'!IO47, Inputs!$C$9, Inputs!$C$10)","v":0.19560043616452061},{"$f":"NORMINV('Rand Seed'!IP47, Inputs!$C$9, Inputs!$C$10)","v":-0.14942954452122892},{"$f":"NORMINV('Rand Seed'!IQ47, Inputs!$C$9, Inputs!$C$10)","v":0.10013375380041983},{"$f":"NORMINV('Rand Seed'!IR47, Inputs!$C$9, Inputs!$C$10)","v":-0.18752850995612985},{"$f":"NORMINV('Rand Seed'!IS47, Inputs!$C$9, Inputs!$C$10)","v":8.8149259164925581E-2},{"$f":"NORMINV('Rand Seed'!IT47, Inputs!$C$9, Inputs!$C$10)","v":-2.1089180155560092E-3},{"$f":"NORMINV('Rand Seed'!IU47, Inputs!$C$9, Inputs!$C$10)","v":-5.2482524538010167E-2},{"$f":"NORMINV('Rand Seed'!IV47, Inputs!$C$9, Inputs!$C$10)","v":-7.8978094892621073E-2},{"$f":"NORMINV('Rand Seed'!IW47, Inputs!$C$9, Inputs!$C$10)","v":7.2992950677730109E-2},{"$f":"NORMINV('Rand Seed'!IX47, Inputs!$C$9, Inputs!$C$10)","v":-0.10679935470750597},{"$f":"NORMINV('Rand Seed'!IY47, Inputs!$C$9, Inputs!$C$10)","v":0.35523976560580034},{"$f":"NORMINV('Rand Seed'!IZ47, Inputs!$C$9, Inputs!$C$10)","v":0.21809233346333368},{"$f":"NORMINV('Rand Seed'!JA47, Inputs!$C$9, Inputs!$C$10)","v":-0.17013628496327959},{"$f":"NORMINV('Rand Seed'!JB47, Inputs!$C$9, Inputs!$C$10)","v":0.2032586611810232},{"$f":"NORMINV('Rand Seed'!JC47, Inputs!$C$9, Inputs!$C$10)","v":0.3456333310226275},{"$f":"NORMINV('Rand Seed'!JD47, Inputs!$C$9, Inputs!$C$10)","v":-9.6231341874447027E-2},{"$f":"NORMINV('Rand Seed'!JE47, Inputs!$C$9, Inputs!$C$10)","v":-0.16127555572588059},{"$f":"NORMINV('Rand Seed'!JF47, Inputs!$C$9, Inputs!$C$10)","v":6.4103882170109899E-2},{"$f":"NORMINV('Rand Seed'!JG47, Inputs!$C$9, Inputs!$C$10)","v":0.14142555653675792},{"$f":"NORMINV('Rand Seed'!JH47, Inputs!$C$9, Inputs!$C$10)","v":2.7107407505995409E-2},{"$f":"NORMINV('Rand Seed'!JI47, Inputs!$C$9, Inputs!$C$10)","v":-0.25004452785560061},{"$f":"NORMINV('Rand Seed'!JJ47, Inputs!$C$9, Inputs!$C$10)","v":4.606347650165786E-2},{"$f":"NORMINV('Rand Seed'!JK47, Inputs!$C$9, Inputs!$C$10)","v":-0.14423519439297083},{"$f":"NORMINV('Rand Seed'!JL47, Inputs!$C$9, Inputs!$C$10)","v":0.12315290411427644},{"$f":"NORMINV('Rand Seed'!JM47, Inputs!$C$9, Inputs!$C$10)","v":2.1143622925223246E-2},{"$f":"NORMINV('Rand Seed'!JN47, Inputs!$C$9, Inputs!$C$10)","v":0.14439401448701747},{"$f":"NORMINV('Rand Seed'!JO47, Inputs!$C$9, Inputs!$C$10)","v":0.14063539922547263},{"$f":"NORMINV('Rand Seed'!JP47, Inputs!$C$9, Inputs!$C$10)","v":7.9292301154689146E-3},{"$f":"NORMINV('Rand Seed'!JQ47, Inputs!$C$9, Inputs!$C$10)","v":-0.14960440530670882},{"$f":"NORMINV('Rand Seed'!JR47, Inputs!$C$9, Inputs!$C$10)","v":0.13192157958667411},{"$f":"NORMINV('Rand Seed'!JS47, Inputs!$C$9, Inputs!$C$10)","v":8.6396419579281972E-2},{"$f":"NORMINV('Rand Seed'!JT47, Inputs!$C$9, Inputs!$C$10)","v":-7.252235926607481E-3},{"$f":"NORMINV('Rand Seed'!JU47, Inputs!$C$9, Inputs!$C$10)","v":0.21243222865813161},{"$f":"NORMINV('Rand Seed'!JV47, Inputs!$C$9, Inputs!$C$10)","v":5.1191090990997959E-2},{"$f":"NORMINV('Rand Seed'!JW47, Inputs!$C$9, Inputs!$C$10)","v":0.23957124143914893},{"$f":"NORMINV('Rand Seed'!JX47, Inputs!$C$9, Inputs!$C$10)","v":0.10816379624580978},{"$f":"NORMINV('Rand Seed'!JY47, Inputs!$C$9, Inputs!$C$10)","v":5.8646585646277338E-2},{"$f":"NORMINV('Rand Seed'!JZ47, Inputs!$C$9, Inputs!$C$10)","v":-9.2625259777034882E-2},{"$f":"NORMINV('Rand Seed'!KA47, Inputs!$C$9, Inputs!$C$10)","v":-0.12037202650359945},{"$f":"NORMINV('Rand Seed'!KB47, Inputs!$C$9, Inputs!$C$10)","v":0.21844907834713778},{"$f":"NORMINV('Rand Seed'!KC47, Inputs!$C$9, Inputs!$C$10)","v":0.20667556229253342},{"$f":"NORMINV('Rand Seed'!KD47, Inputs!$C$9, Inputs!$C$10)","v":-0.17634907755140389},{"$f":"NORMINV('Rand Seed'!KE47, Inputs!$C$9, Inputs!$C$10)","v":2.4119826695967586E-2},{"$f":"NORMINV('Rand Seed'!KF47, Inputs!$C$9, Inputs!$C$10)","v":-7.0550405999470808E-2},{"$f":"NORMINV('Rand Seed'!KG47, Inputs!$C$9, Inputs!$C$10)","v":-5.8599801677792523E-2},{"$f":"NORMINV('Rand Seed'!KH47, Inputs!$C$9, Inputs!$C$10)","v":0.21849160068514101},{"$f":"NORMINV('Rand Seed'!KI47, Inputs!$C$9, Inputs!$C$10)","v":1.958806715338518E-2},{"$f":"NORMINV('Rand Seed'!KJ47, Inputs!$C$9, Inputs!$C$10)","v":-0.35899778644714203},{"$f":"NORMINV('Rand Seed'!KK47, Inputs!$C$9, Inputs!$C$10)","v":-4.4402710658152184E-2},{"$f":"NORMINV('Rand Seed'!KL47, Inputs!$C$9, Inputs!$C$10)","v":5.4235400820097472E-2},{"$f":"NORMINV('Rand Seed'!KM47, Inputs!$C$9, Inputs!$C$10)","v":-2.7587312635818803E-2},{"$f":"NORMINV('Rand Seed'!KN47, Inputs!$C$9, Inputs!$C$10)","v":0.28481536950345493},{"$f":"NORMINV('Rand Seed'!KO47, Inputs!$C$9, Inputs!$C$10)","v":0.1391446122371193},{"$f":"NORMINV('Rand Seed'!KP47, Inputs!$C$9, Inputs!$C$10)","v":0.11844175290582132},{"$f":"NORMINV('Rand Seed'!KQ47, Inputs!$C$9, Inputs!$C$10)","v":0.14203320217406723},{"$f":"NORMINV('Rand Seed'!KR47, Inputs!$C$9, Inputs!$C$10)","v":8.3857505733869811E-3},{"$f":"NORMINV('Rand Seed'!KS47, Inputs!$C$9, Inputs!$C$10)","v":0.3270875103534876},{"$f":"NORMINV('Rand Seed'!KT47, Inputs!$C$9, Inputs!$C$10)","v":0.17129324062217066},{"$f":"NORMINV('Rand Seed'!KU47, Inputs!$C$9, Inputs!$C$10)","v":-0.13557729301614824},{"$f":"NORMINV('Rand Seed'!KV47, Inputs!$C$9, Inputs!$C$10)","v":-3.3873514815023986E-2},{"$f":"NORMINV('Rand Seed'!KW47, Inputs!$C$9, Inputs!$C$10)","v":0.21287304127887313},{"$f":"NORMINV('Rand Seed'!KX47, Inputs!$C$9, Inputs!$C$10)","v":-5.8893516631215351E-2},{"$f":"NORMINV('Rand Seed'!KY47, Inputs!$C$9, Inputs!$C$10)","v":0.28957029654851146},{"$f":"NORMINV('Rand Seed'!KZ47, Inputs!$C$9, Inputs!$C$10)","v":0.19728319969228125},{"$f":"NORMINV('Rand Seed'!LA47, Inputs!$C$9, Inputs!$C$10)","v":-4.4190058796832396E-2},{"$f":"NORMINV('Rand Seed'!LB47, Inputs!$C$9, Inputs!$C$10)","v":5.7991873693396805E-2},{"$f":"NORMINV('Rand Seed'!LC47, Inputs!$C$9, Inputs!$C$10)","v":8.2600388793647408E-2},{"$f":"NORMINV('Rand Seed'!LD47, Inputs!$C$9, Inputs!$C$10)","v":0.16213630255941913},{"$f":"NORMINV('Rand Seed'!LE47, Inputs!$C$9, Inputs!$C$10)","v":2.7207893265967856E-3},{"$f":"NORMINV('Rand Seed'!LF47, Inputs!$C$9, Inputs!$C$10)","v":6.8388502733054218E-2},{"$f":"NORMINV('Rand Seed'!LG47, Inputs!$C$9, Inputs!$C$10)","v":0.1885928062822359},{"$f":"NORMINV('Rand Seed'!LH47, Inputs!$C$9, Inputs!$C$10)","v":5.6239357508532997E-3},{"$f":"NORMINV('Rand Seed'!LI47, Inputs!$C$9, Inputs!$C$10)","v":0.25714138704775513},{"$f":"NORMINV('Rand Seed'!LJ47, Inputs!$C$9, Inputs!$C$10)","v":-1.0649347323628891E-3},{"$f":"NORMINV('Rand Seed'!LK47, Inputs!$C$9, Inputs!$C$10)","v":0.21422395427675689},{"$f":"NORMINV('Rand Seed'!LL47, Inputs!$C$9, Inputs!$C$10)","v":0.1484026587489774},{"$f":"NORMINV('Rand Seed'!LM47, Inputs!$C$9, Inputs!$C$10)","v":0.33862245767776195},{"$f":"NORMINV('Rand Seed'!LN47, Inputs!$C$9, Inputs!$C$10)","v":0.1538139444936088},{"$f":"NORMINV('Rand Seed'!LO47, Inputs!$C$9, Inputs!$C$10)","v":6.9081694999052631E-2},{"$f":"NORMINV('Rand Seed'!LP47, Inputs!$C$9, Inputs!$C$10)","v":-2.9397146312519079E-2},{"$f":"NORMINV('Rand Seed'!LQ47, Inputs!$C$9, Inputs!$C$10)","v":3.1752463934946032E-2},{"$f":"NORMINV('Rand Seed'!LR47, Inputs!$C$9, Inputs!$C$10)","v":9.6155434091564657E-2},{"$f":"NORMINV('Rand Seed'!LS47, Inputs!$C$9, Inputs!$C$10)","v":4.5035517250443302E-2},{"$f":"NORMINV('Rand Seed'!LT47, Inputs!$C$9, Inputs!$C$10)","v":0.18344624820467725},{"$f":"NORMINV('Rand Seed'!LU47, Inputs!$C$9, Inputs!$C$10)","v":0.27128587155861644},{"$f":"NORMINV('Rand Seed'!LV47, Inputs!$C$9, Inputs!$C$10)","v":7.0870625183899263E-3},{"$f":"NORMINV('Rand Seed'!LW47, Inputs!$C$9, Inputs!$C$10)","v":4.3113042833971535E-2},{"$f":"NORMINV('Rand Seed'!LX47, Inputs!$C$9, Inputs!$C$10)","v":4.3714039084131753E-2},{"$f":"NORMINV('Rand Seed'!LY47, Inputs!$C$9, Inputs!$C$10)","v":2.6594716329395269E-2},{"$f":"NORMINV('Rand Seed'!LZ47, Inputs!$C$9, Inputs!$C$10)","v":7.4197071095014569E-2},{"$f":"NORMINV('Rand Seed'!MA47, Inputs!$C$9, Inputs!$C$10)","v":-0.12241761270806133},{"$f":"NORMINV('Rand Seed'!MB47, Inputs!$C$9, Inputs!$C$10)","v":-3.7054668481228278E-2},{"$f":"NORMINV('Rand Seed'!MC47, Inputs!$C$9, Inputs!$C$10)","v":0.14158930628052474},{"$f":"NORMINV('Rand Seed'!MD47, Inputs!$C$9, Inputs!$C$10)","v":-0.22629613916388353},{"$f":"NORMINV('Rand Seed'!ME47, Inputs!$C$9, Inputs!$C$10)","v":0.13755959419782848},{"$f":"NORMINV('Rand Seed'!MF47, Inputs!$C$9, Inputs!$C$10)","v":0.14024489540657986},{"$f":"NORMINV('Rand Seed'!MG47, Inputs!$C$9, Inputs!$C$10)","v":0.25859598425063862},{"$f":"NORMINV('Rand Seed'!MH47, Inputs!$C$9, Inputs!$C$10)","v":0.12112132910667378},{"$f":"NORMINV('Rand Seed'!MI47, Inputs!$C$9, Inputs!$C$10)","v":-3.3640867231301566E-2},{"$f":"NORMINV('Rand Seed'!MJ47, Inputs!$C$9, Inputs!$C$10)","v":-6.3640347996970104E-2},{"$f":"NORMINV('Rand Seed'!MK47, Inputs!$C$9, Inputs!$C$10)","v":3.381340365713803E-3},{"$f":"NORMINV('Rand Seed'!ML47, Inputs!$C$9, Inputs!$C$10)","v":-1.590537207302288E-2},{"$f":"NORMINV('Rand Seed'!MM47, Inputs!$C$9, Inputs!$C$10)","v":0.19649927579114784},{"$f":"NORMINV('Rand Seed'!MN47, Inputs!$C$9, Inputs!$C$10)","v":-7.048053617912399E-2},{"$f":"NORMINV('Rand Seed'!MO47, Inputs!$C$9, Inputs!$C$10)","v":0.33809077845925622},{"$f":"NORMINV('Rand Seed'!MP47, Inputs!$C$9, Inputs!$C$10)","v":-2.6479313005106114E-2},{"$f":"NORMINV('Rand Seed'!MQ47, Inputs!$C$9, Inputs!$C$10)","v":-7.9502275658442936E-2},{"$f":"NORMINV('Rand Seed'!MR47, Inputs!$C$9, Inputs!$C$10)","v":0.31575690145370006},{"$f":"NORMINV('Rand Seed'!MS47, Inputs!$C$9, Inputs!$C$10)","v":0.11870185094484333},{"$f":"NORMINV('Rand Seed'!MT47, Inputs!$C$9, Inputs!$C$10)","v":-8.5558159489186394E-2},{"$f":"NORMINV('Rand Seed'!MU47, Inputs!$C$9, Inputs!$C$10)","v":0.11310020999779115},{"$f":"NORMINV('Rand Seed'!MV47, Inputs!$C$9, Inputs!$C$10)","v":0.2314874462403877},{"$f":"NORMINV('Rand Seed'!MW47, Inputs!$C$9, Inputs!$C$10)","v":-0.11307013100905951},{"$f":"NORMINV('Rand Seed'!MX47, Inputs!$C$9, Inputs!$C$10)","v":0.20760833603769974},{"$f":"NORMINV('Rand Seed'!MY47, Inputs!$C$9, Inputs!$C$10)","v":0.21404632367888432},{"$f":"NORMINV('Rand Seed'!MZ47, Inputs!$C$9, Inputs!$C$10)","v":-0.17462257793164887},{"$f":"NORMINV('Rand Seed'!NA47, Inputs!$C$9, Inputs!$C$10)","v":-5.514052071950061E-2},{"$f":"NORMINV('Rand Seed'!NB47, Inputs!$C$9, Inputs!$C$10)","v":0.10583181540854779},{"$f":"NORMINV('Rand Seed'!NC47, Inputs!$C$9, Inputs!$C$10)","v":-1.4858340690758393E-2},{"$f":"NORMINV('Rand Seed'!ND47, Inputs!$C$9, Inputs!$C$10)","v":-0.163032888006796},{"$f":"NORMINV('Rand Seed'!NE47, Inputs!$C$9, Inputs!$C$10)","v":-0.16033562077472913},{"$f":"NORMINV('Rand Seed'!NF47, Inputs!$C$9, Inputs!$C$10)","v":-3.2610509990486369E-2},{"$f":"NORMINV('Rand Seed'!NG47, Inputs!$C$9, Inputs!$C$10)","v":4.8890196563686261E-2},{"$f":"NORMINV('Rand Seed'!NH47, Inputs!$C$9, Inputs!$C$10)","v":0.15626924728347658},{"$f":"NORMINV('Rand Seed'!NI47, Inputs!$C$9, Inputs!$C$10)","v":-0.11831221696635506},{"$f":"NORMINV('Rand Seed'!NJ47, Inputs!$C$9, Inputs!$C$10)","v":-0.1462818674076995},{"$f":"NORMINV('Rand Seed'!NK47, Inputs!$C$9, Inputs!$C$10)","v":0.20279171023367687},{"$f":"NORMINV('Rand Seed'!NL47, Inputs!$C$9, Inputs!$C$10)","v":2.0339194473480704E-3},{"$f":"NORMINV('Rand Seed'!NM47, Inputs!$C$9, Inputs!$C$10)","v":-5.0543232786784464E-2},{"$f":"NORMINV('Rand Seed'!NN47, Inputs!$C$9, Inputs!$C$10)","v":-7.1731483911512073E-2},{"$f":"NORMINV('Rand Seed'!NO47, Inputs!$C$9, Inputs!$C$10)","v":-0.17634746502276},{"$f":"NORMINV('Rand Seed'!NP47, Inputs!$C$9, Inputs!$C$10)","v":-0.14970082291889952},{"$f":"NORMINV('Rand Seed'!NQ47, Inputs!$C$9, Inputs!$C$10)","v":7.4384136391287686E-2},{"$f":"NORMINV('Rand Seed'!NR47, Inputs!$C$9, Inputs!$C$10)","v":-0.11950899011807838},{"$f":"NORMINV('Rand Seed'!NS47, Inputs!$C$9, Inputs!$C$10)","v":0.25701984493094537},{"$f":"NORMINV('Rand Seed'!NT47, Inputs!$C$9, Inputs!$C$10)","v":6.0733218636387115E-2},{"$f":"NORMINV('Rand Seed'!NU47, Inputs!$C$9, Inputs!$C$10)","v":0.18478818104325823},{"$f":"NORMINV('Rand Seed'!NV47, Inputs!$C$9, Inputs!$C$10)","v":0.1229158375402148},{"$f":"NORMINV('Rand Seed'!NW47, Inputs!$C$9, Inputs!$C$10)","v":5.4344607688656565E-2},{"$f":"NORMINV('Rand Seed'!NX47, Inputs!$C$9, Inputs!$C$10)","v":-1.147602747905363E-2},{"$f":"NORMINV('Rand Seed'!NY47, Inputs!$C$9, Inputs!$C$10)","v":-8.7491888147250632E-2},{"$f":"NORMINV('Rand Seed'!NZ47, Inputs!$C$9, Inputs!$C$10)","v":-8.1749450524382095E-3},{"$f":"NORMINV('Rand Seed'!OA47, Inputs!$C$9, Inputs!$C$10)","v":-7.3112793071107116E-2},{"$f":"NORMINV('Rand Seed'!OB47, Inputs!$C$9, Inputs!$C$10)","v":-0.14546885549548172},{"$f":"NORMINV('Rand Seed'!OC47, Inputs!$C$9, Inputs!$C$10)","v":0.1625054272723519},{"$f":"NORMINV('Rand Seed'!OD47, Inputs!$C$9, Inputs!$C$10)","v":-0.1554962054204882},{"$f":"NORMINV('Rand Seed'!OE47, Inputs!$C$9, Inputs!$C$10)","v":9.4325881844707277E-2},{"$f":"NORMINV('Rand Seed'!OF47, Inputs!$C$9, Inputs!$C$10)","v":0.1823469711381222},{"$f":"NORMINV('Rand Seed'!OG47, Inputs!$C$9, Inputs!$C$10)","v":-3.5355172619977879E-2},{"$f":"NORMINV('Rand Seed'!OH47, Inputs!$C$9, Inputs!$C$10)","v":-0.13907064085578202},{"$f":"NORMINV('Rand Seed'!OI47, Inputs!$C$9, Inputs!$C$10)","v":0.19558835945110342},{"$f":"NORMINV('Rand Seed'!OJ47, Inputs!$C$9, Inputs!$C$10)","v":-3.9589278564604632E-2},{"$f":"NORMINV('Rand Seed'!OK47, Inputs!$C$9, Inputs!$C$10)","v":-0.11006606646030394},{"$f":"NORMINV('Rand Seed'!OL47, Inputs!$C$9, Inputs!$C$10)","v":3.7117428241771694E-2},{"$f":"NORMINV('Rand Seed'!OM47, Inputs!$C$9, Inputs!$C$10)","v":-0.18619838030923136},{"$f":"NORMINV('Rand Seed'!ON47, Inputs!$C$9, Inputs!$C$10)","v":-0.13928081893100785},{"$f":"NORMINV('Rand Seed'!OO47, Inputs!$C$9, Inputs!$C$10)","v":0.21048945989956047},{"$f":"NORMINV('Rand Seed'!OP47, Inputs!$C$9, Inputs!$C$10)","v":9.1170065448992449E-2},{"$f":"NORMINV('Rand Seed'!OQ47, Inputs!$C$9, Inputs!$C$10)","v":6.2645568079392894E-3},{"$f":"NORMINV('Rand Seed'!OR47, Inputs!$C$9, Inputs!$C$10)","v":-7.0218183301790985E-2},{"$f":"NORMINV('Rand Seed'!OS47, Inputs!$C$9, Inputs!$C$10)","v":-0.20346923508210402},{"$f":"NORMINV('Rand Seed'!OT47, Inputs!$C$9, Inputs!$C$10)","v":8.63357669009647E-2},{"$f":"NORMINV('Rand Seed'!OU47, Inputs!$C$9, Inputs!$C$10)","v":3.3426300678432608E-2},{"$f":"NORMINV('Rand Seed'!OV47, Inputs!$C$9, Inputs!$C$10)","v":0.25861149365664926},{"$f":"NORMINV('Rand Seed'!OW47, Inputs!$C$9, Inputs!$C$10)","v":5.6966256127706602E-2},{"$f":"NORMINV('Rand Seed'!OX47, Inputs!$C$9, Inputs!$C$10)","v":-0.1760990995164895},{"$f":"NORMINV('Rand Seed'!OY47, Inputs!$C$9, Inputs!$C$10)","v":7.834677930275967E-2},{"$f":"NORMINV('Rand Seed'!OZ47, Inputs!$C$9, Inputs!$C$10)","v":6.0829379937912605E-2},{"$f":"NORMINV('Rand Seed'!PA47, Inputs!$C$9, Inputs!$C$10)","v":0.21412916285221062},{"$f":"NORMINV('Rand Seed'!PB47, Inputs!$C$9, Inputs!$C$10)","v":8.9972901803152122E-2},{"$f":"NORMINV('Rand Seed'!PC47, Inputs!$C$9, Inputs!$C$10)","v":-0.16047607545932729},{"$f":"NORMINV('Rand Seed'!PD47, Inputs!$C$9, Inputs!$C$10)","v":0.25340130685667722},{"$f":"NORMINV('Rand Seed'!PE47, Inputs!$C$9, Inputs!$C$10)","v":-1.3250066847283928E-2},{"$f":"NORMINV('Rand Seed'!PF47, Inputs!$C$9, Inputs!$C$10)","v":0.14879126685774402},{"$f":"NORMINV('Rand Seed'!PG47, Inputs!$C$9, Inputs!$C$10)","v":0.22139150739711921},{"$f":"NORMINV('Rand Seed'!PH47, Inputs!$C$9, Inputs!$C$10)","v":9.9213694314043283E-2},{"$f":"NORMINV('Rand Seed'!PI47, Inputs!$C$9, Inputs!$C$10)","v":0.1164290162756446},{"$f":"NORMINV('Rand Seed'!PJ47, Inputs!$C$9, Inputs!$C$10)","v":-9.5398981306135597E-2},{"$f":"NORMINV('Rand Seed'!PK47, Inputs!$C$9, Inputs!$C$10)","v":0.35176293381596541},{"$f":"NORMINV('Rand Seed'!PL47, Inputs!$C$9, Inputs!$C$10)","v":-6.2933895171632406E-2},{"$f":"NORMINV('Rand Seed'!PM47, Inputs!$C$9, Inputs!$C$10)","v":-0.32985740924038154},{"$f":"NORMINV('Rand Seed'!PN47, Inputs!$C$9, Inputs!$C$10)","v":-0.14027852829783177},{"$f":"NORMINV('Rand Seed'!PO47, Inputs!$C$9, Inputs!$C$10)","v":-5.2329319927656756E-2},{"$f":"NORMINV('Rand Seed'!PP47, Inputs!$C$9, Inputs!$C$10)","v":1.0619903418704349E-2},{"$f":"NORMINV('Rand Seed'!PQ47, Inputs!$C$9, Inputs!$C$10)","v":-0.15638280664253973},{"$f":"NORMINV('Rand Seed'!PR47, Inputs!$C$9, Inputs!$C$10)","v":0.17866195394113316},{"$f":"NORMINV('Rand Seed'!PS47, Inputs!$C$9, Inputs!$C$10)","v":0.24056538033624414},{"$f":"NORMINV('Rand Seed'!PT47, Inputs!$C$9, Inputs!$C$10)","v":0.25086650842217667},{"$f":"NORMINV('Rand Seed'!PU47, Inputs!$C$9, Inputs!$C$10)","v":7.8217661638000729E-2},{"$f":"NORMINV('Rand Seed'!PV47, Inputs!$C$9, Inputs!$C$10)","v":7.7003954030919267E-2},{"$f":"NORMINV('Rand Seed'!PW47, Inputs!$C$9, Inputs!$C$10)","v":-0.15000775138318495},{"$f":"NORMINV('Rand Seed'!PX47, Inputs!$C$9, Inputs!$C$10)","v":0.25494008550424474},{"$f":"NORMINV('Rand Seed'!PY47, Inputs!$C$9, Inputs!$C$10)","v":-5.1195311359776674E-2},{"$f":"NORMINV('Rand Seed'!PZ47, Inputs!$C$9, Inputs!$C$10)","v":3.1871481902552616E-2},{"$f":"NORMINV('Rand Seed'!QA47, Inputs!$C$9, Inputs!$C$10)","v":0.28019195066500946},{"$f":"NORMINV('Rand Seed'!QB47, Inputs!$C$9, Inputs!$C$10)","v":0.23313336556243913},{"$f":"NORMINV('Rand Seed'!QC47, Inputs!$C$9, Inputs!$C$10)","v":-4.6053208303088039E-2},{"$f":"NORMINV('Rand Seed'!QD47, Inputs!$C$9, Inputs!$C$10)","v":2.1002111134032844E-2},{"$f":"NORMINV('Rand Seed'!QE47, Inputs!$C$9, Inputs!$C$10)","v":-0.16163428481533143},{"$f":"NORMINV('Rand Seed'!QF47, Inputs!$C$9, Inputs!$C$10)","v":9.9285369570166274E-2},{"$f":"NORMINV('Rand Seed'!QG47, Inputs!$C$9, Inputs!$C$10)","v":0.1174155861047466},{"$f":"NORMINV('Rand Seed'!QH47, Inputs!$C$9, Inputs!$C$10)","v":-9.6856034886338663E-2},{"$f":"NORMINV('Rand Seed'!QI47, Inputs!$C$9, Inputs!$C$10)","v":-1.9742028509165829E-2},{"$f":"NORMINV('Rand Seed'!QJ47, Inputs!$C$9, Inputs!$C$10)","v":0.14930398606788842},{"$f":"NORMINV('Rand Seed'!QK47, Inputs!$C$9, Inputs!$C$10)","v":0.15133035527197031},{"$f":"NORMINV('Rand Seed'!QL47, Inputs!$C$9, Inputs!$C$10)","v":6.3555305724991074E-2},{"$f":"NORMINV('Rand Seed'!QM47, Inputs!$C$9, Inputs!$C$10)","v":3.7626406560032355E-2},{"$f":"NORMINV('Rand Seed'!QN47, Inputs!$C$9, Inputs!$C$10)","v":-5.5165422415719076E-2},{"$f":"NORMINV('Rand Seed'!QO47, Inputs!$C$9, Inputs!$C$10)","v":4.2131848814979611E-2},{"$f":"NORMINV('Rand Seed'!QP47, Inputs!$C$9, Inputs!$C$10)","v":1.1974601905393963E-2},{"$f":"NORMINV('Rand Seed'!QQ47, Inputs!$C$9, Inputs!$C$10)","v":-6.4419916981903635E-2},{"$f":"NORMINV('Rand Seed'!QR47, Inputs!$C$9, Inputs!$C$10)","v":0.30338505997794402},{"$f":"NORMINV('Rand Seed'!QS47, Inputs!$C$9, Inputs!$C$10)","v":-1.6504444348928657E-2},{"$f":"NORMINV('Rand Seed'!QT47, Inputs!$C$9, Inputs!$C$10)","v":0.23304978279986133},{"$f":"NORMINV('Rand Seed'!QU47, Inputs!$C$9, Inputs!$C$10)","v":0.1768598392826799},{"$f":"NORMINV('Rand Seed'!QV47, Inputs!$C$9, Inputs!$C$10)","v":-0.14842563430181871},{"$f":"NORMINV('Rand Seed'!QW47, Inputs!$C$9, Inputs!$C$10)","v":4.7265143331124256E-2},{"$f":"NORMINV('Rand Seed'!QX47, Inputs!$C$9, Inputs!$C$10)","v":9.2650429981098251E-2},{"$f":"NORMINV('Rand Seed'!QY47, Inputs!$C$9, Inputs!$C$10)","v":-7.6268376133828017E-2},{"$f":"NORMINV('Rand Seed'!QZ47, Inputs!$C$9, Inputs!$C$10)","v":-0.26068496378055489},{"$f":"NORMINV('Rand Seed'!RA47, Inputs!$C$9, Inputs!$C$10)","v":-0.138543696584434},{"$f":"NORMINV('Rand Seed'!RB47, Inputs!$C$9, Inputs!$C$10)","v":0.12227178821187551},{"$f":"NORMINV('Rand Seed'!RC47, Inputs!$C$9, Inputs!$C$10)","v":0.10615125227123112},{"$f":"NORMINV('Rand Seed'!RD47, Inputs!$C$9, Inputs!$C$10)","v":0.2102782423464738},{"$f":"NORMINV('Rand Seed'!RE47, Inputs!$C$9, Inputs!$C$10)","v":4.654061231281121E-2},{"$f":"NORMINV('Rand Seed'!RF47, Inputs!$C$9, Inputs!$C$10)","v":-0.19640049664794279},{"$f":"NORMINV('Rand Seed'!RG47, Inputs!$C$9, Inputs!$C$10)","v":2.4578065222831746E-2},{"$f":"NORMINV('Rand Seed'!RH47, Inputs!$C$9, Inputs!$C$10)","v":-1.1907177478133364E-2},{"$f":"NORMINV('Rand Seed'!RI47, Inputs!$C$9, Inputs!$C$10)","v":0.13860666037563923},{"$f":"NORMINV('Rand Seed'!RJ47, Inputs!$C$9, Inputs!$C$10)","v":0.28608349338720757},{"$f":"NORMINV('Rand Seed'!RK47, Inputs!$C$9, Inputs!$C$10)","v":-0.15389147029429051},{"$f":"NORMINV('Rand Seed'!RL47, Inputs!$C$9, Inputs!$C$10)","v":1.3575034697711354E-2},{"$f":"NORMINV('Rand Seed'!RM47, Inputs!$C$9, Inputs!$C$10)","v":0.1250507654428451},{"$f":"NORMINV('Rand Seed'!RN47, Inputs!$C$9, Inputs!$C$10)","v":6.8052922833007554E-2},{"$f":"NORMINV('Rand Seed'!RO47, Inputs!$C$9, Inputs!$C$10)","v":0.17013913626154648},{"$f":"NORMINV('Rand Seed'!RP47, Inputs!$C$9, Inputs!$C$10)","v":0.15385957995614996},{"$f":"NORMINV('Rand Seed'!RQ47, Inputs!$C$9, Inputs!$C$10)","v":-0.2447322377397893},{"$f":"NORMINV('Rand Seed'!RR47, Inputs!$C$9, Inputs!$C$10)","v":0.14421113760932619},{"$f":"NORMINV('Rand Seed'!RS47, Inputs!$C$9, Inputs!$C$10)","v":0.11362487301742742},{"$f":"NORMINV('Rand Seed'!RT47, Inputs!$C$9, Inputs!$C$10)","v":-5.0428431193802858E-2},{"$f":"NORMINV('Rand Seed'!RU47, Inputs!$C$9, Inputs!$C$10)","v":0.10299025561233191},{"$f":"NORMINV('Rand Seed'!RV47, Inputs!$C$9, Inputs!$C$10)","v":2.5483896930909234E-2},{"$f":"NORMINV('Rand Seed'!RW47, Inputs!$C$9, Inputs!$C$10)","v":-8.1607708805299231E-2},{"$f":"NORMINV('Rand Seed'!RX47, Inputs!$C$9, Inputs!$C$10)","v":-4.5002039148414441E-2},{"$f":"NORMINV('Rand Seed'!RY47, Inputs!$C$9, Inputs!$C$10)","v":6.1359575317649864E-2},{"$f":"NORMINV('Rand Seed'!RZ47, Inputs!$C$9, Inputs!$C$10)","v":8.3288883893560234E-2},{"$f":"NORMINV('Rand Seed'!SA47, Inputs!$C$9, Inputs!$C$10)","v":0.26154444294649454},{"$f":"NORMINV('Rand Seed'!SB47, Inputs!$C$9, Inputs!$C$10)","v":-0.31843673300146907},{"$f":"NORMINV('Rand Seed'!SC47, Inputs!$C$9, Inputs!$C$10)","v":0.30517897966580226},{"$f":"NORMINV('Rand Seed'!SD47, Inputs!$C$9, Inputs!$C$10)","v":-0.10069986839144947},{"$f":"NORMINV('Rand Seed'!SE47, Inputs!$C$9, Inputs!$C$10)","v":0.13326657522510735},{"$f":"NORMINV('Rand Seed'!SF47, Inputs!$C$9, Inputs!$C$10)","v":-0.15576730657081433},{"$f":"NORMINV('Rand Seed'!SG47, Inputs!$C$9, Inputs!$C$10)","v":0.13309879514383688}]

{"sheet":"Portfolio Return","index":38,"n_rows":47,"n_cols":501,"rows_kept":7,"cut":true,"hidden":true,"merged":[],"bounds":{"rows_first":3,"rows_last":1,"rows_between":3,"halvings":9}}
["Portfolio Return"]
["Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[1,{"$f":"'Risky Asset Return'!B3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.3314739991750912E-2},{"$f":"'Risky Asset Return'!C3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.111688856364214E-2},{"$f":"'Risky Asset Return'!D3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.2263261896758005E-2},{"$f":"'Risky Asset Return'!E3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.6885082370077721E-3},{"$f":"'Risky Asset Return'!F3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.935581087090098E-2},{"$f":"'Risky Asset Return'!G3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13290041559210197},{"$f":"'Risky Asset Return'!H3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1357349951244132E-2},{"$f":"'Risky Asset Return'!I3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.1558870632039055E-2},{"$f":"'Risky Asset Return'!J3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13521405380355897},{"$f":"'Risky Asset Return'!K3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.7653957077432192E-2},{"$f":"'Risky Asset Return'!L3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6265990170367033E-2},{"$f":"'Risky Asset Return'!M3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8468660199613728E-2},{"$f":"'Risky Asset Return'!N3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11290348168823819},{"$f":"'Risky Asset Return'!O3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15655121797126315},{"$f":"'Risky Asset Return'!P3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.9037462126241483E-2},{"$f":"'Risky Asset Return'!Q3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11254932590355979},{"$f":"'Risky Asset Return'!R3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12818934329363046},{"$f":"'Risky Asset Return'!S3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.8609202432234625E-2},{"$f":"'Risky Asset Return'!T3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1968148221741325E-2},{"$f":"'Risky Asset Return'!U3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8984756376890278E-2},{"$f":"'Risky Asset Return'!V3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.9760223349687534E-3},{"$f":"'Risky Asset Return'!W3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.14887115927194938},{"$f":"'Risky Asset Return'!X3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2639410738153951E-2},{"$f":"'Risky Asset Return'!Y3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1625481075169999E-3},{"$f":"'Risky Asset Return'!Z3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.6543547410627986E-2},{"$f":"'Risky Asset Return'!AA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7842200197674751E-2},{"$f":"'Risky Asset Return'!AB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2261089690235498E-2},{"$f":"'Risky Asset Return'!AC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.242386773774499E-2},{"$f":"'Risky Asset Return'!AD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5068604063093989E-2},{"$f":"'Risky Asset Return'!AE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1904980631155803E-2},{"$f":"'Risky Asset Return'!AF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15425874199102385},{"$f":"'Risky Asset Return'!AG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1981123926029739E-3},{"$f":"'Risky Asset Return'!AH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13176899285325486},{"$f":"'Risky Asset Return'!AI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8376009216941986E-3},{"$f":"'Risky Asset Return'!AJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.1031547689270155},{"$f":"'Risky Asset Return'!AK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14471884385352707},{"$f":"'Risky Asset Return'!AL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.1015328343584302E-3},{"$f":"'Risky Asset Return'!AM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15922509378322361},{"$f":"'Risky Asset Return'!AN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.77040952176532E-3},{"$f":"'Risky Asset Return'!AO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10610055602151913},{"$f":"'Risky Asset Return'!AP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10956089495363294},{"$f":"'Risky Asset Return'!AQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15383402459584999},{"$f":"'Risky Asset Return'!AR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14193385792824215},{"$f":"'Risky Asset Return'!AS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.6389027280481941E-3},{"$f":"'Risky Asset Return'!AT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4240398197789779E-2},{"$f":"'Risky Asset Return'!AU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9882340583978715E-2},{"$f":"'Risky Asset Return'!AV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.8471653478798133E-2},{"$f":"'Risky Asset Return'!AW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5375057232786186E-2},{"$f":"'Risky Asset Return'!AX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7422409731211709E-2},{"$f":"'Risky Asset Return'!AY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10710732635270487},{"$f":"'Risky Asset Return'!AZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.886629594758551E-2},{"$f":"'Risky Asset Return'!BA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2609813747116049E-2},{"$f":"'Risky Asset Return'!BB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7141523650830791E-2},{"$f":"'Risky Asset Return'!BC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.5731130298538072E-3},{"$f":"'Risky Asset Return'!BD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.158793156834331E-2},{"$f":"'Risky Asset Return'!BE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.5863090500822724E-2},{"$f":"'Risky Asset Return'!BF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18528107012641032},{"$f":"'Risky Asset Return'!BG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2555097962650483E-2},{"$f":"'Risky Asset Return'!BH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.9982521796573502E-2},{"$f":"'Risky Asset Return'!BI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.578175274855295E-2},{"$f":"'Risky Asset Return'!BJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8642413156183037E-2},{"$f":"'Risky Asset Return'!BK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8700035883481161E-2},{"$f":"'Risky Asset Return'!BL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2092162980779704E-2},{"$f":"'Risky Asset Return'!BM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1089661636128402},{"$f":"'Risky Asset Return'!BN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.9573636698477949E-2},{"$f":"'Risky Asset Return'!BO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.4650773005670903E-2},{"$f":"'Risky Asset Return'!BP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19940105342109563},{"$f":"'Risky Asset Return'!BQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7757673832949828E-3},{"$f":"'Risky Asset Return'!BR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1403224095808751E-2},{"$f":"'Risky Asset Return'!BS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.20398563602417102},{"$f":"'Risky Asset Return'!BT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.5917809029016315E-2},{"$f":"'Risky Asset Return'!BU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.8066237794548691E-3},{"$f":"'Risky Asset Return'!BV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13709903915644217},{"$f":"'Risky Asset Return'!BW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.16790794425923308},{"$f":"'Risky Asset Return'!BX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.4011727808135044E-2},{"$f":"'Risky Asset Return'!BY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9906853335253425E-2},{"$f":"'Risky Asset Return'!BZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13223175840334747},{"$f":"'Risky Asset Return'!CA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9519655561441491E-2},{"$f":"'Risky Asset Return'!CB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.8092698449832668E-2},{"$f":"'Risky Asset Return'!CC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10466617141106549},{"$f":"'Risky Asset Return'!CD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10767710748719009},{"$f":"'Risky Asset Return'!CE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.2276130107531006E-2},{"$f":"'Risky Asset Return'!CF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.24045658221926094},{"$f":"'Risky Asset Return'!CG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5856749020933311E-3},{"$f":"'Risky Asset Return'!CH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2210499010100179E-2},{"$f":"'Risky Asset Return'!CI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.2627637670559815E-3},{"$f":"'Risky Asset Return'!CJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1073519513987839},{"$f":"'Risky Asset Return'!CK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.216204961782688},{"$f":"'Risky Asset Return'!CL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.1010789793187275E-2},{"$f":"'Risky Asset Return'!CM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.9785325237548803E-2},{"$f":"'Risky Asset Return'!CN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.7431399468961197E-2},{"$f":"'Risky Asset Return'!CO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.1247703012706248E-2},{"$f":"'Risky Asset Return'!CP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16878104104236968},{"$f":"'Risky Asset Return'!CQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9295656450828023E-2},{"$f":"'Risky Asset Return'!CR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14553555511597907},{"$f":"'Risky Asset Return'!CS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.3792275929679119E-2},{"$f":"'Risky Asset Return'!CT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10163176361911733},{"$f":"'Risky Asset Return'!CU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.3178538214360079E-2},{"$f":"'Risky Asset Return'!CV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.283603345509771E-2},{"$f":"'Risky Asset Return'!CW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6843307374711172E-2},{"$f":"'Risky Asset Return'!CX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.3353517045592129E-2},{"$f":"'Risky Asset Return'!CY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.0917984127891182E-2},{"$f":"'Risky Asset Return'!CZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3352220327334559E-2},{"$f":"'Risky Asset Return'!DA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0913811054862548E-2},{"$f":"'Risky Asset Return'!DB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11047136804495813},{"$f":"'Risky Asset Return'!DC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.047225721797539E-2},{"$f":"'Risky Asset Return'!DD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.5000183680521964E-2},{"$f":"'Risky Asset Return'!DE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9525189865656548E-2},{"$f":"'Risky Asset Return'!DF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4373771406640483E-2},{"$f":"'Risky Asset Return'!DG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8503306097208813E-3},{"$f":"'Risky Asset Return'!DH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11759447022396427},{"$f":"'Risky Asset Return'!DI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0040803070844145E-2},{"$f":"'Risky Asset Return'!DJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0367139655606444E-3},{"$f":"'Risky Asset Return'!DK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1601226216001355E-3},{"$f":"'Risky Asset Return'!DL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.1170762844714752E-2},{"$f":"'Risky Asset Return'!DM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.229351572245508E-2},{"$f":"'Risky Asset Return'!DN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7672948315264415E-2},{"$f":"'Risky Asset Return'!DO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11101380957180554},{"$f":"'Risky Asset Return'!DP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10303295460131118},{"$f":"'Risky Asset Return'!DQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1818594757918712},{"$f":"'Risky Asset Return'!DR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.685456421398876E-2},{"$f":"'Risky Asset Return'!DS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8170904366714598E-3},{"$f":"'Risky Asset Return'!DT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0309427255300283E-2},{"$f":"'Risky Asset Return'!DU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.5454230704651455E-2},{"$f":"'Risky Asset Return'!DV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10472212553305654},{"$f":"'Risky Asset Return'!DW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.1146292532073525E-3},{"$f":"'Risky Asset Return'!DX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.4591763783697085E-2},{"$f":"'Risky Asset Return'!DY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.3622157441510302E-2},{"$f":"'Risky Asset Return'!DZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.3169798294515452E-4},{"$f":"'Risky Asset Return'!EA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8210040277631646E-2},{"$f":"'Risky Asset Return'!EB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6055894219670935E-2},{"$f":"'Risky Asset Return'!EC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6868980872203557E-2},{"$f":"'Risky Asset Return'!ED3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10508947279397721},{"$f":"'Risky Asset Return'!EE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7886102328547273E-3},{"$f":"'Risky Asset Return'!EF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1782939955121948E-2},{"$f":"'Risky Asset Return'!EG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2627036478248135E-2},{"$f":"'Risky Asset Return'!EH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1664145507015393E-2},{"$f":"'Risky Asset Return'!EI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5202274195326807E-2},{"$f":"'Risky Asset Return'!EJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.599860423779523E-2},{"$f":"'Risky Asset Return'!EK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5737040026017392E-2},{"$f":"'Risky Asset Return'!EL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9638133876947485E-2},{"$f":"'Risky Asset Return'!EM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1622853686312946E-2},{"$f":"'Risky Asset Return'!EN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8778374152153702E-2},{"$f":"'Risky Asset Return'!EO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1835416396608454E-2},{"$f":"'Risky Asset Return'!EP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6014776343840399E-2},{"$f":"'Risky Asset Return'!EQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.6417651636430639E-2},{"$f":"'Risky Asset Return'!ER3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9885410172384718E-2},{"$f":"'Risky Asset Return'!ES3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.4534627631590707E-2},{"$f":"'Risky Asset Return'!ET3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6038240481809734E-3},{"$f":"'Risky Asset Return'!EU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1406654186641377E-2},{"$f":"'Risky Asset Return'!EV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2647884175269365E-2},{"$f":"'Risky Asset Return'!EW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8926819973149826E-2},{"$f":"'Risky Asset Return'!EX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.079110954189714E-2},{"$f":"'Risky Asset Return'!EY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.4738541536813993E-2},{"$f":"'Risky Asset Return'!EZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.1936390763959549E-2},{"$f":"'Risky Asset Return'!FA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.312407287908715E-2},{"$f":"'Risky Asset Return'!FB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.5829174492991324E-2},{"$f":"'Risky Asset Return'!FC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.1364208497657455E-2},{"$f":"'Risky Asset Return'!FD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.5659693870456826E-2},{"$f":"'Risky Asset Return'!FE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14143852495298734},{"$f":"'Risky Asset Return'!FF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6733438589490154E-2},{"$f":"'Risky Asset Return'!FG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.6578129821260496E-3},{"$f":"'Risky Asset Return'!FH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5669283906704027E-2},{"$f":"'Risky Asset Return'!FI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.9451991164771631E-2},{"$f":"'Risky Asset Return'!FJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1543799555504206E-2},{"$f":"'Risky Asset Return'!FK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.7312861008334584E-3},{"$f":"'Risky Asset Return'!FL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.2085054405780133E-2},{"$f":"'Risky Asset Return'!FM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.8077249153658745E-3},{"$f":"'Risky Asset Return'!FN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13202007341536628},{"$f":"'Risky Asset Return'!FO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.488239381088361E-2},{"$f":"'Risky Asset Return'!FP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8741054912281245E-2},{"$f":"'Risky Asset Return'!FQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11588147953976499},{"$f":"'Risky Asset Return'!FR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.943955906485717E-2},{"$f":"'Risky Asset Return'!FS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12661189136067547},{"$f":"'Risky Asset Return'!FT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.5641376205549449E-2},{"$f":"'Risky Asset Return'!FU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7745048479033677E-2},{"$f":"'Risky Asset Return'!FV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.4086653576456014E-2},{"$f":"'Risky Asset Return'!FW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14627313005093448},{"$f":"'Risky Asset Return'!FX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1718594065870704E-3},{"$f":"'Risky Asset Return'!FY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15639347450735316},{"$f":"'Risky Asset Return'!FZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.4462230754280545E-3},{"$f":"'Risky Asset Return'!GA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9845357498237168E-2},{"$f":"'Risky Asset Return'!GB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6004455356150539E-4},{"$f":"'Risky Asset Return'!GC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9495818880029019E-2},{"$f":"'Risky Asset Return'!GD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10785197933796598},{"$f":"'Risky Asset Return'!GE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8065605609433238E-2},{"$f":"'Risky Asset Return'!GF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5557945051025415E-2},{"$f":"'Risky Asset Return'!GG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9715212957396076E-2},{"$f":"'Risky Asset Return'!GH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1315961754552649E-2},{"$f":"'Risky Asset Return'!GI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.7547606652354408E-3},{"$f":"'Risky Asset Return'!GJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9214378328287611E-2},{"$f":"'Risky Asset Return'!GK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.3119043868478099E-2},{"$f":"'Risky Asset Return'!GL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.648381996670818E-2},{"$f":"'Risky Asset Return'!GM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.6431275958185043E-2},{"$f":"'Risky Asset Return'!GN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4385126441086118E-2},{"$f":"'Risky Asset Return'!GO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11903866434626881},{"$f":"'Risky Asset Return'!GP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.0002267073305119E-2},{"$f":"'Risky Asset Return'!GQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1944059047684641E-2},{"$f":"'Risky Asset Return'!GR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.150408109051581E-2},{"$f":"'Risky Asset Return'!GS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0867624719154501E-2},{"$f":"'Risky Asset Return'!GT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10326369054842333},{"$f":"'Risky Asset Return'!GU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0835659951217374E-2},{"$f":"'Risky Asset Return'!GV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5120630177011585E-2},{"$f":"'Risky Asset Return'!GW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.8436621906599964E-2},{"$f":"'Risky Asset Return'!GX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8032927241510248E-2},{"$f":"'Risky Asset Return'!GY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3981571273440058E-4},{"$f":"'Risky Asset Return'!GZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13651923215565595},{"$f":"'Risky Asset Return'!HA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9561012615871332E-2},{"$f":"'Risky Asset Return'!HB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13112767846583018},{"$f":"'Risky Asset Return'!HC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10444336440246763},{"$f":"'Risky Asset Return'!HD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2534411444936085E-2},{"$f":"'Risky Asset Return'!HE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3812104790347819E-2},{"$f":"'Risky Asset Return'!HF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.7549744759724019E-2},{"$f":"'Risky Asset Return'!HG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6335432379092413E-2},{"$f":"'Risky Asset Return'!HH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1689233050123083E-2},{"$f":"'Risky Asset Return'!HI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2185864188804922E-2},{"$f":"'Risky Asset Return'!HJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9139281675469149E-2},{"$f":"'Risky Asset Return'!HK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.654635714859861E-2},{"$f":"'Risky Asset Return'!HL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6717628349096034E-2},{"$f":"'Risky Asset Return'!HM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1667581233667072},{"$f":"'Risky Asset Return'!HN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.8863823323392975E-3},{"$f":"'Risky Asset Return'!HO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4232020735019056E-2},{"$f":"'Risky Asset Return'!HP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10940579968664821},{"$f":"'Risky Asset Return'!HQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6010289177565874E-2},{"$f":"'Risky Asset Return'!HR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.1922648282627131E-2},{"$f":"'Risky Asset Return'!HS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2242648913350971E-2},{"$f":"'Risky Asset Return'!HT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19113692702899435},{"$f":"'Risky Asset Return'!HU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.7361617571235496E-2},{"$f":"'Risky Asset Return'!HV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.3935934988679111E-2},{"$f":"'Risky Asset Return'!HW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5959756279066382E-2},{"$f":"'Risky Asset Return'!HX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3943787571258996E-2},{"$f":"'Risky Asset Return'!HY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.5001194624307524E-2},{"$f":"'Risky Asset Return'!HZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9802102248746836E-3},{"$f":"'Risky Asset Return'!IA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18044670089420953},{"$f":"'Risky Asset Return'!IB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.0222999943131257E-2},{"$f":"'Risky Asset Return'!IC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5088864321074525E-2},{"$f":"'Risky Asset Return'!ID3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.4077786138615984E-2},{"$f":"'Risky Asset Return'!IE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.4744517890407527E-2},{"$f":"'Risky Asset Return'!IF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4844676699391497E-2},{"$f":"'Risky Asset Return'!IG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6917784972984629E-2},{"$f":"'Risky Asset Return'!IH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4962518740378718E-2},{"$f":"'Risky Asset Return'!II3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2413541555802399E-2},{"$f":"'Risky Asset Return'!IJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1323116262624071E-2},{"$f":"'Risky Asset Return'!IK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.8574972831012881E-2},{"$f":"'Risky Asset Return'!IL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.9739982326944817E-2},{"$f":"'Risky Asset Return'!IM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18845284859051334},{"$f":"'Risky Asset Return'!IN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.4854089530462872E-2},{"$f":"'Risky Asset Return'!IO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8588294537230264E-3},{"$f":"'Risky Asset Return'!IP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7245445469641552E-2},{"$f":"'Risky Asset Return'!IQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6666414279276815E-2},{"$f":"'Risky Asset Return'!IR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13545486492653894},{"$f":"'Risky Asset Return'!IS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.0390154058861221E-2},{"$f":"'Risky Asset Return'!IT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.066026949753737E-2},{"$f":"'Risky Asset Return'!IU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.6303328216853038E-2},{"$f":"'Risky Asset Return'!IV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7466718756397193E-2},{"$f":"'Risky Asset Return'!IW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5569600546166693E-2},{"$f":"'Risky Asset Return'!IX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13208765171219664},{"$f":"'Risky Asset Return'!IY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2449346055374342E-2},{"$f":"'Risky Asset Return'!IZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8526263475143046E-2},{"$f":"'Risky Asset Return'!JA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8883669801177055E-2},{"$f":"'Risky Asset Return'!JB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.5013903252302052E-2},{"$f":"'Risky Asset Return'!JC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.61780802188231E-2},{"$f":"'Risky Asset Return'!JD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2304522232342421E-2},{"$f":"'Risky Asset Return'!JE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.6501305168804693E-2},{"$f":"'Risky Asset Return'!JF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10102506227528954},{"$f":"'Risky Asset Return'!JG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.8782890132674799E-2},{"$f":"'Risky Asset Return'!JH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1329048328462557},{"$f":"'Risky Asset Return'!JI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17221127938549155},{"$f":"'Risky Asset Return'!JJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.5044552552302435E-2},{"$f":"'Risky Asset Return'!JK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.3752341316489399E-2},{"$f":"'Risky Asset Return'!JL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5542681063431402E-3},{"$f":"'Risky Asset Return'!JM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1310531796040614E-2},{"$f":"'Risky Asset Return'!JN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1625502914035037E-2},{"$f":"'Risky Asset Return'!JO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1475178614833116E-2},{"$f":"'Risky Asset Return'!JP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.951770149417725E-2},{"$f":"'Risky Asset Return'!JQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.7285665341589455E-2},{"$f":"'Risky Asset Return'!JR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8257813776876473E-2},{"$f":"'Risky Asset Return'!JS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6985754539125466E-2},{"$f":"'Risky Asset Return'!JT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.4425316026719387E-2},{"$f":"'Risky Asset Return'!JU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.0940950487050736E-2},{"$f":"'Risky Asset Return'!JV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.0101817386619072E-2},{"$f":"'Risky Asset Return'!JW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.4352601518299037E-4},{"$f":"'Risky Asset Return'!JX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6718076188376223E-2},{"$f":"'Risky Asset Return'!JY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5279916083842714E-2},{"$f":"'Risky Asset Return'!JZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0393691778454401E-2},{"$f":"'Risky Asset Return'!KA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.8587236690656879E-2},{"$f":"'Risky Asset Return'!KB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16794487397527996},{"$f":"'Risky Asset Return'!KC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.9637657448814306E-2},{"$f":"'Risky Asset Return'!KD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5554706478692554E-3},{"$f":"'Risky Asset Return'!KE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9808339706968174E-2},{"$f":"'Risky Asset Return'!KF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.997573826445953E-2},{"$f":"'Risky Asset Return'!KG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.1146904248025336E-2},{"$f":"'Risky Asset Return'!KH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1854757023514311E-2},{"$f":"'Risky Asset Return'!KI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.0304301432099386E-3},{"$f":"'Risky Asset Return'!KJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.777068771506014E-2},{"$f":"'Risky Asset Return'!KK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.5433936861306505E-2},{"$f":"'Risky Asset Return'!KL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3791942956389538E-2},{"$f":"'Risky Asset Return'!KM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7865889417548536E-2},{"$f":"'Risky Asset Return'!KN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.7460780684369503E-2},{"$f":"'Risky Asset Return'!KO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.7189144554086921E-2},{"$f":"'Risky Asset Return'!KP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.7074186353473604E-2},{"$f":"'Risky Asset Return'!KQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13805543125751993},{"$f":"'Risky Asset Return'!KR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1089467585505884E-2},{"$f":"'Risky Asset Return'!KS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15057332106324825},{"$f":"'Risky Asset Return'!KT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10381488826569379},{"$f":"'Risky Asset Return'!KU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8462420074874694E-2},{"$f":"'Risky Asset Return'!KV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.1000609140628895},{"$f":"'Risky Asset Return'!KW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9668316710108285E-2},{"$f":"'Risky Asset Return'!KX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0109398754574185E-2},{"$f":"'Risky Asset Return'!KY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.9742555716723766E-2},{"$f":"'Risky Asset Return'!KZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.8568558832306781E-2},{"$f":"'Risky Asset Return'!LA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.5931526805906139E-3},{"$f":"'Risky Asset Return'!LB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.5208659815282898E-2},{"$f":"'Risky Asset Return'!LC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.0036304774298069E-2},{"$f":"'Risky Asset Return'!LD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.025368030643266E-2},{"$f":"'Risky Asset Return'!LE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.3664687505024686E-2},{"$f":"'Risky Asset Return'!LF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0595594243683151E-2},{"$f":"'Risky Asset Return'!LG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.313827240389666E-2},{"$f":"'Risky Asset Return'!LH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8230748626677906E-2},{"$f":"'Risky Asset Return'!LI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8783404028433633E-2},{"$f":"'Risky Asset Return'!LJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6703523357871952E-2},{"$f":"'Risky Asset Return'!LK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.364861918438281E-2},{"$f":"'Risky Asset Return'!LL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.4005202607628495E-2},{"$f":"'Risky Asset Return'!LM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1390197203629203E-2},{"$f":"'Risky Asset Return'!LN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5327196060954426E-2},{"$f":"'Risky Asset Return'!LO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7627520936180441E-2},{"$f":"'Risky Asset Return'!LP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0134167300112108E-2},{"$f":"'Risky Asset Return'!LQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9024691712832248E-2},{"$f":"'Risky Asset Return'!LR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1229308813646389E-2},{"$f":"'Risky Asset Return'!LS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.579040675456436E-3},{"$f":"'Risky Asset Return'!LT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5973503107260286E-2},{"$f":"'Risky Asset Return'!LU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3860859810323747E-2},{"$f":"'Risky Asset Return'!LV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7791853268037616E-2},{"$f":"'Risky Asset Return'!LW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.7238377043939842E-2},{"$f":"'Risky Asset Return'!LX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3892646440435662E-3},{"$f":"'Risky Asset Return'!LY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.784438261923236E-3},{"$f":"'Risky Asset Return'!LZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.2142614281008209E-3},{"$f":"'Risky Asset Return'!MA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12556270403960001},{"$f":"'Risky Asset Return'!MB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9747531638150867E-2},{"$f":"'Risky Asset Return'!MC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.0899691787729773E-2},{"$f":"'Risky Asset Return'!MD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2254141021495328E-2},{"$f":"'Risky Asset Return'!ME3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11097516442177055},{"$f":"'Risky Asset Return'!MF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2392150110783996E-2},{"$f":"'Risky Asset Return'!MG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.2066004252687721E-3},{"$f":"'Risky Asset Return'!MH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11060770095760278},{"$f":"'Risky Asset Return'!MI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.229630988249125E-2},{"$f":"'Risky Asset Return'!MJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10629181006591745},{"$f":"'Risky Asset Return'!MK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7257024109466665E-2},{"$f":"'Risky Asset Return'!ML3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18903208706994715},{"$f":"'Risky Asset Return'!MM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1994264845244821E-2},{"$f":"'Risky Asset Return'!MN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.265135428102704E-3},{"$f":"'Risky Asset Return'!MO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.0629647133957628E-2},{"$f":"'Risky Asset Return'!MP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6726815649464981E-2},{"$f":"'Risky Asset Return'!MQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6316577480983801E-2},{"$f":"'Risky Asset Return'!MR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.4351360788892998E-3},{"$f":"'Risky Asset Return'!MS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8714009592473732E-2},{"$f":"'Risky Asset Return'!MT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8287813214593189E-2},{"$f":"'Risky Asset Return'!MU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6979871346411947E-2},{"$f":"'Risky Asset Return'!MV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.0334852956609581E-2},{"$f":"'Risky Asset Return'!MW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12149344317613103},{"$f":"'Risky Asset Return'!MX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4520649834975799E-2},{"$f":"'Risky Asset Return'!MY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.4837139492168969E-2},{"$f":"'Risky Asset Return'!MZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4315564218501657E-2},{"$f":"'Risky Asset Return'!NA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.112787003538629},{"$f":"'Risky Asset Return'!NB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7809196880011829E-2},{"$f":"'Risky Asset Return'!NC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.17003215921509918},{"$f":"'Risky Asset Return'!ND3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17306505505775002},{"$f":"'Risky Asset Return'!NE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.4415757867224685E-2},{"$f":"'Risky Asset Return'!NF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8248199903683174E-2},{"$f":"'Risky Asset Return'!NG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.3636931370145394E-2},{"$f":"'Risky Asset Return'!NH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4200904697060785E-3},{"$f":"'Risky Asset Return'!NI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.104752640519757},{"$f":"'Risky Asset Return'!NJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1585679527709072E-2},{"$f":"'Risky Asset Return'!NK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.0510026695980267E-2},{"$f":"'Risky Asset Return'!NL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0129140795920049E-2},{"$f":"'Risky Asset Return'!NM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.238812142279172E-2},{"$f":"'Risky Asset Return'!NN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.9366292119405837E-2},{"$f":"'Risky Asset Return'!NO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.7875549153747355E-2},{"$f":"'Risky Asset Return'!NP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17760322424588496},{"$f":"'Risky Asset Return'!NQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9991799165514023E-2},{"$f":"'Risky Asset Return'!NR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10745322899730625},{"$f":"'Risky Asset Return'!NS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.626785038577869E-2},{"$f":"'Risky Asset Return'!NT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11419830406677423},{"$f":"'Risky Asset Return'!NU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11947017127857623},{"$f":"'Risky Asset Return'!NV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.5370176461905687E-2},{"$f":"'Risky Asset Return'!NW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.6285021246822515E-2},{"$f":"'Risky Asset Return'!NX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.4541996282281262E-2},{"$f":"'Risky Asset Return'!NY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.304099474753143E-2},{"$f":"'Risky Asset Return'!NZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.6721577958357476E-2},{"$f":"'Risky Asset Return'!OA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8550914265521202E-2},{"$f":"'Risky Asset Return'!OB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.5314259774923809E-3},{"$f":"'Risky Asset Return'!OC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4698729995414658E-2},{"$f":"'Risky Asset Return'!OD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8741325361537994E-2},{"$f":"'Risky Asset Return'!OE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.8906009755872919E-2},{"$f":"'Risky Asset Return'!OF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9307775874205687E-2},{"$f":"'Risky Asset Return'!OG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1354203600852668E-2},{"$f":"'Risky Asset Return'!OH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.1220588535507148E-2},{"$f":"'Risky Asset Return'!OI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9525633475504512E-2},{"$f":"'Risky Asset Return'!OJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.0788643477087069E-2},{"$f":"'Risky Asset Return'!OK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10188355150182252},{"$f":"'Risky Asset Return'!OL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.7524738829890028E-2},{"$f":"'Risky Asset Return'!OM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1149364093735464E-2},{"$f":"'Risky Asset Return'!ON3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.564188368449917E-2},{"$f":"'Risky Asset Return'!OO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12706373889733155},{"$f":"'Risky Asset Return'!OP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11716166458004912},{"$f":"'Risky Asset Return'!OQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10736454892407807},{"$f":"'Risky Asset Return'!OR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12276593908211414},{"$f":"'Risky Asset Return'!OS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8863682806813753E-2},{"$f":"'Risky Asset Return'!OT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.3775104910147997E-2},{"$f":"'Risky Asset Return'!OU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1734004613487324E-2},{"$f":"'Risky Asset Return'!OV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0110255105843677E-2},{"$f":"'Risky Asset Return'!OW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.5350611230933536E-2},{"$f":"'Risky Asset Return'!OX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1718311283840772E-2},{"$f":"'Risky Asset Return'!OY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18914109258795553},{"$f":"'Risky Asset Return'!OZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.4668060350175976E-4},{"$f":"'Risky Asset Return'!PA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6976828875416599E-3},{"$f":"'Risky Asset Return'!PB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.0288636973317044E-2},{"$f":"'Risky Asset Return'!PC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4784041385362176E-2},{"$f":"'Risky Asset Return'!PD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9869616574767114E-2},{"$f":"'Risky Asset Return'!PE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13203138357489008},{"$f":"'Risky Asset Return'!PF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0894298804613569E-2},{"$f":"'Risky Asset Return'!PG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4135500460682736E-2},{"$f":"'Risky Asset Return'!PH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8621615429489204E-3},{"$f":"'Risky Asset Return'!PI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1302522005991887E-2},{"$f":"'Risky Asset Return'!PJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11520168213041745},{"$f":"'Risky Asset Return'!PK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0094408232341432E-2},{"$f":"'Risky Asset Return'!PL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.2286460953205658E-2},{"$f":"'Risky Asset Return'!PM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.886570767374441E-2},{"$f":"'Risky Asset Return'!PN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.3392867239735196E-2},{"$f":"'Risky Asset Return'!PO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7800221642879549E-2},{"$f":"'Risky Asset Return'!PP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11264931388689586},{"$f":"'Risky Asset Return'!PQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4535169804128029E-2},{"$f":"'Risky Asset Return'!PR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8998696375739558E-2},{"$f":"'Risky Asset Return'!PS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10368258262107202},{"$f":"'Risky Asset Return'!PT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6899178800035324E-2},{"$f":"'Risky Asset Return'!PU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.4303620698091907E-3},{"$f":"'Risky Asset Return'!PV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.8150074047853091E-3},{"$f":"'Risky Asset Return'!PW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10515385190513701},{"$f":"'Risky Asset Return'!PX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0189302846869586E-2},{"$f":"'Risky Asset Return'!PY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.6053270934203232E-2},{"$f":"'Risky Asset Return'!PZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9149383367677766E-3},{"$f":"'Risky Asset Return'!QA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1556858383326029E-2},{"$f":"'Risky Asset Return'!QB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12885313556477862},{"$f":"'Risky Asset Return'!QC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.5175888311626863E-2},{"$f":"'Risky Asset Return'!QD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.551719568489704E-2},{"$f":"'Risky Asset Return'!QE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13232792400634211},{"$f":"'Risky Asset Return'!QF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.4592228639867909E-2},{"$f":"'Risky Asset Return'!QG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.2124245233515196E-2},{"$f":"'Risky Asset Return'!QH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0012498019154587E-3},{"$f":"'Risky Asset Return'!QI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13697356771224684},{"$f":"'Risky Asset Return'!QJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.2216713144629305E-2},{"$f":"'Risky Asset Return'!QK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.20478123906735493},{"$f":"'Risky Asset Return'!QL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8354573888797629E-2},{"$f":"'Risky Asset Return'!QM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.2982968094832039E-2},{"$f":"'Risky Asset Return'!QN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11738307635132975},{"$f":"'Risky Asset Return'!QO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10835170702804103},{"$f":"'Risky Asset Return'!QP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8681454381528697E-2},{"$f":"'Risky Asset Return'!QQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1323766448136098E-3},{"$f":"'Risky Asset Return'!QR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13300410138144544},{"$f":"'Risky Asset Return'!QS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3169699684925746E-2},{"$f":"'Risky Asset Return'!QT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4228467818653583E-2},{"$f":"'Risky Asset Return'!QU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12460110526959012},{"$f":"'Risky Asset Return'!QV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14092437367049282},{"$f":"'Risky Asset Return'!QW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.332743091157433E-2},{"$f":"'Risky Asset Return'!QX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.5094052497741097E-3},{"$f":"'Risky Asset Return'!QY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9379793311751869E-2},{"$f":"'Risky Asset Return'!QZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12561489529756897},{"$f":"'Risky Asset Return'!RA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.156240768138633},{"$f":"'Risky Asset Return'!RB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6755529816151081E-3},{"$f":"'Risky Asset Return'!RC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4971092714218117E-2},{"$f":"'Risky Asset Return'!RD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1970762507702012E-2},{"$f":"'Risky Asset Return'!RE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8831295232013932E-2},{"$f":"'Risky Asset Return'!RF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.6571702661200967E-2},{"$f":"'Risky Asset Return'!RG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4323120807963486E-2},{"$f":"'Risky Asset Return'!RH3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.3718247415928236E-2},{"$f":"'Risky Asset Return'!RI3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.0238799336982924E-2},{"$f":"'Risky Asset Return'!RJ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7906047451787559E-3},{"$f":"'Risky Asset Return'!RK3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.3549366921867094E-2},{"$f":"'Risky Asset Return'!RL3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1187387471368398},{"$f":"'Risky Asset Return'!RM3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8701209472446578E-2},{"$f":"'Risky Asset Return'!RN3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.4204983621666057E-2},{"$f":"'Risky Asset Return'!RO3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.0792542167086003E-2},{"$f":"'Risky Asset Return'!RP3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.2765202665896477E-2},{"$f":"'Risky Asset Return'!RQ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.924378863488062E-2},{"$f":"'Risky Asset Return'!RR3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.7694804005698479E-2},{"$f":"'Risky Asset Return'!RS3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1356879507141578E-2},{"$f":"'Risky Asset Return'!RT3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0977044059654658E-2},{"$f":"'Risky Asset Return'!RU3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10366470684026236},{"$f":"'Risky Asset Return'!RV3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14162679989672677},{"$f":"'Risky Asset Return'!RW3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1410768363622508E-2},{"$f":"'Risky Asset Return'!RX3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1323381626001107E-3},{"$f":"'Risky Asset Return'!RY3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.3571136477864188E-2},{"$f":"'Risky Asset Return'!RZ3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.2813670899416361E-3},{"$f":"'Risky Asset Return'!SA3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.4657302595826089E-2},{"$f":"'Risky Asset Return'!SB3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4810125434341026E-2},{"$f":"'Risky Asset Return'!SC3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10025151564078408},{"$f":"'Risky Asset Return'!SD3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0686707882729419E-2},{"$f":"'Risky Asset Return'!SE3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.3147026088089678E-3},{"$f":"'Risky Asset Return'!SF3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0005540388145419E-2},{"$f":"'Risky Asset Return'!SG3*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.4711297747098788E-2}]
[13,{"$f":"'Risky Asset Return'!B15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8240610166427906E-3},{"$f":"'Risky Asset Return'!C15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0583627563618007E-3},{"$f":"'Risky Asset Return'!D15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9760115073544585E-2},{"$f":"'Risky Asset Return'!E15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10773861080578589},{"$f":"'Risky Asset Return'!F15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0979022128811646E-4},{"$f":"'Risky Asset Return'!G15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.9776000224711198E-2},{"$f":"'Risky Asset Return'!H15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9553457942331473E-2},{"$f":"'Risky Asset Return'!I15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.0378050925113723E-2},{"$f":"'Risky Asset Return'!J15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8428172545210635E-2},{"$f":"'Risky Asset Return'!K15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12362046786576866},{"$f":"'Risky Asset Return'!L15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1614046924516381E-2},{"$f":"'Risky Asset Return'!M15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.6362779886361674E-2},{"$f":"'Risky Asset Return'!N15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18848841828188309},{"$f":"'Risky Asset Return'!O15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.6064948435037277E-2},{"$f":"'Risky Asset Return'!P15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.8487677122874622E-2},{"$f":"'Risky Asset Return'!Q15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0334924136618932E-2},{"$f":"'Risky Asset Return'!R15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4549480349823731E-3},{"$f":"'Risky Asset Return'!S15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2458601491367087E-2},{"$f":"'Risky Asset Return'!T15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8337829752107807E-2},{"$f":"'Risky Asset Return'!U15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.9097046734702516E-2},{"$f":"'Risky Asset Return'!V15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.23986314837656597},{"$f":"'Risky Asset Return'!W15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4184454333618355E-2},{"$f":"'Risky Asset Return'!X15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.255163406702605E-2},{"$f":"'Risky Asset Return'!Y15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.0658368295194707E-2},{"$f":"'Risky Asset Return'!Z15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.007770664060086E-2},{"$f":"'Risky Asset Return'!AA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.2563971076077446E-2},{"$f":"'Risky Asset Return'!AB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.516651752750107E-2},{"$f":"'Risky Asset Return'!AC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9996791914690225E-2},{"$f":"'Risky Asset Return'!AD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.8330309574855798E-2},{"$f":"'Risky Asset Return'!AE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8704383465023225E-2},{"$f":"'Risky Asset Return'!AF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12573236959761777},{"$f":"'Risky Asset Return'!AG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10092432412592714},{"$f":"'Risky Asset Return'!AH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1996101441948005E-5},{"$f":"'Risky Asset Return'!AI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1228301021369555},{"$f":"'Risky Asset Return'!AJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10163471798748319},{"$f":"'Risky Asset Return'!AK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5287569821163994E-2},{"$f":"'Risky Asset Return'!AL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9085228790078633E-3},{"$f":"'Risky Asset Return'!AM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8413321332703206E-2},{"$f":"'Risky Asset Return'!AN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.9074369802416564E-2},{"$f":"'Risky Asset Return'!AO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4220738848518966E-2},{"$f":"'Risky Asset Return'!AP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8943323384079322E-3},{"$f":"'Risky Asset Return'!AQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9419081731282439E-2},{"$f":"'Risky Asset Return'!AR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.4569164371124675E-2},{"$f":"'Risky Asset Return'!AS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.1379622785836403E-2},{"$f":"'Risky Asset Return'!AT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1876743738138182E-2},{"$f":"'Risky Asset Return'!AU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2327376309448613E-2},{"$f":"'Risky Asset Return'!AV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.7939356768566938E-2},{"$f":"'Risky Asset Return'!AW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9612703391970535E-3},{"$f":"'Risky Asset Return'!AX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8190559728260681E-2},{"$f":"'Risky Asset Return'!AY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6669914455440081E-2},{"$f":"'Risky Asset Return'!AZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6793569258784889E-2},{"$f":"'Risky Asset Return'!BA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10267304855205503},{"$f":"'Risky Asset Return'!BB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6031213898444288E-2},{"$f":"'Risky Asset Return'!BC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18815439646015153},{"$f":"'Risky Asset Return'!BD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.7079105520448447E-2},{"$f":"'Risky Asset Return'!BE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7166981402879491E-2},{"$f":"'Risky Asset Return'!BF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17184877925918837},{"$f":"'Risky Asset Return'!BG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13911598066543227},{"$f":"'Risky Asset Return'!BH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2426602189321082E-4},{"$f":"'Risky Asset Return'!BI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.0939857805169495E-2},{"$f":"'Risky Asset Return'!BJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0753287047708088E-2},{"$f":"'Risky Asset Return'!BK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5201088719332423E-2},{"$f":"'Risky Asset Return'!BL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12212558635304788},{"$f":"'Risky Asset Return'!BM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0230445903061013E-2},{"$f":"'Risky Asset Return'!BN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14315810403214704},{"$f":"'Risky Asset Return'!BO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.441939761256389E-2},{"$f":"'Risky Asset Return'!BP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3882132564966368E-2},{"$f":"'Risky Asset Return'!BQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15902251676313181},{"$f":"'Risky Asset Return'!BR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3028888325514165E-2},{"$f":"'Risky Asset Return'!BS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7221625814013534E-2},{"$f":"'Risky Asset Return'!BT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.925453512129333E-2},{"$f":"'Risky Asset Return'!BU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.4281944507221273E-2},{"$f":"'Risky Asset Return'!BV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6538658470778665E-2},{"$f":"'Risky Asset Return'!BW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5248978747090938E-2},{"$f":"'Risky Asset Return'!BX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.3168588325514889E-2},{"$f":"'Risky Asset Return'!BY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11152084497404247},{"$f":"'Risky Asset Return'!BZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.7813241014747551E-2},{"$f":"'Risky Asset Return'!CA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11384507925068177},{"$f":"'Risky Asset Return'!CB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12669185804829178},{"$f":"'Risky Asset Return'!CC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4901713069639288E-2},{"$f":"'Risky Asset Return'!CD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.15709596619136E-3},{"$f":"'Risky Asset Return'!CE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8569011560089119E-2},{"$f":"'Risky Asset Return'!CF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3164012618429368E-2},{"$f":"'Risky Asset Return'!CG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12700065557432627},{"$f":"'Risky Asset Return'!CH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3717351890680825E-2},{"$f":"'Risky Asset Return'!CI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2210173288269668E-2},{"$f":"'Risky Asset Return'!CJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.363410775257189E-2},{"$f":"'Risky Asset Return'!CK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9594266126922377E-2},{"$f":"'Risky Asset Return'!CL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4832232585502887E-2},{"$f":"'Risky Asset Return'!CM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10563538133399833},{"$f":"'Risky Asset Return'!CN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8547789869659456E-2},{"$f":"'Risky Asset Return'!CO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.8358483552920003E-2},{"$f":"'Risky Asset Return'!CP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0176475649695361E-2},{"$f":"'Risky Asset Return'!CQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0662409832257032E-2},{"$f":"'Risky Asset Return'!CR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6561791195542665E-2},{"$f":"'Risky Asset Return'!CS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13273370652162536},{"$f":"'Risky Asset Return'!CT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6740835199904629E-2},{"$f":"'Risky Asset Return'!CU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6695533767555948E-2},{"$f":"'Risky Asset Return'!CV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5849774865301942E-3},{"$f":"'Risky Asset Return'!CW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18171960767551831},{"$f":"'Risky Asset Return'!CX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6121609484739488E-2},{"$f":"'Risky Asset Return'!CY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2069131953676697E-3},{"$f":"'Risky Asset Return'!CZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.526227649593863E-3},{"$f":"'Risky Asset Return'!DA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13301350557958422},{"$f":"'Risky Asset Return'!DB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6250248830257114E-2},{"$f":"'Risky Asset Return'!DC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.17437079974567399},{"$f":"'Risky Asset Return'!DD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11418317479909801},{"$f":"'Risky Asset Return'!DE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.1077000913735752},{"$f":"'Risky Asset Return'!DF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1082297075783104E-2},{"$f":"'Risky Asset Return'!DG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8095074394539633E-2},{"$f":"'Risky Asset Return'!DH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7975210200681516E-2},{"$f":"'Risky Asset Return'!DI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1452383514849967},{"$f":"'Risky Asset Return'!DJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12412542251243852},{"$f":"'Risky Asset Return'!DK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3768166073790578E-2},{"$f":"'Risky Asset Return'!DL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.0281479920058759E-2},{"$f":"'Risky Asset Return'!DM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9658007085108927E-4},{"$f":"'Risky Asset Return'!DN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16495815088930099},{"$f":"'Risky Asset Return'!DO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5390276090811162E-2},{"$f":"'Risky Asset Return'!DP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10059926010713222},{"$f":"'Risky Asset Return'!DQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.699133345939882E-2},{"$f":"'Risky Asset Return'!DR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.0807028572951428E-2},{"$f":"'Risky Asset Return'!DS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4828334965758806E-2},{"$f":"'Risky Asset Return'!DT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4126010608101033E-2},{"$f":"'Risky Asset Return'!DU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6143963338967343E-2},{"$f":"'Risky Asset Return'!DV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8052699207041554E-5},{"$f":"'Risky Asset Return'!DW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13521151261203856},{"$f":"'Risky Asset Return'!DX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.21028615817075416},{"$f":"'Risky Asset Return'!DY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13398366302150658},{"$f":"'Risky Asset Return'!DZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7391180894210251E-2},{"$f":"'Risky Asset Return'!EA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.4096372443902422E-2},{"$f":"'Risky Asset Return'!EB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6433063319125668E-2},{"$f":"'Risky Asset Return'!EC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9412883194734765E-2},{"$f":"'Risky Asset Return'!ED15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.6218828407991143E-3},{"$f":"'Risky Asset Return'!EE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0421458748204805E-3},{"$f":"'Risky Asset Return'!EF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8845331042262715E-2},{"$f":"'Risky Asset Return'!EG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.3692045798914075E-2},{"$f":"'Risky Asset Return'!EH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0640654019253739E-2},{"$f":"'Risky Asset Return'!EI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1541635896327763E-2},{"$f":"'Risky Asset Return'!EJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13895321205038708},{"$f":"'Risky Asset Return'!EK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1495536517706968E-2},{"$f":"'Risky Asset Return'!EL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0790807597630092E-2},{"$f":"'Risky Asset Return'!EM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.570196842760278E-2},{"$f":"'Risky Asset Return'!EN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7659307314114477E-2},{"$f":"'Risky Asset Return'!EO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.493504419740657E-3},{"$f":"'Risky Asset Return'!EP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11104780313709356},{"$f":"'Risky Asset Return'!EQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2252008163220127E-2},{"$f":"'Risky Asset Return'!ER15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.7767883919168806E-2},{"$f":"'Risky Asset Return'!ES15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12383548108457271},{"$f":"'Risky Asset Return'!ET15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11871529650223078},{"$f":"'Risky Asset Return'!EU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.9018496791514334E-2},{"$f":"'Risky Asset Return'!EV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0758109725729385E-2},{"$f":"'Risky Asset Return'!EW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.3427580312386284E-2},{"$f":"'Risky Asset Return'!EX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2568685426294591E-2},{"$f":"'Risky Asset Return'!EY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12466863317560695},{"$f":"'Risky Asset Return'!EZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4204512350222499E-2},{"$f":"'Risky Asset Return'!FA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1240049469846765E-2},{"$f":"'Risky Asset Return'!FB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4740605125675882E-2},{"$f":"'Risky Asset Return'!FC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2820024964956088E-2},{"$f":"'Risky Asset Return'!FD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2236759562640547E-3},{"$f":"'Risky Asset Return'!FE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9386246662476681E-3},{"$f":"'Risky Asset Return'!FF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.1077261866440143E-2},{"$f":"'Risky Asset Return'!FG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8093908721274504E-2},{"$f":"'Risky Asset Return'!FH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0613289339957483E-3},{"$f":"'Risky Asset Return'!FI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7891889938804898E-2},{"$f":"'Risky Asset Return'!FJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.20493909579107261},{"$f":"'Risky Asset Return'!FK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.2639045275146212E-3},{"$f":"'Risky Asset Return'!FL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5932810956247394E-2},{"$f":"'Risky Asset Return'!FM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.6685107214257637E-2},{"$f":"'Risky Asset Return'!FN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2869836321347508E-2},{"$f":"'Risky Asset Return'!FO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10022629533003963},{"$f":"'Risky Asset Return'!FP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.7538977307630578E-2},{"$f":"'Risky Asset Return'!FQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.5524611912541552E-2},{"$f":"'Risky Asset Return'!FR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.557108348299503E-2},{"$f":"'Risky Asset Return'!FS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.361373061319348E-2},{"$f":"'Risky Asset Return'!FT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13327425186905062},{"$f":"'Risky Asset Return'!FU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16687972145957222},{"$f":"'Risky Asset Return'!FV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11046125450100072},{"$f":"'Risky Asset Return'!FW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.2267900245039721E-3},{"$f":"'Risky Asset Return'!FX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.1766040493297595E-3},{"$f":"'Risky Asset Return'!FY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10044996809462864},{"$f":"'Risky Asset Return'!FZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7670601666845483E-2},{"$f":"'Risky Asset Return'!GA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0042225751433843E-2},{"$f":"'Risky Asset Return'!GB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1329122402996869E-2},{"$f":"'Risky Asset Return'!GC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13481149006765009},{"$f":"'Risky Asset Return'!GD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0217430835704313E-2},{"$f":"'Risky Asset Return'!GE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.5904046939188698E-2},{"$f":"'Risky Asset Return'!GF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.862771832032355E-2},{"$f":"'Risky Asset Return'!GG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.6724341364648247E-2},{"$f":"'Risky Asset Return'!GH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15620644692523178},{"$f":"'Risky Asset Return'!GI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4810781467748676E-2},{"$f":"'Risky Asset Return'!GJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11406719828013651},{"$f":"'Risky Asset Return'!GK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6382310483079545E-2},{"$f":"'Risky Asset Return'!GL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.4049679844842499E-2},{"$f":"'Risky Asset Return'!GM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10076491123996639},{"$f":"'Risky Asset Return'!GN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.446784175392615E-2},{"$f":"'Risky Asset Return'!GO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.573667135852018E-2},{"$f":"'Risky Asset Return'!GP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.5663733979931822E-2},{"$f":"'Risky Asset Return'!GQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.3460012233933178E-2},{"$f":"'Risky Asset Return'!GR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.2423126744949202E-2},{"$f":"'Risky Asset Return'!GS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.6889018799554379E-2},{"$f":"'Risky Asset Return'!GT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.0093641157710781E-3},{"$f":"'Risky Asset Return'!GU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15216268599142188},{"$f":"'Risky Asset Return'!GV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0026202521419934E-2},{"$f":"'Risky Asset Return'!GW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2185867011762411E-2},{"$f":"'Risky Asset Return'!GX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.6868120885696874E-3},{"$f":"'Risky Asset Return'!GY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0731594245683552E-2},{"$f":"'Risky Asset Return'!GZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9470513042339138E-2},{"$f":"'Risky Asset Return'!HA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9873469546582896E-2},{"$f":"'Risky Asset Return'!HB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6410465366943482E-2},{"$f":"'Risky Asset Return'!HC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.5464978866796416E-2},{"$f":"'Risky Asset Return'!HD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2210780330564558E-2},{"$f":"'Risky Asset Return'!HE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15887637263506252},{"$f":"'Risky Asset Return'!HF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0424728664107815E-2},{"$f":"'Risky Asset Return'!HG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2278205770405648E-3},{"$f":"'Risky Asset Return'!HH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.3793138758505711E-3},{"$f":"'Risky Asset Return'!HI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2517049109434268E-2},{"$f":"'Risky Asset Return'!HJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2939415530811342E-2},{"$f":"'Risky Asset Return'!HK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13230137746461082},{"$f":"'Risky Asset Return'!HL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3703937104852846E-2},{"$f":"'Risky Asset Return'!HM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4206370870544446E-2},{"$f":"'Risky Asset Return'!HN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.818069837525573E-2},{"$f":"'Risky Asset Return'!HO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.9063171365025839E-2},{"$f":"'Risky Asset Return'!HP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10666742791505551},{"$f":"'Risky Asset Return'!HQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1233511028573786},{"$f":"'Risky Asset Return'!HR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6609265200484184E-2},{"$f":"'Risky Asset Return'!HS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4165114524753409E-2},{"$f":"'Risky Asset Return'!HT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.5662093646243992E-3},{"$f":"'Risky Asset Return'!HU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.4670239986347068E-3},{"$f":"'Risky Asset Return'!HV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.5821266946829532E-2},{"$f":"'Risky Asset Return'!HW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.814661726457819E-2},{"$f":"'Risky Asset Return'!HX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1988063156874624E-2},{"$f":"'Risky Asset Return'!HY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.2054869210560108E-2},{"$f":"'Risky Asset Return'!HZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13649404354041178},{"$f":"'Risky Asset Return'!IA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6318988956326877E-2},{"$f":"'Risky Asset Return'!IB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.991393948639915E-2},{"$f":"'Risky Asset Return'!IC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1148552665451102E-2},{"$f":"'Risky Asset Return'!ID15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12645644239140325},{"$f":"'Risky Asset Return'!IE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1362802329641716E-2},{"$f":"'Risky Asset Return'!IF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16957984874345977},{"$f":"'Risky Asset Return'!IG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.078205384575575E-2},{"$f":"'Risky Asset Return'!IH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19561618515422602},{"$f":"'Risky Asset Return'!II15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8122612366209976E-2},{"$f":"'Risky Asset Return'!IJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4967604006171235E-2},{"$f":"'Risky Asset Return'!IK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6285964750490815E-2},{"$f":"'Risky Asset Return'!IL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13060557820819665},{"$f":"'Risky Asset Return'!IM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.5862349972591808E-2},{"$f":"'Risky Asset Return'!IN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.2867123024874573E-2},{"$f":"'Risky Asset Return'!IO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.4624851039171399E-2},{"$f":"'Risky Asset Return'!IP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5887600792024008E-2},{"$f":"'Risky Asset Return'!IQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.6208036847138588E-2},{"$f":"'Risky Asset Return'!IR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.708059885726542E-2},{"$f":"'Risky Asset Return'!IS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18682090963290099},{"$f":"'Risky Asset Return'!IT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10744995782511393},{"$f":"'Risky Asset Return'!IU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1889591420479877E-2},{"$f":"'Risky Asset Return'!IV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.3192227981797762E-2},{"$f":"'Risky Asset Return'!IW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11550334200561407},{"$f":"'Risky Asset Return'!IX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1844582150610326E-2},{"$f":"'Risky Asset Return'!IY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.801992130560438E-2},{"$f":"'Risky Asset Return'!IZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2198535519742342E-2},{"$f":"'Risky Asset Return'!JA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.4063689892566819E-2},{"$f":"'Risky Asset Return'!JB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2392913610649062E-2},{"$f":"'Risky Asset Return'!JC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17162944250990944},{"$f":"'Risky Asset Return'!JD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.9928477487125227E-2},{"$f":"'Risky Asset Return'!JE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1313253895766944E-2},{"$f":"'Risky Asset Return'!JF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6037524410429001E-2},{"$f":"'Risky Asset Return'!JG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.5356881193925788E-2},{"$f":"'Risky Asset Return'!JH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.674625205606157E-2},{"$f":"'Risky Asset Return'!JI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2512564093842082E-3},{"$f":"'Risky Asset Return'!JJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5545706273905379E-2},{"$f":"'Risky Asset Return'!JK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.6874498396982834E-2},{"$f":"'Risky Asset Return'!JL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2251429265576182E-2},{"$f":"'Risky Asset Return'!JM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2234218545117403E-2},{"$f":"'Risky Asset Return'!JN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.264025323194936E-2},{"$f":"'Risky Asset Return'!JO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.7333141658904878E-3},{"$f":"'Risky Asset Return'!JP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6558586248882011E-2},{"$f":"'Risky Asset Return'!JQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1236168338637464E-2},{"$f":"'Risky Asset Return'!JR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5021862247590315E-2},{"$f":"'Risky Asset Return'!JS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.7076757410457173E-2},{"$f":"'Risky Asset Return'!JT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8928098885181931E-2},{"$f":"'Risky Asset Return'!JU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.524680060179271E-3},{"$f":"'Risky Asset Return'!JV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.14234790944450088},{"$f":"'Risky Asset Return'!JW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.0233459859670961E-2},{"$f":"'Risky Asset Return'!JX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.3181694577956138E-2},{"$f":"'Risky Asset Return'!JY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.5073389381290887E-2},{"$f":"'Risky Asset Return'!JZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9601485525403849E-2},{"$f":"'Risky Asset Return'!KA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.836685680478542E-2},{"$f":"'Risky Asset Return'!KB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4828219282647797E-2},{"$f":"'Risky Asset Return'!KC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19664816099563853},{"$f":"'Risky Asset Return'!KD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.9018863647509799E-2},{"$f":"'Risky Asset Return'!KE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9677713419526368E-2},{"$f":"'Risky Asset Return'!KF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.7812191775019152E-2},{"$f":"'Risky Asset Return'!KG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.1167432844089413},{"$f":"'Risky Asset Return'!KH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1405643673445221E-2},{"$f":"'Risky Asset Return'!KI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12544419345999006},{"$f":"'Risky Asset Return'!KJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.6685743862705009E-2},{"$f":"'Risky Asset Return'!KK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.4054885732122997E-3},{"$f":"'Risky Asset Return'!KL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5098849189972241E-2},{"$f":"'Risky Asset Return'!KM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10358185885092919},{"$f":"'Risky Asset Return'!KN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8173404717362223E-2},{"$f":"'Risky Asset Return'!KO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.6219352549910663E-3},{"$f":"'Risky Asset Return'!KP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.449663299292496E-2},{"$f":"'Risky Asset Return'!KQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5376817383249888E-2},{"$f":"'Risky Asset Return'!KR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.6599937616007932E-3},{"$f":"'Risky Asset Return'!KS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.3306077245288087E-2},{"$f":"'Risky Asset Return'!KT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.824204710711204E-2},{"$f":"'Risky Asset Return'!KU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7960007263365229E-3},{"$f":"'Risky Asset Return'!KV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.6062387182587988E-2},{"$f":"'Risky Asset Return'!KW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13890544329693319},{"$f":"'Risky Asset Return'!KX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4945180556676561E-2},{"$f":"'Risky Asset Return'!KY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8451902843580214E-2},{"$f":"'Risky Asset Return'!KZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.9798727081096199E-2},{"$f":"'Risky Asset Return'!LA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12237689800497228},{"$f":"'Risky Asset Return'!LB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.0455441261572622E-2},{"$f":"'Risky Asset Return'!LC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.827315871235792E-2},{"$f":"'Risky Asset Return'!LD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9395344451580449E-2},{"$f":"'Risky Asset Return'!LE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9176625562197288E-2},{"$f":"'Risky Asset Return'!LF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12031074683708176},{"$f":"'Risky Asset Return'!LG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.1392664157311075E-3},{"$f":"'Risky Asset Return'!LH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1908986460551089E-2},{"$f":"'Risky Asset Return'!LI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6805773963437859E-3},{"$f":"'Risky Asset Return'!LJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.8173256107901582E-2},{"$f":"'Risky Asset Return'!LK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9266117043904061E-2},{"$f":"'Risky Asset Return'!LL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.15863527754875198},{"$f":"'Risky Asset Return'!LM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11158463237334248},{"$f":"'Risky Asset Return'!LN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1445330732833109E-2},{"$f":"'Risky Asset Return'!LO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.9281631609261156E-4},{"$f":"'Risky Asset Return'!LP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.2591119233808565E-2},{"$f":"'Risky Asset Return'!LQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11032637517009899},{"$f":"'Risky Asset Return'!LR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.9784267862087148E-2},{"$f":"'Risky Asset Return'!LS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8331602588772062E-2},{"$f":"'Risky Asset Return'!LT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7757917531136697E-2},{"$f":"'Risky Asset Return'!LU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6502820161657716E-2},{"$f":"'Risky Asset Return'!LV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0689385233912914E-2},{"$f":"'Risky Asset Return'!LW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8397251411312956E-2},{"$f":"'Risky Asset Return'!LX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10249820456346112},{"$f":"'Risky Asset Return'!LY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1031838078859881},{"$f":"'Risky Asset Return'!LZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.5775640233053793E-2},{"$f":"'Risky Asset Return'!MA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7259415494384175E-2},{"$f":"'Risky Asset Return'!MB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1124014279093688E-2},{"$f":"'Risky Asset Return'!MC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1953855548825339E-2},{"$f":"'Risky Asset Return'!MD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5251652784838721E-2},{"$f":"'Risky Asset Return'!ME15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.0259368189264188E-3},{"$f":"'Risky Asset Return'!MF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.31200870737760844},{"$f":"'Risky Asset Return'!MG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4103264331331216E-2},{"$f":"'Risky Asset Return'!MH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.0072057717857867E-2},{"$f":"'Risky Asset Return'!MI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8130176907922163E-2},{"$f":"'Risky Asset Return'!MJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5605701114362845E-3},{"$f":"'Risky Asset Return'!MK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0889811700355878E-2},{"$f":"'Risky Asset Return'!ML15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.620294627644514E-2},{"$f":"'Risky Asset Return'!MM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.1965767017393951E-2},{"$f":"'Risky Asset Return'!MN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8553705983446252E-2},{"$f":"'Risky Asset Return'!MO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6074593672562128E-2},{"$f":"'Risky Asset Return'!MP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.9753964551331391E-2},{"$f":"'Risky Asset Return'!MQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.022487918084602E-2},{"$f":"'Risky Asset Return'!MR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17562982458654247},{"$f":"'Risky Asset Return'!MS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6056562746127289E-2},{"$f":"'Risky Asset Return'!MT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1060941448714649},{"$f":"'Risky Asset Return'!MU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15462880454706251},{"$f":"'Risky Asset Return'!MV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4280307981060454E-2},{"$f":"'Risky Asset Return'!MW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.4560310334209391E-2},{"$f":"'Risky Asset Return'!MX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2558465453044775E-2},{"$f":"'Risky Asset Return'!MY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.4643972670392476E-2},{"$f":"'Risky Asset Return'!MZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0602558963301055E-2},{"$f":"'Risky Asset Return'!NA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.0656651630682696E-2},{"$f":"'Risky Asset Return'!NB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19400749633611578},{"$f":"'Risky Asset Return'!NC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3812253786546517E-2},{"$f":"'Risky Asset Return'!ND15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.95332796879376E-2},{"$f":"'Risky Asset Return'!NE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0676148186446269E-2},{"$f":"'Risky Asset Return'!NF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.2470765365496718E-3},{"$f":"'Risky Asset Return'!NG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10852979540722507},{"$f":"'Risky Asset Return'!NH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7137642000089279E-2},{"$f":"'Risky Asset Return'!NI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6430080987593771E-2},{"$f":"'Risky Asset Return'!NJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15073834879724993},{"$f":"'Risky Asset Return'!NK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.5895226559906298E-2},{"$f":"'Risky Asset Return'!NL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9249060944554536E-2},{"$f":"'Risky Asset Return'!NM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7428340497154307E-2},{"$f":"'Risky Asset Return'!NN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.521331096479956E-2},{"$f":"'Risky Asset Return'!NO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10391034128808835},{"$f":"'Risky Asset Return'!NP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.4853182732055508E-2},{"$f":"'Risky Asset Return'!NQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.9637970866340677E-2},{"$f":"'Risky Asset Return'!NR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.3713182085629932E-4},{"$f":"'Risky Asset Return'!NS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8059130767022113E-2},{"$f":"'Risky Asset Return'!NT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0764949633463311E-2},{"$f":"'Risky Asset Return'!NU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12568563786884862},{"$f":"'Risky Asset Return'!NV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3769211524032937E-2},{"$f":"'Risky Asset Return'!NW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.5350139664990949E-2},{"$f":"'Risky Asset Return'!NX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0058294883890382E-3},{"$f":"'Risky Asset Return'!NY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1531767661530285},{"$f":"'Risky Asset Return'!NZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6309176969033974E-2},{"$f":"'Risky Asset Return'!OA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.6687545012483741E-2},{"$f":"'Risky Asset Return'!OB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1132605037083213E-2},{"$f":"'Risky Asset Return'!OC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11397916482417522},{"$f":"'Risky Asset Return'!OD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6667058070702006E-2},{"$f":"'Risky Asset Return'!OE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.3485967983423642E-2},{"$f":"'Risky Asset Return'!OF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.558990179930361E-2},{"$f":"'Risky Asset Return'!OG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11332764298477332},{"$f":"'Risky Asset Return'!OH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10307958435483811},{"$f":"'Risky Asset Return'!OI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.262913784486851E-2},{"$f":"'Risky Asset Return'!OJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7374444305764378E-2},{"$f":"'Risky Asset Return'!OK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1422116477591205E-4},{"$f":"'Risky Asset Return'!OL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.0981248670942001E-2},{"$f":"'Risky Asset Return'!OM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.9754440500569724E-2},{"$f":"'Risky Asset Return'!ON15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2868036960229265E-2},{"$f":"'Risky Asset Return'!OO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.2318346436309734E-2},{"$f":"'Risky Asset Return'!OP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11697931811309895},{"$f":"'Risky Asset Return'!OQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11352864594641815},{"$f":"'Risky Asset Return'!OR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7723494777855327E-2},{"$f":"'Risky Asset Return'!OS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.0088194040190165E-3},{"$f":"'Risky Asset Return'!OT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.20028644168296314},{"$f":"'Risky Asset Return'!OU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5798194118774426E-2},{"$f":"'Risky Asset Return'!OV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1215276963315088E-2},{"$f":"'Risky Asset Return'!OW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.2057803593755672E-2},{"$f":"'Risky Asset Return'!OX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1166494095054027},{"$f":"'Risky Asset Return'!OY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12200159212892886},{"$f":"'Risky Asset Return'!OZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3617729305225839E-2},{"$f":"'Risky Asset Return'!PA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.7243241281170844E-2},{"$f":"'Risky Asset Return'!PB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18184681683742421},{"$f":"'Risky Asset Return'!PC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.5081862546714593E-2},{"$f":"'Risky Asset Return'!PD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.24182359506623086},{"$f":"'Risky Asset Return'!PE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1386644049269222},{"$f":"'Risky Asset Return'!PF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13474044182557673},{"$f":"'Risky Asset Return'!PG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8774370067483875E-2},{"$f":"'Risky Asset Return'!PH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2840532903884365E-2},{"$f":"'Risky Asset Return'!PI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10479698911572444},{"$f":"'Risky Asset Return'!PJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12157349914454038},{"$f":"'Risky Asset Return'!PK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4261360147728088E-2},{"$f":"'Risky Asset Return'!PL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1634704377818326E-2},{"$f":"'Risky Asset Return'!PM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1872236997382886E-3},{"$f":"'Risky Asset Return'!PN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9177289981503048E-2},{"$f":"'Risky Asset Return'!PO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8910825726939259E-2},{"$f":"'Risky Asset Return'!PP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11550864638066247},{"$f":"'Risky Asset Return'!PQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10269147597461448},{"$f":"'Risky Asset Return'!PR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.19129824341950499},{"$f":"'Risky Asset Return'!PS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1503887595814416E-4},{"$f":"'Risky Asset Return'!PT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.0650507294247506E-2},{"$f":"'Risky Asset Return'!PU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6528204503644567E-2},{"$f":"'Risky Asset Return'!PV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2850351544806374E-2},{"$f":"'Risky Asset Return'!PW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10630564840239853},{"$f":"'Risky Asset Return'!PX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0878743569748917E-2},{"$f":"'Risky Asset Return'!PY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1120904852102638E-2},{"$f":"'Risky Asset Return'!PZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13288968671038204},{"$f":"'Risky Asset Return'!QA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.4725254819749051E-2},{"$f":"'Risky Asset Return'!QB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9710617594535664E-2},{"$f":"'Risky Asset Return'!QC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0789184046048818E-3},{"$f":"'Risky Asset Return'!QD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4144452313728325E-2},{"$f":"'Risky Asset Return'!QE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7909520332920998E-2},{"$f":"'Risky Asset Return'!QF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.3100431470497273E-2},{"$f":"'Risky Asset Return'!QG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10484100213936673},{"$f":"'Risky Asset Return'!QH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.140067898289823E-2},{"$f":"'Risky Asset Return'!QI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.4125361814333441E-2},{"$f":"'Risky Asset Return'!QJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.19819073804666312},{"$f":"'Risky Asset Return'!QK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2590664617762646E-2},{"$f":"'Risky Asset Return'!QL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.22586670868792616},{"$f":"'Risky Asset Return'!QM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10634002183266955},{"$f":"'Risky Asset Return'!QN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.9071479256235967E-2},{"$f":"'Risky Asset Return'!QO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.7506421382066009E-2},{"$f":"'Risky Asset Return'!QP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6744415495199913E-2},{"$f":"'Risky Asset Return'!QQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.3250809497303199E-3},{"$f":"'Risky Asset Return'!QR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8878639213337838E-2},{"$f":"'Risky Asset Return'!QS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.0584650568805077E-2},{"$f":"'Risky Asset Return'!QT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.2717901116469932E-2},{"$f":"'Risky Asset Return'!QU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.16309879852854803},{"$f":"'Risky Asset Return'!QV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.450175418537704E-2},{"$f":"'Risky Asset Return'!QW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8441330170060815E-2},{"$f":"'Risky Asset Return'!QX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7697889434564499E-2},{"$f":"'Risky Asset Return'!QY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10311549445707835},{"$f":"'Risky Asset Return'!QZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11588225631069921},{"$f":"'Risky Asset Return'!RA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.8577238533622681E-2},{"$f":"'Risky Asset Return'!RB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.5395528632487607E-2},{"$f":"'Risky Asset Return'!RC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.4090065284929608E-2},{"$f":"'Risky Asset Return'!RD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9137046267543298E-2},{"$f":"'Risky Asset Return'!RE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5385974347151238E-2},{"$f":"'Risky Asset Return'!RF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.4265503366318018E-2},{"$f":"'Risky Asset Return'!RG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1605683331563504E-4},{"$f":"'Risky Asset Return'!RH15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8882723027281368E-2},{"$f":"'Risky Asset Return'!RI15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4850105415454451E-3},{"$f":"'Risky Asset Return'!RJ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.5179006684792772E-3},{"$f":"'Risky Asset Return'!RK15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.0198017556942728E-3},{"$f":"'Risky Asset Return'!RL15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.5585589936180088E-2},{"$f":"'Risky Asset Return'!RM15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8916702912320992E-2},{"$f":"'Risky Asset Return'!RN15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2154935758842526E-2},{"$f":"'Risky Asset Return'!RO15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.63151524852167E-2},{"$f":"'Risky Asset Return'!RP15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.9453051239262269E-2},{"$f":"'Risky Asset Return'!RQ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.166960607710127},{"$f":"'Risky Asset Return'!RR15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8267051988580382E-2},{"$f":"'Risky Asset Return'!RS15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9111977588576735E-2},{"$f":"'Risky Asset Return'!RT15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9158066991891078E-2},{"$f":"'Risky Asset Return'!RU15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.3238377260184386E-3},{"$f":"'Risky Asset Return'!RV15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11174241388736014},{"$f":"'Risky Asset Return'!RW15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1510154223535358E-2},{"$f":"'Risky Asset Return'!RX15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.438050086245799E-2},{"$f":"'Risky Asset Return'!RY15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8581051981212764E-2},{"$f":"'Risky Asset Return'!RZ15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2968784808161703E-2},{"$f":"'Risky Asset Return'!SA15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.909909702672538E-2},{"$f":"'Risky Asset Return'!SB15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15398858454992048},{"$f":"'Risky Asset Return'!SC15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12927198444087479},{"$f":"'Risky Asset Return'!SD15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.9760904526614618E-2},{"$f":"'Risky Asset Return'!SE15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9237867573038346E-2},{"$f":"'Risky Asset Return'!SF15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3363303454820487E-2},{"$f":"'Risky Asset Return'!SG15*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7771913384321738E-2}]
[18,{"$f":"'Risky Asset Return'!B20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7660241174714754E-2},{"$f":"'Risky Asset Return'!C20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.5716521098412176E-2},{"$f":"'Risky Asset Return'!D20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.2716556363717688E-3},{"$f":"'Risky Asset Return'!E20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.346806392174296E-2},{"$f":"'Risky Asset Return'!F20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.5308634752105983E-2},{"$f":"'Risky Asset Return'!G20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12247623893809156},{"$f":"'Risky Asset Return'!H20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.562410736963458E-2},{"$f":"'Risky Asset Return'!I20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2790776523669498E-2},{"$f":"'Risky Asset Return'!J20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0042308423378414E-2},{"$f":"'Risky Asset Return'!K20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6835865904781677E-2},{"$f":"'Risky Asset Return'!L20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.6717823161771134E-2},{"$f":"'Risky Asset Return'!M20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15484783228915194},{"$f":"'Risky Asset Return'!N20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1731882361921036E-2},{"$f":"'Risky Asset Return'!O20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10256470642152601},{"$f":"'Risky Asset Return'!P20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8961445412261118E-2},{"$f":"'Risky Asset Return'!Q20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6352486009334205E-2},{"$f":"'Risky Asset Return'!R20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.772359690082416E-2},{"$f":"'Risky Asset Return'!S20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0644815489513342E-2},{"$f":"'Risky Asset Return'!T20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.2355907949865467E-2},{"$f":"'Risky Asset Return'!U20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5775346423170998E-2},{"$f":"'Risky Asset Return'!V20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7943308999145451E-3},{"$f":"'Risky Asset Return'!W20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5027177296780704E-4},{"$f":"'Risky Asset Return'!X20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4287615766371113E-2},{"$f":"'Risky Asset Return'!Y20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3161792249121784E-2},{"$f":"'Risky Asset Return'!Z20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9060819883865884E-3},{"$f":"'Risky Asset Return'!AA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11850593285173786},{"$f":"'Risky Asset Return'!AB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1902037864279898E-2},{"$f":"'Risky Asset Return'!AC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.3395844583099261E-2},{"$f":"'Risky Asset Return'!AD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8818888121904539E-3},{"$f":"'Risky Asset Return'!AE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.3376615441608256E-2},{"$f":"'Risky Asset Return'!AF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.16415943506961894},{"$f":"'Risky Asset Return'!AG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1240091230585006E-2},{"$f":"'Risky Asset Return'!AH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18286918556942722},{"$f":"'Risky Asset Return'!AI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12819297240887451},{"$f":"'Risky Asset Return'!AJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.8923386700134898E-2},{"$f":"'Risky Asset Return'!AK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1163566835918831E-2},{"$f":"'Risky Asset Return'!AL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.1022635573176042},{"$f":"'Risky Asset Return'!AM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10243480744108216},{"$f":"'Risky Asset Return'!AN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5770557602514371E-2},{"$f":"'Risky Asset Return'!AO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6192057908127673E-2},{"$f":"'Risky Asset Return'!AP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.3693005658923252E-2},{"$f":"'Risky Asset Return'!AQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2884459977264397E-3},{"$f":"'Risky Asset Return'!AR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13810899755216863},{"$f":"'Risky Asset Return'!AS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.006844435281132E-2},{"$f":"'Risky Asset Return'!AT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.995698842978568E-2},{"$f":"'Risky Asset Return'!AU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.9846549139570867E-2},{"$f":"'Risky Asset Return'!AV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.9425749605366501E-2},{"$f":"'Risky Asset Return'!AW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12541334372177337},{"$f":"'Risky Asset Return'!AX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.0665657824810993E-2},{"$f":"'Risky Asset Return'!AY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0863313037426165E-2},{"$f":"'Risky Asset Return'!AZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.5729283567258695E-2},{"$f":"'Risky Asset Return'!BA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.2441688820463138E-2},{"$f":"'Risky Asset Return'!BB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.0237839925011692E-2},{"$f":"'Risky Asset Return'!BC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.102272710576891},{"$f":"'Risky Asset Return'!BD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.876652393411795E-3},{"$f":"'Risky Asset Return'!BE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5976677349062776E-2},{"$f":"'Risky Asset Return'!BF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10922731965402552},{"$f":"'Risky Asset Return'!BG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.2647059355347292E-2},{"$f":"'Risky Asset Return'!BH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.183038732093792E-2},{"$f":"'Risky Asset Return'!BI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.268363431276483E-2},{"$f":"'Risky Asset Return'!BJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16595408783112964},{"$f":"'Risky Asset Return'!BK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3174340133764867E-2},{"$f":"'Risky Asset Return'!BL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7860651690697101E-2},{"$f":"'Risky Asset Return'!BM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7774171042127185E-2},{"$f":"'Risky Asset Return'!BN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.1331288116684979E-3},{"$f":"'Risky Asset Return'!BO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7184861090135783E-2},{"$f":"'Risky Asset Return'!BP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.4456693093363576E-2},{"$f":"'Risky Asset Return'!BQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11819873907438308},{"$f":"'Risky Asset Return'!BR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.4435632434878601E-2},{"$f":"'Risky Asset Return'!BS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12257542493792539},{"$f":"'Risky Asset Return'!BT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7748990292310847E-2},{"$f":"'Risky Asset Return'!BU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.40179440766049E-2},{"$f":"'Risky Asset Return'!BV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.1973513595913574E-2},{"$f":"'Risky Asset Return'!BW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1913581176848439E-2},{"$f":"'Risky Asset Return'!BX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.9794007821355856E-2},{"$f":"'Risky Asset Return'!BY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0893333497460949E-2},{"$f":"'Risky Asset Return'!BZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.4726267509065852E-2},{"$f":"'Risky Asset Return'!CA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.964659502205045E-2},{"$f":"'Risky Asset Return'!CB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5764066454304506E-2},{"$f":"'Risky Asset Return'!CC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.2521158931779439E-3},{"$f":"'Risky Asset Return'!CD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10285036379328941},{"$f":"'Risky Asset Return'!CE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0709368301489959E-2},{"$f":"'Risky Asset Return'!CF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5086887639775485E-2},{"$f":"'Risky Asset Return'!CG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7871206748037852E-2},{"$f":"'Risky Asset Return'!CH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.8439015968015501E-2},{"$f":"'Risky Asset Return'!CI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8553391686512754E-2},{"$f":"'Risky Asset Return'!CJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12023484179327096},{"$f":"'Risky Asset Return'!CK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4993087885235403E-3},{"$f":"'Risky Asset Return'!CL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3113627855902696E-2},{"$f":"'Risky Asset Return'!CM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6245803576358055E-2},{"$f":"'Risky Asset Return'!CN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15083249083060116},{"$f":"'Risky Asset Return'!CO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.7038007374815618E-2},{"$f":"'Risky Asset Return'!CP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13694649854300789},{"$f":"'Risky Asset Return'!CQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.3300921009413832E-2},{"$f":"'Risky Asset Return'!CR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10220410715187156},{"$f":"'Risky Asset Return'!CS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12107684584471406},{"$f":"'Risky Asset Return'!CT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.181799604658731E-2},{"$f":"'Risky Asset Return'!CU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15345735420742138},{"$f":"'Risky Asset Return'!CV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.139124250376286E-2},{"$f":"'Risky Asset Return'!CW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.9296724463155674E-2},{"$f":"'Risky Asset Return'!CX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4585536286050957E-3},{"$f":"'Risky Asset Return'!CY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7164420083948043E-3},{"$f":"'Risky Asset Return'!CZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1925967831145308E-2},{"$f":"'Risky Asset Return'!DA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8627363769067579E-2},{"$f":"'Risky Asset Return'!DB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2471501593138E-2},{"$f":"'Risky Asset Return'!DC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1063607562846576},{"$f":"'Risky Asset Return'!DD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8093827855056326E-2},{"$f":"'Risky Asset Return'!DE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5155460915618292E-2},{"$f":"'Risky Asset Return'!DF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8526821506863587E-2},{"$f":"'Risky Asset Return'!DG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3508067446206798E-2},{"$f":"'Risky Asset Return'!DH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18000554466106411},{"$f":"'Risky Asset Return'!DI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.3119247132182893E-2},{"$f":"'Risky Asset Return'!DJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4847346603803163E-2},{"$f":"'Risky Asset Return'!DK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11898354870740321},{"$f":"'Risky Asset Return'!DL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8732158659897009E-2},{"$f":"'Risky Asset Return'!DM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10526785118730753},{"$f":"'Risky Asset Return'!DN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.5106277856844811E-2},{"$f":"'Risky Asset Return'!DO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6018887797215723E-2},{"$f":"'Risky Asset Return'!DP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.14524151013162426},{"$f":"'Risky Asset Return'!DQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8154391154837211E-2},{"$f":"'Risky Asset Return'!DR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.1199724608563117E-2},{"$f":"'Risky Asset Return'!DS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16135838237301176},{"$f":"'Risky Asset Return'!DT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.3046582791053586E-2},{"$f":"'Risky Asset Return'!DU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11083128528151118},{"$f":"'Risky Asset Return'!DV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7914261849143779E-2},{"$f":"'Risky Asset Return'!DW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15366143187520334},{"$f":"'Risky Asset Return'!DX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.4780452387342257E-2},{"$f":"'Risky Asset Return'!DY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10949919479375367},{"$f":"'Risky Asset Return'!DZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7124717898418367E-2},{"$f":"'Risky Asset Return'!EA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2456330267323095E-2},{"$f":"'Risky Asset Return'!EB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19164298359650378},{"$f":"'Risky Asset Return'!EC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.9200303997034556E-2},{"$f":"'Risky Asset Return'!ED20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.6588200335141483E-3},{"$f":"'Risky Asset Return'!EE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8432053725773972E-2},{"$f":"'Risky Asset Return'!EF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17009582632010822},{"$f":"'Risky Asset Return'!EG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4287096757286696E-2},{"$f":"'Risky Asset Return'!EH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.243092476110768E-2},{"$f":"'Risky Asset Return'!EI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0408267226247799E-2},{"$f":"'Risky Asset Return'!EJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.0943480644408214E-2},{"$f":"'Risky Asset Return'!EK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.8066544357842066E-2},{"$f":"'Risky Asset Return'!EL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14493703051016041},{"$f":"'Risky Asset Return'!EM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.180613314783868},{"$f":"'Risky Asset Return'!EN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3809755335655295E-2},{"$f":"'Risky Asset Return'!EO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2743189926707294E-2},{"$f":"'Risky Asset Return'!EP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8818194505253693E-2},{"$f":"'Risky Asset Return'!EQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8695848327332515E-2},{"$f":"'Risky Asset Return'!ER20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1325684365023643E-3},{"$f":"'Risky Asset Return'!ES20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9975871244943613E-2},{"$f":"'Risky Asset Return'!ET20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3316227197438378E-2},{"$f":"'Risky Asset Return'!EU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15691997807648711},{"$f":"'Risky Asset Return'!EV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.7496146267106732E-2},{"$f":"'Risky Asset Return'!EW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.5822476036606254E-2},{"$f":"'Risky Asset Return'!EX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9052947787359175E-2},{"$f":"'Risky Asset Return'!EY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.4142622339690595E-2},{"$f":"'Risky Asset Return'!EZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.5856273213550623E-2},{"$f":"'Risky Asset Return'!FA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.5145539234579675E-2},{"$f":"'Risky Asset Return'!FB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7095477868589426E-2},{"$f":"'Risky Asset Return'!FC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14170046440211218},{"$f":"'Risky Asset Return'!FD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7474442440110829E-3},{"$f":"'Risky Asset Return'!FE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7977780137469185E-3},{"$f":"'Risky Asset Return'!FF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.5608286152784782E-2},{"$f":"'Risky Asset Return'!FG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7560918223341656E-2},{"$f":"'Risky Asset Return'!FH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6559923187220273E-2},{"$f":"'Risky Asset Return'!FI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9923958757105912E-2},{"$f":"'Risky Asset Return'!FJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.19825259261659284},{"$f":"'Risky Asset Return'!FK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.064214997477015E-2},{"$f":"'Risky Asset Return'!FL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.6948343949402933E-2},{"$f":"'Risky Asset Return'!FM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7515362552162897E-2},{"$f":"'Risky Asset Return'!FN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8363718448738074E-2},{"$f":"'Risky Asset Return'!FO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6587383022396296E-2},{"$f":"'Risky Asset Return'!FP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1289572948984605E-2},{"$f":"'Risky Asset Return'!FQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1074123151189634E-2},{"$f":"'Risky Asset Return'!FR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.657163979538613E-2},{"$f":"'Risky Asset Return'!FS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.4469610341791855E-2},{"$f":"'Risky Asset Return'!FT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.5629912035824228E-2},{"$f":"'Risky Asset Return'!FU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8976022575467747E-2},{"$f":"'Risky Asset Return'!FV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.0509859657766145E-2},{"$f":"'Risky Asset Return'!FW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.1298607451712466},{"$f":"'Risky Asset Return'!FX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10839206815441832},{"$f":"'Risky Asset Return'!FY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14321928107698384},{"$f":"'Risky Asset Return'!FZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13268437308868991},{"$f":"'Risky Asset Return'!GA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11411067200960084},{"$f":"'Risky Asset Return'!GB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17963664071729743},{"$f":"'Risky Asset Return'!GC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1588860261702389E-2},{"$f":"'Risky Asset Return'!GD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0857054683494438E-2},{"$f":"'Risky Asset Return'!GE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0295542972522854E-2},{"$f":"'Risky Asset Return'!GF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.7874534079578533E-2},{"$f":"'Risky Asset Return'!GG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8260026896350472E-3},{"$f":"'Risky Asset Return'!GH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.5388173243308533E-2},{"$f":"'Risky Asset Return'!GI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.9367814932009483E-2},{"$f":"'Risky Asset Return'!GJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12577312437440394},{"$f":"'Risky Asset Return'!GK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13128863157350479},{"$f":"'Risky Asset Return'!GL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12253553513632978},{"$f":"'Risky Asset Return'!GM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4836999310911151E-2},{"$f":"'Risky Asset Return'!GN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.969503490013109E-2},{"$f":"'Risky Asset Return'!GO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1034651680804147},{"$f":"'Risky Asset Return'!GP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1991281563394729E-2},{"$f":"'Risky Asset Return'!GQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2101463401735046E-3},{"$f":"'Risky Asset Return'!GR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.7425283626379824E-2},{"$f":"'Risky Asset Return'!GS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.7626591522024995E-2},{"$f":"'Risky Asset Return'!GT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2769997651303074E-2},{"$f":"'Risky Asset Return'!GU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4435333800553623E-2},{"$f":"'Risky Asset Return'!GV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9909166408342104E-2},{"$f":"'Risky Asset Return'!GW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.844837003471856E-2},{"$f":"'Risky Asset Return'!GX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7347976127922925E-2},{"$f":"'Risky Asset Return'!GY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.4787277961896983E-2},{"$f":"'Risky Asset Return'!GZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1554461797707395E-2},{"$f":"'Risky Asset Return'!HA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10910710735074325},{"$f":"'Risky Asset Return'!HB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1011794669891895},{"$f":"'Risky Asset Return'!HC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2662283837423344E-3},{"$f":"'Risky Asset Return'!HD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.0095666341572779E-2},{"$f":"'Risky Asset Return'!HE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5994403909120618E-2},{"$f":"'Risky Asset Return'!HF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.199263877762103E-2},{"$f":"'Risky Asset Return'!HG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.2135157114960905E-3},{"$f":"'Risky Asset Return'!HH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8054245980341636E-2},{"$f":"'Risky Asset Return'!HI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.841654999946674E-3},{"$f":"'Risky Asset Return'!HJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.1112151195034193E-2},{"$f":"'Risky Asset Return'!HK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.3964171305242067E-4},{"$f":"'Risky Asset Return'!HL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.0646500258823435E-3},{"$f":"'Risky Asset Return'!HM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.2336633579111066E-2},{"$f":"'Risky Asset Return'!HN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9463375042882581E-2},{"$f":"'Risky Asset Return'!HO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1374028882231848E-2},{"$f":"'Risky Asset Return'!HP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.8748446801378486E-3},{"$f":"'Risky Asset Return'!HQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.2344241984056626E-2},{"$f":"'Risky Asset Return'!HR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15265028879745979},{"$f":"'Risky Asset Return'!HS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7126394485465891E-3},{"$f":"'Risky Asset Return'!HT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.5495359620953232E-2},{"$f":"'Risky Asset Return'!HU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11645564463306562},{"$f":"'Risky Asset Return'!HV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0137548800018943E-2},{"$f":"'Risky Asset Return'!HW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8941722805486198E-2},{"$f":"'Risky Asset Return'!HX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.1272910870457368E-2},{"$f":"'Risky Asset Return'!HY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.6414386615488082E-2},{"$f":"'Risky Asset Return'!HZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15110178231904736},{"$f":"'Risky Asset Return'!IA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3325864092119881E-2},{"$f":"'Risky Asset Return'!IB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8040369651430442E-2},{"$f":"'Risky Asset Return'!IC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2920801783733677E-2},{"$f":"'Risky Asset Return'!ID20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13962564528737573},{"$f":"'Risky Asset Return'!IE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.3480037808695794E-2},{"$f":"'Risky Asset Return'!IF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5783350405208773E-2},{"$f":"'Risky Asset Return'!IG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.30628975192319E-2},{"$f":"'Risky Asset Return'!IH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.8406354219304909E-3},{"$f":"'Risky Asset Return'!II20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.7116464077378825E-3},{"$f":"'Risky Asset Return'!IJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.5641252898575012E-2},{"$f":"'Risky Asset Return'!IK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2664836592011454E-2},{"$f":"'Risky Asset Return'!IL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4947302785722127E-2},{"$f":"'Risky Asset Return'!IM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0375672176477918E-2},{"$f":"'Risky Asset Return'!IN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5816127235811788E-2},{"$f":"'Risky Asset Return'!IO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5083643700678789E-2},{"$f":"'Risky Asset Return'!IP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8567819622037542E-2},{"$f":"'Risky Asset Return'!IQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13823956184989261},{"$f":"'Risky Asset Return'!IR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9204823869236358E-2},{"$f":"'Risky Asset Return'!IS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19950692280264945},{"$f":"'Risky Asset Return'!IT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11683052973234884},{"$f":"'Risky Asset Return'!IU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6194361978228566E-2},{"$f":"'Risky Asset Return'!IV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15341670440340838},{"$f":"'Risky Asset Return'!IW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17930556942839862},{"$f":"'Risky Asset Return'!IX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5582248095522404E-2},{"$f":"'Risky Asset Return'!IY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.9466148855540365E-2},{"$f":"'Risky Asset Return'!IZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.881695341929299E-2},{"$f":"'Risky Asset Return'!JA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8793737393452671E-2},{"$f":"'Risky Asset Return'!JB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9063335537377799E-2},{"$f":"'Risky Asset Return'!JC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6264723103585766E-2},{"$f":"'Risky Asset Return'!JD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2248199387248288E-2},{"$f":"'Risky Asset Return'!JE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11987362003151203},{"$f":"'Risky Asset Return'!JF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.5864344066400146E-2},{"$f":"'Risky Asset Return'!JG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9252987067524135E-2},{"$f":"'Risky Asset Return'!JH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12365974836341401},{"$f":"'Risky Asset Return'!JI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.570087867648873E-2},{"$f":"'Risky Asset Return'!JJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.2697125620089512E-2},{"$f":"'Risky Asset Return'!JK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6373119099977011E-3},{"$f":"'Risky Asset Return'!JL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7553077889704831E-2},{"$f":"'Risky Asset Return'!JM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.0797258549767983E-2},{"$f":"'Risky Asset Return'!JN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13879336528997596},{"$f":"'Risky Asset Return'!JO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1219480649625174E-2},{"$f":"'Risky Asset Return'!JP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14625126800021718},{"$f":"'Risky Asset Return'!JQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5584234038085012E-3},{"$f":"'Risky Asset Return'!JR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9216979507525891E-2},{"$f":"'Risky Asset Return'!JS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2628365078389013E-2},{"$f":"'Risky Asset Return'!JT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2381990529124696E-2},{"$f":"'Risky Asset Return'!JU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.1257945897118044E-2},{"$f":"'Risky Asset Return'!JV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8004884300472214E-2},{"$f":"'Risky Asset Return'!JW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.779458757937109E-2},{"$f":"'Risky Asset Return'!JX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.6405899557993392E-2},{"$f":"'Risky Asset Return'!JY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5613081092689132E-2},{"$f":"'Risky Asset Return'!JZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.3316609590087587E-2},{"$f":"'Risky Asset Return'!KA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11528856690890588},{"$f":"'Risky Asset Return'!KB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9395544823504599E-2},{"$f":"'Risky Asset Return'!KC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.7206204852582164E-3},{"$f":"'Risky Asset Return'!KD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.9343633589146783E-2},{"$f":"'Risky Asset Return'!KE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4927363998115291E-2},{"$f":"'Risky Asset Return'!KF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.0947992144427697E-2},{"$f":"'Risky Asset Return'!KG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13055074236688466},{"$f":"'Risky Asset Return'!KH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11143375463472566},{"$f":"'Risky Asset Return'!KI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10176511242310673},{"$f":"'Risky Asset Return'!KJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9167747668884293E-2},{"$f":"'Risky Asset Return'!KK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15788103033913653},{"$f":"'Risky Asset Return'!KL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2920170446537696E-2},{"$f":"'Risky Asset Return'!KM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5567786206939455E-2},{"$f":"'Risky Asset Return'!KN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.2958424089518253E-2},{"$f":"'Risky Asset Return'!KO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8776059174508334E-3},{"$f":"'Risky Asset Return'!KP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6455547379026976E-2},{"$f":"'Risky Asset Return'!KQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9275478981940096E-2},{"$f":"'Risky Asset Return'!KR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.3842028385187625E-2},{"$f":"'Risky Asset Return'!KS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10942988171560961},{"$f":"'Risky Asset Return'!KT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5821571921523353E-2},{"$f":"'Risky Asset Return'!KU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9397300363420371E-2},{"$f":"'Risky Asset Return'!KV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8415304946250464E-2},{"$f":"'Risky Asset Return'!KW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8257034123319728E-2},{"$f":"'Risky Asset Return'!KX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.15683789982087987},{"$f":"'Risky Asset Return'!KY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1495636062428566E-3},{"$f":"'Risky Asset Return'!KZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8719394973121953E-3},{"$f":"'Risky Asset Return'!LA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7331182517986311E-2},{"$f":"'Risky Asset Return'!LB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7380904611614217E-2},{"$f":"'Risky Asset Return'!LC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.8090275902824097E-2},{"$f":"'Risky Asset Return'!LD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.28175457514720209},{"$f":"'Risky Asset Return'!LE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8236127239533231E-2},{"$f":"'Risky Asset Return'!LF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.047648255311158E-2},{"$f":"'Risky Asset Return'!LG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.6214019705644971E-2},{"$f":"'Risky Asset Return'!LH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.07860854547853E-2},{"$f":"'Risky Asset Return'!LI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3185331971375896E-3},{"$f":"'Risky Asset Return'!LJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6731564860438489E-2},{"$f":"'Risky Asset Return'!LK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1175850050713761E-2},{"$f":"'Risky Asset Return'!LL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1189614321072098E-2},{"$f":"'Risky Asset Return'!LM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2515694695996721E-2},{"$f":"'Risky Asset Return'!LN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2578770412821289E-2},{"$f":"'Risky Asset Return'!LO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4470940737270223E-2},{"$f":"'Risky Asset Return'!LP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.2712563574928185E-2},{"$f":"'Risky Asset Return'!LQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4471026012618022E-2},{"$f":"'Risky Asset Return'!LR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.4264916378480561E-2},{"$f":"'Risky Asset Return'!LS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.5537251598817837E-2},{"$f":"'Risky Asset Return'!LT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2115931135316503E-2},{"$f":"'Risky Asset Return'!LU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.53507705144106E-3},{"$f":"'Risky Asset Return'!LV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.7561811882710454E-2},{"$f":"'Risky Asset Return'!LW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16153595930666861},{"$f":"'Risky Asset Return'!LX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8398387406624988E-2},{"$f":"'Risky Asset Return'!LY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18249170523137123},{"$f":"'Risky Asset Return'!LZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0439683314624313E-2},{"$f":"'Risky Asset Return'!MA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.5013154839701649E-2},{"$f":"'Risky Asset Return'!MB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12939501093959824},{"$f":"'Risky Asset Return'!MC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.1758002110625013E-2},{"$f":"'Risky Asset Return'!MD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.1774846986401801E-2},{"$f":"'Risky Asset Return'!ME20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.968872485072708E-2},{"$f":"'Risky Asset Return'!MF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.0568317630554723E-2},{"$f":"'Risky Asset Return'!MG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.3519519650837685E-2},{"$f":"'Risky Asset Return'!MH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9547490858469946E-2},{"$f":"'Risky Asset Return'!MI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6528284767707491E-2},{"$f":"'Risky Asset Return'!MJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9119263206503938E-2},{"$f":"'Risky Asset Return'!MK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10534339014500885},{"$f":"'Risky Asset Return'!ML20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13675270177563945},{"$f":"'Risky Asset Return'!MM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7269140912397645E-3},{"$f":"'Risky Asset Return'!MN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7530071048053557E-2},{"$f":"'Risky Asset Return'!MO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.240082550692842E-2},{"$f":"'Risky Asset Return'!MP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1965029220374578E-2},{"$f":"'Risky Asset Return'!MQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8966552915734548E-2},{"$f":"'Risky Asset Return'!MR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1675732283964433E-2},{"$f":"'Risky Asset Return'!MS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.8365946865090754E-2},{"$f":"'Risky Asset Return'!MT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.3811019984081784E-2},{"$f":"'Risky Asset Return'!MU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10580248692598335},{"$f":"'Risky Asset Return'!MV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.7606152487153663E-2},{"$f":"'Risky Asset Return'!MW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.5694045359651472E-2},{"$f":"'Risky Asset Return'!MX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5029433897894235E-2},{"$f":"'Risky Asset Return'!MY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.028993383854188E-2},{"$f":"'Risky Asset Return'!MZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.5662109762853355E-2},{"$f":"'Risky Asset Return'!NA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.6166023904147478E-2},{"$f":"'Risky Asset Return'!NB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.786996453181893E-2},{"$f":"'Risky Asset Return'!NC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.4492553976510833E-2},{"$f":"'Risky Asset Return'!ND20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.522043053881081E-2},{"$f":"'Risky Asset Return'!NE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.4710249579822807E-2},{"$f":"'Risky Asset Return'!NF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.446827776705285E-2},{"$f":"'Risky Asset Return'!NG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8892372753094125E-2},{"$f":"'Risky Asset Return'!NH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7461484820041019E-2},{"$f":"'Risky Asset Return'!NI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6860120055979665E-2},{"$f":"'Risky Asset Return'!NJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1270380803508736E-2},{"$f":"'Risky Asset Return'!NK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.0922543240376874E-3},{"$f":"'Risky Asset Return'!NL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0276155709494008E-2},{"$f":"'Risky Asset Return'!NM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.432202445168878E-2},{"$f":"'Risky Asset Return'!NN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13586660344247303},{"$f":"'Risky Asset Return'!NO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6603484759656478E-3},{"$f":"'Risky Asset Return'!NP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9744251490160238E-3},{"$f":"'Risky Asset Return'!NQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9691284585582579E-2},{"$f":"'Risky Asset Return'!NR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8079436473329012E-2},{"$f":"'Risky Asset Return'!NS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12406898132257654},{"$f":"'Risky Asset Return'!NT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1159208457100695},{"$f":"'Risky Asset Return'!NU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1080258648394539E-3},{"$f":"'Risky Asset Return'!NV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15232143955682501},{"$f":"'Risky Asset Return'!NW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.14355079300168463},{"$f":"'Risky Asset Return'!NX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1430395606779126},{"$f":"'Risky Asset Return'!NY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1515020212992739E-2},{"$f":"'Risky Asset Return'!NZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.7610155056457797E-2},{"$f":"'Risky Asset Return'!OA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10711739049165739},{"$f":"'Risky Asset Return'!OB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8614249858540592E-2},{"$f":"'Risky Asset Return'!OC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.175748009633383},{"$f":"'Risky Asset Return'!OD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2210090555911567E-2},{"$f":"'Risky Asset Return'!OE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10002256735793688},{"$f":"'Risky Asset Return'!OF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11432377233602337},{"$f":"'Risky Asset Return'!OG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1599705587434915E-2},{"$f":"'Risky Asset Return'!OH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.6355062188704795E-2},{"$f":"'Risky Asset Return'!OI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.1075840954167968E-2},{"$f":"'Risky Asset Return'!OJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10332527122783708},{"$f":"'Risky Asset Return'!OK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19400108889083958},{"$f":"'Risky Asset Return'!OL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.3675971197035958E-2},{"$f":"'Risky Asset Return'!OM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4812263409038309E-3},{"$f":"'Risky Asset Return'!ON20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.3053706194059477E-2},{"$f":"'Risky Asset Return'!OO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.6283051004644923E-2},{"$f":"'Risky Asset Return'!OP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.743015595237046E-2},{"$f":"'Risky Asset Return'!OQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1838906092843506E-2},{"$f":"'Risky Asset Return'!OR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10484145546324172},{"$f":"'Risky Asset Return'!OS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.5757326678417619E-3},{"$f":"'Risky Asset Return'!OT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3642273303619375E-2},{"$f":"'Risky Asset Return'!OU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9219942781380881E-2},{"$f":"'Risky Asset Return'!OV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5269875894778741E-2},{"$f":"'Risky Asset Return'!OW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1047143366648973},{"$f":"'Risky Asset Return'!OX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.0892131387592867E-2},{"$f":"'Risky Asset Return'!OY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10450344775101622},{"$f":"'Risky Asset Return'!OZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8856803197250447E-2},{"$f":"'Risky Asset Return'!PA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.2453027190195928E-2},{"$f":"'Risky Asset Return'!PB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6248522017744521E-2},{"$f":"'Risky Asset Return'!PC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.380351971686041E-2},{"$f":"'Risky Asset Return'!PD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0845512048195774E-2},{"$f":"'Risky Asset Return'!PE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.4998456445019438E-3},{"$f":"'Risky Asset Return'!PF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9492701055295701E-2},{"$f":"'Risky Asset Return'!PG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.0694167012390238E-2},{"$f":"'Risky Asset Return'!PH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2166116512355753E-2},{"$f":"'Risky Asset Return'!PI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8813732770680932E-2},{"$f":"'Risky Asset Return'!PJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.716476251794338E-2},{"$f":"'Risky Asset Return'!PK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.8457626665259446E-2},{"$f":"'Risky Asset Return'!PL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0172673919539787E-2},{"$f":"'Risky Asset Return'!PM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1062002758637679},{"$f":"'Risky Asset Return'!PN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10799482304433758},{"$f":"'Risky Asset Return'!PO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1186883408257112},{"$f":"'Risky Asset Return'!PP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9699322100083714E-2},{"$f":"'Risky Asset Return'!PQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0112911999389843E-2},{"$f":"'Risky Asset Return'!PR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1278916623583084},{"$f":"'Risky Asset Return'!PS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17788444484910038},{"$f":"'Risky Asset Return'!PT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1531565523605192E-3},{"$f":"'Risky Asset Return'!PU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7212184141625084E-2},{"$f":"'Risky Asset Return'!PV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.2545216952937996E-2},{"$f":"'Risky Asset Return'!PW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.3430721062913766E-3},{"$f":"'Risky Asset Return'!PX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4522798643197104E-2},{"$f":"'Risky Asset Return'!PY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10759715156191044},{"$f":"'Risky Asset Return'!PZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1872929580434054E-2},{"$f":"'Risky Asset Return'!QA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.5909131059960739E-2},{"$f":"'Risky Asset Return'!QB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6197592149465673E-2},{"$f":"'Risky Asset Return'!QC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.4463168542545449E-2},{"$f":"'Risky Asset Return'!QD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8523151769452179E-2},{"$f":"'Risky Asset Return'!QE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7460313811757205E-2},{"$f":"'Risky Asset Return'!QF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.6546953575484758E-2},{"$f":"'Risky Asset Return'!QG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0836646802204676E-2},{"$f":"'Risky Asset Return'!QH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9139302415949604E-2},{"$f":"'Risky Asset Return'!QI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9611786450967853E-2},{"$f":"'Risky Asset Return'!QJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.8190065299522423E-2},{"$f":"'Risky Asset Return'!QK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0719665814764556E-2},{"$f":"'Risky Asset Return'!QL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16614916188022083},{"$f":"'Risky Asset Return'!QM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6115431244561559E-2},{"$f":"'Risky Asset Return'!QN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8592647634183417E-2},{"$f":"'Risky Asset Return'!QO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13928153696580736},{"$f":"'Risky Asset Return'!QP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8835450208998493E-2},{"$f":"'Risky Asset Return'!QQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0005907853005848E-2},{"$f":"'Risky Asset Return'!QR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.3593067925976771E-2},{"$f":"'Risky Asset Return'!QS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.7935790438454439E-3},{"$f":"'Risky Asset Return'!QT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11951425706384916},{"$f":"'Risky Asset Return'!QU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3990336622274226E-2},{"$f":"'Risky Asset Return'!QV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1188342404921583E-3},{"$f":"'Risky Asset Return'!QW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.6766250691402337E-3},{"$f":"'Risky Asset Return'!QX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2375941428209707E-2},{"$f":"'Risky Asset Return'!QY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3140739055947414E-3},{"$f":"'Risky Asset Return'!QZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.2934283967428535E-2},{"$f":"'Risky Asset Return'!RA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3584525765873087E-2},{"$f":"'Risky Asset Return'!RB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7827107601342982E-2},{"$f":"'Risky Asset Return'!RC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.0887573597926177E-2},{"$f":"'Risky Asset Return'!RD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11590401366248729},{"$f":"'Risky Asset Return'!RE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.9824166510130995E-2},{"$f":"'Risky Asset Return'!RF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5494678188506094E-2},{"$f":"'Risky Asset Return'!RG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2274837744446078E-2},{"$f":"'Risky Asset Return'!RH20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6643122699722644E-3},{"$f":"'Risky Asset Return'!RI20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1099312592089739E-2},{"$f":"'Risky Asset Return'!RJ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.2707020611498854E-2},{"$f":"'Risky Asset Return'!RK20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.3582324607790127E-2},{"$f":"'Risky Asset Return'!RL20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12575878786429989},{"$f":"'Risky Asset Return'!RM20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1989380143183552E-2},{"$f":"'Risky Asset Return'!RN20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8789617701267004E-3},{"$f":"'Risky Asset Return'!RO20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9826832195046436E-2},{"$f":"'Risky Asset Return'!RP20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.4090279688444454E-2},{"$f":"'Risky Asset Return'!RQ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11410509016641873},{"$f":"'Risky Asset Return'!RR20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16481406772988313},{"$f":"'Risky Asset Return'!RS20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12414933634295891},{"$f":"'Risky Asset Return'!RT20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.1989538585401902E-2},{"$f":"'Risky Asset Return'!RU20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.6505571206678687E-2},{"$f":"'Risky Asset Return'!RV20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5611444161810862E-2},{"$f":"'Risky Asset Return'!RW20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11949957358824603},{"$f":"'Risky Asset Return'!RX20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10448393234543041},{"$f":"'Risky Asset Return'!RY20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.21127249494988998},{"$f":"'Risky Asset Return'!RZ20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0667672942693452E-2},{"$f":"'Risky Asset Return'!SA20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10751062116420837},{"$f":"'Risky Asset Return'!SB20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9477462108368316E-2},{"$f":"'Risky Asset Return'!SC20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4515233102002158E-2},{"$f":"'Risky Asset Return'!SD20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.9034815193696373E-2},{"$f":"'Risky Asset Return'!SE20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15572748806369835},{"$f":"'Risky Asset Return'!SF20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7263411551985427E-3},{"$f":"'Risky Asset Return'!SG20*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0181304772177871E-2}]
[31,{"$f":"'Risky Asset Return'!B33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.173486823174904E-2},{"$f":"'Risky Asset Return'!C33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.2410737168710909E-2},{"$f":"'Risky Asset Return'!D33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.1172068490586021E-3},{"$f":"'Risky Asset Return'!E33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1909345171995251E-2},{"$f":"'Risky Asset Return'!F33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.3784638465182553E-2},{"$f":"'Risky Asset Return'!G33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12673479833468176},{"$f":"'Risky Asset Return'!H33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.6289574908372968E-2},{"$f":"'Risky Asset Return'!I33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11366918568368145},{"$f":"'Risky Asset Return'!J33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7762371103421536E-2},{"$f":"'Risky Asset Return'!K33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.6652194386402874E-2},{"$f":"'Risky Asset Return'!L33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2549981498893095E-3},{"$f":"'Risky Asset Return'!M33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11386057204313499},{"$f":"'Risky Asset Return'!N33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11394233964424383},{"$f":"'Risky Asset Return'!O33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1165379588216114E-2},{"$f":"'Risky Asset Return'!P33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.871466055768019E-2},{"$f":"'Risky Asset Return'!Q33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1549263863712574E-2},{"$f":"'Risky Asset Return'!R33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.4966006597985341E-2},{"$f":"'Risky Asset Return'!S33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8874221076754314E-2},{"$f":"'Risky Asset Return'!T33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6960884158371853E-2},{"$f":"'Risky Asset Return'!U33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10900309584649109},{"$f":"'Risky Asset Return'!V33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.3560487513902142E-2},{"$f":"'Risky Asset Return'!W33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.9784071403444433E-2},{"$f":"'Risky Asset Return'!X33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1813700348876738E-2},{"$f":"'Risky Asset Return'!Y33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5314722611081538E-2},{"$f":"'Risky Asset Return'!Z33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10596938618081519},{"$f":"'Risky Asset Return'!AA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3801568294394636E-2},{"$f":"'Risky Asset Return'!AB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1928207215997085E-2},{"$f":"'Risky Asset Return'!AC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1141159137911631E-3},{"$f":"'Risky Asset Return'!AD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6377348632232335E-3},{"$f":"'Risky Asset Return'!AE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5198727757755045E-2},{"$f":"'Risky Asset Return'!AF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0183567137519174E-2},{"$f":"'Risky Asset Return'!AG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17200140458635574},{"$f":"'Risky Asset Return'!AH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2840781416117562E-2},{"$f":"'Risky Asset Return'!AI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8522178061701188E-2},{"$f":"'Risky Asset Return'!AJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.3323880500326639E-2},{"$f":"'Risky Asset Return'!AK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1371692914076736E-2},{"$f":"'Risky Asset Return'!AL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.233318286134056E-2},{"$f":"'Risky Asset Return'!AM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2025309345800767E-2},{"$f":"'Risky Asset Return'!AN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.278227009013999E-2},{"$f":"'Risky Asset Return'!AO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.783488341063946E-3},{"$f":"'Risky Asset Return'!AP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.4366839914653871E-2},{"$f":"'Risky Asset Return'!AQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19910525875406651},{"$f":"'Risky Asset Return'!AR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5200857480505531E-2},{"$f":"'Risky Asset Return'!AS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4464720130995556E-2},{"$f":"'Risky Asset Return'!AT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.3376624620512771E-2},{"$f":"'Risky Asset Return'!AU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.7728612008370215E-2},{"$f":"'Risky Asset Return'!AV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9662733443214665E-2},{"$f":"'Risky Asset Return'!AW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2097233518363067E-2},{"$f":"'Risky Asset Return'!AX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.6594849910955226E-2},{"$f":"'Risky Asset Return'!AY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.0134299805522835E-2},{"$f":"'Risky Asset Return'!AZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10303017305471435},{"$f":"'Risky Asset Return'!BA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.899918533562478E-2},{"$f":"'Risky Asset Return'!BB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.7637359881268217E-2},{"$f":"'Risky Asset Return'!BC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6510666872727926E-2},{"$f":"'Risky Asset Return'!BD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13869824639641359},{"$f":"'Risky Asset Return'!BE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.5335636308848781E-2},{"$f":"'Risky Asset Return'!BF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.194585097407287E-2},{"$f":"'Risky Asset Return'!BG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.84346146894054E-2},{"$f":"'Risky Asset Return'!BH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13349426558730337},{"$f":"'Risky Asset Return'!BI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9249006138434626E-2},{"$f":"'Risky Asset Return'!BJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3737466097990982E-2},{"$f":"'Risky Asset Return'!BK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.5807945153437885E-3},{"$f":"'Risky Asset Return'!BL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6814592229208786E-2},{"$f":"'Risky Asset Return'!BM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1021519388997288E-3},{"$f":"'Risky Asset Return'!BN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0011480203995415E-2},{"$f":"'Risky Asset Return'!BO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13744095724373048},{"$f":"'Risky Asset Return'!BP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.3695840746871818E-2},{"$f":"'Risky Asset Return'!BQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.6754273635074399E-2},{"$f":"'Risky Asset Return'!BR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.3808372933612583E-3},{"$f":"'Risky Asset Return'!BS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.0798306604381734E-2},{"$f":"'Risky Asset Return'!BT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3812170127176652E-3},{"$f":"'Risky Asset Return'!BU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.3772097411672619E-2},{"$f":"'Risky Asset Return'!BV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1204628018540652E-2},{"$f":"'Risky Asset Return'!BW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.2283435291996886E-2},{"$f":"'Risky Asset Return'!BX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.6776506519864332E-2},{"$f":"'Risky Asset Return'!BY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.1163847425087711E-2},{"$f":"'Risky Asset Return'!BZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14546607533519104},{"$f":"'Risky Asset Return'!CA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.686379168765325E-2},{"$f":"'Risky Asset Return'!CB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.6691487195877641E-3},{"$f":"'Risky Asset Return'!CC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5068398159209795E-4},{"$f":"'Risky Asset Return'!CD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14996832156242629},{"$f":"'Risky Asset Return'!CE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.5845045018271846E-2},{"$f":"'Risky Asset Return'!CF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.1592130580101813E-2},{"$f":"'Risky Asset Return'!CG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.952356343095951E-2},{"$f":"'Risky Asset Return'!CH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.219667671933322E-2},{"$f":"'Risky Asset Return'!CI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1060210526516213E-3},{"$f":"'Risky Asset Return'!CJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4633674296528444E-2},{"$f":"'Risky Asset Return'!CK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1563272629913638E-2},{"$f":"'Risky Asset Return'!CL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.33607931797473E-2},{"$f":"'Risky Asset Return'!CM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12874511430218222},{"$f":"'Risky Asset Return'!CN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.6748437260923775E-2},{"$f":"'Risky Asset Return'!CO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.7443516961790757E-2},{"$f":"'Risky Asset Return'!CP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.5981458358880313E-3},{"$f":"'Risky Asset Return'!CQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1441778986372442E-3},{"$f":"'Risky Asset Return'!CR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8034299949230042E-2},{"$f":"'Risky Asset Return'!CS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3722304753338042E-2},{"$f":"'Risky Asset Return'!CT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2887155432028616E-2},{"$f":"'Risky Asset Return'!CU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9955804432290795E-2},{"$f":"'Risky Asset Return'!CV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3271453042448803E-3},{"$f":"'Risky Asset Return'!CW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1529259953899392},{"$f":"'Risky Asset Return'!CX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8721010561805156E-2},{"$f":"'Risky Asset Return'!CY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12576506925161476},{"$f":"'Risky Asset Return'!CZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.0831679007981198E-2},{"$f":"'Risky Asset Return'!DA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6426382220801497E-2},{"$f":"'Risky Asset Return'!DB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9024948552788234E-2},{"$f":"'Risky Asset Return'!DC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.063499895266158E-2},{"$f":"'Risky Asset Return'!DD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.1258606892842362E-2},{"$f":"'Risky Asset Return'!DE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4660540554299147E-2},{"$f":"'Risky Asset Return'!DF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.9136230751602241E-2},{"$f":"'Risky Asset Return'!DG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.9390353379270431E-2},{"$f":"'Risky Asset Return'!DH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.3789867716485075E-2},{"$f":"'Risky Asset Return'!DI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2704086847603574E-2},{"$f":"'Risky Asset Return'!DJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8845869417104339E-2},{"$f":"'Risky Asset Return'!DK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7422906990153444E-2},{"$f":"'Risky Asset Return'!DL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.5064438399878668E-2},{"$f":"'Risky Asset Return'!DM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.765666711114932E-2},{"$f":"'Risky Asset Return'!DN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7032987782418274E-2},{"$f":"'Risky Asset Return'!DO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.988906692764427E-2},{"$f":"'Risky Asset Return'!DP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.4418527279955844E-3},{"$f":"'Risky Asset Return'!DQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8820713148145096E-2},{"$f":"'Risky Asset Return'!DR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.7458252342235134E-2},{"$f":"'Risky Asset Return'!DS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.242221690166208E-2},{"$f":"'Risky Asset Return'!DT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.0391475351660472E-2},{"$f":"'Risky Asset Return'!DU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10258637477765067},{"$f":"'Risky Asset Return'!DV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6531784882159811E-2},{"$f":"'Risky Asset Return'!DW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12336189737028216},{"$f":"'Risky Asset Return'!DX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9931463477099821E-2},{"$f":"'Risky Asset Return'!DY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3017336525014381E-2},{"$f":"'Risky Asset Return'!DZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.23057725229511675},{"$f":"'Risky Asset Return'!EA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13447162609578889},{"$f":"'Risky Asset Return'!EB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5506318658986784E-2},{"$f":"'Risky Asset Return'!EC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16948441746845708},{"$f":"'Risky Asset Return'!ED33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2206242294922647E-3},{"$f":"'Risky Asset Return'!EE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9546097602387607E-2},{"$f":"'Risky Asset Return'!EF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1663241818357287E-2},{"$f":"'Risky Asset Return'!EG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9991640689206802E-2},{"$f":"'Risky Asset Return'!EH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13440122981198255},{"$f":"'Risky Asset Return'!EI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.2361772306451701E-2},{"$f":"'Risky Asset Return'!EJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.3704748411546387E-2},{"$f":"'Risky Asset Return'!EK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10214191168345835},{"$f":"'Risky Asset Return'!EL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.3466236333698621E-2},{"$f":"'Risky Asset Return'!EM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.6869871308875276E-2},{"$f":"'Risky Asset Return'!EN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3232122334744112E-2},{"$f":"'Risky Asset Return'!EO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11816209839389982},{"$f":"'Risky Asset Return'!EP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2256906301813912E-2},{"$f":"'Risky Asset Return'!EQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.2583781232433364E-2},{"$f":"'Risky Asset Return'!ER33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.6368622741130188E-2},{"$f":"'Risky Asset Return'!ES33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.9514258469447432E-2},{"$f":"'Risky Asset Return'!ET33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.3029029109761476E-2},{"$f":"'Risky Asset Return'!EU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.6433974085974502E-2},{"$f":"'Risky Asset Return'!EV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.9008852273173891E-2},{"$f":"'Risky Asset Return'!EW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4606165489186649E-2},{"$f":"'Risky Asset Return'!EX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.3961586490815985E-2},{"$f":"'Risky Asset Return'!EY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.717511527456833E-2},{"$f":"'Risky Asset Return'!EZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.9929209810804122E-2},{"$f":"'Risky Asset Return'!FA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8142826934729651E-2},{"$f":"'Risky Asset Return'!FB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3067402131681704E-2},{"$f":"'Risky Asset Return'!FC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2092517392778635E-2},{"$f":"'Risky Asset Return'!FD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6098766912600342E-2},{"$f":"'Risky Asset Return'!FE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.3606710956114817E-2},{"$f":"'Risky Asset Return'!FF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.4219891629425355E-2},{"$f":"'Risky Asset Return'!FG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.8576380779659403E-3},{"$f":"'Risky Asset Return'!FH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6394037130220703E-2},{"$f":"'Risky Asset Return'!FI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.1796490394281061E-2},{"$f":"'Risky Asset Return'!FJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.37213657755287E-2},{"$f":"'Risky Asset Return'!FK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0160287022038581E-2},{"$f":"'Risky Asset Return'!FL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10205570839345568},{"$f":"'Risky Asset Return'!FM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.526658321553184E-2},{"$f":"'Risky Asset Return'!FN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0626473165325874E-3},{"$f":"'Risky Asset Return'!FO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11105255174426731},{"$f":"'Risky Asset Return'!FP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2609888846173466E-3},{"$f":"'Risky Asset Return'!FQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.4035963397700028E-2},{"$f":"'Risky Asset Return'!FR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7626259649581641E-2},{"$f":"'Risky Asset Return'!FS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10408175525268779},{"$f":"'Risky Asset Return'!FT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.7321937539149186E-2},{"$f":"'Risky Asset Return'!FU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.1307699492133317E-2},{"$f":"'Risky Asset Return'!FV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.337219994495255E-2},{"$f":"'Risky Asset Return'!FW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4361889548865219E-2},{"$f":"'Risky Asset Return'!FX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.9254362600231785E-2},{"$f":"'Risky Asset Return'!FY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10082041538224901},{"$f":"'Risky Asset Return'!FZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.8741773663037992E-2},{"$f":"'Risky Asset Return'!GA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1133576430460842},{"$f":"'Risky Asset Return'!GB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.19556520567281707},{"$f":"'Risky Asset Return'!GC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.9596880724871255E-2},{"$f":"'Risky Asset Return'!GD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.4963550337000029E-2},{"$f":"'Risky Asset Return'!GE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4692312175750972E-2},{"$f":"'Risky Asset Return'!GF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.6505167589173074E-2},{"$f":"'Risky Asset Return'!GG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.0067341230430418E-2},{"$f":"'Risky Asset Return'!GH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.5974217143067485E-2},{"$f":"'Risky Asset Return'!GI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.9349543608402507E-2},{"$f":"'Risky Asset Return'!GJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2575763319662127E-2},{"$f":"'Risky Asset Return'!GK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2478169402250466E-2},{"$f":"'Risky Asset Return'!GL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.5201175078432936E-2},{"$f":"'Risky Asset Return'!GM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.688428514216774E-3},{"$f":"'Risky Asset Return'!GN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2257391411587546E-2},{"$f":"'Risky Asset Return'!GO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.3772809598381477E-2},{"$f":"'Risky Asset Return'!GP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.6090520623225243E-2},{"$f":"'Risky Asset Return'!GQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.476218797576387E-2},{"$f":"'Risky Asset Return'!GR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.058364773264984E-2},{"$f":"'Risky Asset Return'!GS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.830159767242364E-2},{"$f":"'Risky Asset Return'!GT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1737173227278729E-2},{"$f":"'Risky Asset Return'!GU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2307639805697724E-2},{"$f":"'Risky Asset Return'!GV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4985290208063319E-2},{"$f":"'Risky Asset Return'!GW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.271966513944621E-2},{"$f":"'Risky Asset Return'!GX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.0876366852391149E-3},{"$f":"'Risky Asset Return'!GY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11636349186451192},{"$f":"'Risky Asset Return'!GZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2879159671476951E-3},{"$f":"'Risky Asset Return'!HA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.0151147410757912E-2},{"$f":"'Risky Asset Return'!HB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4436054759520579E-2},{"$f":"'Risky Asset Return'!HC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6551003567179951E-2},{"$f":"'Risky Asset Return'!HD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8918295003047773E-2},{"$f":"'Risky Asset Return'!HE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.3471828880723352E-2},{"$f":"'Risky Asset Return'!HF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2543700159667099E-2},{"$f":"'Risky Asset Return'!HG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1816922788859743E-2},{"$f":"'Risky Asset Return'!HH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.6462463504240205E-2},{"$f":"'Risky Asset Return'!HI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5568217143458775E-3},{"$f":"'Risky Asset Return'!HJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6646633132823474E-3},{"$f":"'Risky Asset Return'!HK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.9271758224281045E-2},{"$f":"'Risky Asset Return'!HL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.1242982222448295E-2},{"$f":"'Risky Asset Return'!HM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2941933968567305E-3},{"$f":"'Risky Asset Return'!HN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.1649559375737586E-2},{"$f":"'Risky Asset Return'!HO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.7306519762299899E-2},{"$f":"'Risky Asset Return'!HP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4176052214668549E-2},{"$f":"'Risky Asset Return'!HQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7599270887601371E-2},{"$f":"'Risky Asset Return'!HR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8004216641100997E-2},{"$f":"'Risky Asset Return'!HS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.5475047408099072E-2},{"$f":"'Risky Asset Return'!HT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3300046833954889E-2},{"$f":"'Risky Asset Return'!HU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.4806241151078247E-2},{"$f":"'Risky Asset Return'!HV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.0713763365785488E-2},{"$f":"'Risky Asset Return'!HW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10516070118728121},{"$f":"'Risky Asset Return'!HX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.3997506481664455E-2},{"$f":"'Risky Asset Return'!HY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1265181177695425E-2},{"$f":"'Risky Asset Return'!HZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11412352349859248},{"$f":"'Risky Asset Return'!IA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3078192060271276E-2},{"$f":"'Risky Asset Return'!IB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.9271052045325884E-2},{"$f":"'Risky Asset Return'!IC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.6885366214431298E-3},{"$f":"'Risky Asset Return'!ID33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.637562379756708E-2},{"$f":"'Risky Asset Return'!IE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.7849486400529193E-3},{"$f":"'Risky Asset Return'!IF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10940610689733349},{"$f":"'Risky Asset Return'!IG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.008939337922193E-2},{"$f":"'Risky Asset Return'!IH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15522843835001848},{"$f":"'Risky Asset Return'!II33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7415873955712617E-2},{"$f":"'Risky Asset Return'!IJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.9983630278103707E-2},{"$f":"'Risky Asset Return'!IK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0517737100341438E-2},{"$f":"'Risky Asset Return'!IL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.2010911162554558E-2},{"$f":"'Risky Asset Return'!IM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9494334214192895E-2},{"$f":"'Risky Asset Return'!IN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.5584000422850895E-2},{"$f":"'Risky Asset Return'!IO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13208173707192081},{"$f":"'Risky Asset Return'!IP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1155026749891732E-2},{"$f":"'Risky Asset Return'!IQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1173068175265837},{"$f":"'Risky Asset Return'!IR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0288460630421196E-2},{"$f":"'Risky Asset Return'!IS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.251317975183402E-2},{"$f":"'Risky Asset Return'!IT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.9640284572314485E-3},{"$f":"'Risky Asset Return'!IU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.5379715526268773E-2},{"$f":"'Risky Asset Return'!IV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.7553510107043467E-2},{"$f":"'Risky Asset Return'!IW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.8790513593151451E-2},{"$f":"'Risky Asset Return'!IX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.3795184916562221E-2},{"$f":"'Risky Asset Return'!IY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1457138584867654E-2},{"$f":"'Risky Asset Return'!IZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13895306548427963},{"$f":"'Risky Asset Return'!JA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4503659343384674E-2},{"$f":"'Risky Asset Return'!JB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.184801998405404E-2},{"$f":"'Risky Asset Return'!JC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.3816041781935423E-2},{"$f":"'Risky Asset Return'!JD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.8080243026657271E-2},{"$f":"'Risky Asset Return'!JE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2097172315248763E-2},{"$f":"'Risky Asset Return'!JF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7165256280037375E-2},{"$f":"'Risky Asset Return'!JG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.5019320364218073E-2},{"$f":"'Risky Asset Return'!JH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.284494602239336E-2},{"$f":"'Risky Asset Return'!JI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10125079107496127},{"$f":"'Risky Asset Return'!JJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.8437267021096648E-2},{"$f":"'Risky Asset Return'!JK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.030065222230473E-3},{"$f":"'Risky Asset Return'!JL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6862542559576963E-2},{"$f":"'Risky Asset Return'!JM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12654516031834068},{"$f":"'Risky Asset Return'!JN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13069087008687147},{"$f":"'Risky Asset Return'!JO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.919165135947508E-2},{"$f":"'Risky Asset Return'!JP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7994569917149261E-2},{"$f":"'Risky Asset Return'!JQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6752845346156343E-2},{"$f":"'Risky Asset Return'!JR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19817556557638377},{"$f":"'Risky Asset Return'!JS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.3846513793108951E-2},{"$f":"'Risky Asset Return'!JT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7190938404904573E-3},{"$f":"'Risky Asset Return'!JU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5492255349984401E-2},{"$f":"'Risky Asset Return'!JV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10008011164823083},{"$f":"'Risky Asset Return'!JW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4272018257203423E-3},{"$f":"'Risky Asset Return'!JX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.4549574290056556E-3},{"$f":"'Risky Asset Return'!JY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6779186900664726E-2},{"$f":"'Risky Asset Return'!JZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7920777649857358E-2},{"$f":"'Risky Asset Return'!KA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1733618566690313E-2},{"$f":"'Risky Asset Return'!KB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.16832215464883654},{"$f":"'Risky Asset Return'!KC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.4938502765898979E-2},{"$f":"'Risky Asset Return'!KD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9759458388076412E-3},{"$f":"'Risky Asset Return'!KE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.2640196843908452E-5},{"$f":"'Risky Asset Return'!KF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.2754636997705568E-2},{"$f":"'Risky Asset Return'!KG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.8157280224512257E-2},{"$f":"'Risky Asset Return'!KH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.0688060710353218E-2},{"$f":"'Risky Asset Return'!KI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4507229743637105E-2},{"$f":"'Risky Asset Return'!KJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13324054556953979},{"$f":"'Risky Asset Return'!KK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16611555317664242},{"$f":"'Risky Asset Return'!KL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.5488508382412963E-2},{"$f":"'Risky Asset Return'!KM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.4976692819055885E-3},{"$f":"'Risky Asset Return'!KN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.8057794148030027E-2},{"$f":"'Risky Asset Return'!KO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2612899770330645E-3},{"$f":"'Risky Asset Return'!KP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.358192987709944E-2},{"$f":"'Risky Asset Return'!KQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.582180770326847E-2},{"$f":"'Risky Asset Return'!KR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.395129157899242E-2},{"$f":"'Risky Asset Return'!KS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.7598057437025389E-2},{"$f":"'Risky Asset Return'!KT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.5075039571452271E-2},{"$f":"'Risky Asset Return'!KU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.165950629091027E-2},{"$f":"'Risky Asset Return'!KV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.4565258142221286E-2},{"$f":"'Risky Asset Return'!KW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14963892497865897},{"$f":"'Risky Asset Return'!KX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13791257599654055},{"$f":"'Risky Asset Return'!KY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6275991891221907E-2},{"$f":"'Risky Asset Return'!KZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.6038000268028807E-2},{"$f":"'Risky Asset Return'!LA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.0000118214767779E-2},{"$f":"'Risky Asset Return'!LB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1028253749944053E-3},{"$f":"'Risky Asset Return'!LC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2960353072479806E-2},{"$f":"'Risky Asset Return'!LD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16039693656455306},{"$f":"'Risky Asset Return'!LE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10880336973916141},{"$f":"'Risky Asset Return'!LF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.9237063744280207E-3},{"$f":"'Risky Asset Return'!LG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.4830672241701999E-2},{"$f":"'Risky Asset Return'!LH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8130608885695245E-2},{"$f":"'Risky Asset Return'!LI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8313497537303924E-2},{"$f":"'Risky Asset Return'!LJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.2943648690396906E-2},{"$f":"'Risky Asset Return'!LK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.6455451379741015E-2},{"$f":"'Risky Asset Return'!LL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.5367985298232538E-2},{"$f":"'Risky Asset Return'!LM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1112037499160516E-2},{"$f":"'Risky Asset Return'!LN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1838264247780398E-2},{"$f":"'Risky Asset Return'!LO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16121569557994639},{"$f":"'Risky Asset Return'!LP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8014528425743622E-3},{"$f":"'Risky Asset Return'!LQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2141010328679801E-2},{"$f":"'Risky Asset Return'!LR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6112933409157473E-2},{"$f":"'Risky Asset Return'!LS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.0134834668202751E-2},{"$f":"'Risky Asset Return'!LT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.1419492125685199E-3},{"$f":"'Risky Asset Return'!LU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9045852461504728E-2},{"$f":"'Risky Asset Return'!LV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14815643476632023},{"$f":"'Risky Asset Return'!LW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0822162626195724E-3},{"$f":"'Risky Asset Return'!LX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1242804343956256E-3},{"$f":"'Risky Asset Return'!LY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19359477418142493},{"$f":"'Risky Asset Return'!LZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.2620631745736386E-2},{"$f":"'Risky Asset Return'!MA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.4504998998147379E-2},{"$f":"'Risky Asset Return'!MB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14036547208823483},{"$f":"'Risky Asset Return'!MC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9478205959813523E-2},{"$f":"'Risky Asset Return'!MD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15441592043703545},{"$f":"'Risky Asset Return'!ME33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12091772043181587},{"$f":"'Risky Asset Return'!MF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7131217880357488E-2},{"$f":"'Risky Asset Return'!MG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.5433064477796818E-2},{"$f":"'Risky Asset Return'!MH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7933520903239001E-2},{"$f":"'Risky Asset Return'!MI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10174452141875392},{"$f":"'Risky Asset Return'!MJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.9138172699331109E-2},{"$f":"'Risky Asset Return'!MK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2369723501914072E-2},{"$f":"'Risky Asset Return'!ML33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5666471669653796E-2},{"$f":"'Risky Asset Return'!MM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.416640820146645E-2},{"$f":"'Risky Asset Return'!MN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8453440655659812E-2},{"$f":"'Risky Asset Return'!MO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.3700262888653951E-3},{"$f":"'Risky Asset Return'!MP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7571718737494502E-2},{"$f":"'Risky Asset Return'!MQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.3138643945797377E-2},{"$f":"'Risky Asset Return'!MR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.1609575456908398E-2},{"$f":"'Risky Asset Return'!MS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5069407805489797E-3},{"$f":"'Risky Asset Return'!MT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10563923081338197},{"$f":"'Risky Asset Return'!MU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10107911095964139},{"$f":"'Risky Asset Return'!MV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1959824368025208E-2},{"$f":"'Risky Asset Return'!MW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16587636400626707},{"$f":"'Risky Asset Return'!MX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12422223498533624},{"$f":"'Risky Asset Return'!MY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6475496216199112E-2},{"$f":"'Risky Asset Return'!MZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.8729911223265771E-4},{"$f":"'Risky Asset Return'!NA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.1628978609134764E-2},{"$f":"'Risky Asset Return'!NB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.2414101233917051E-3},{"$f":"'Risky Asset Return'!NC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7699696270613866E-2},{"$f":"'Risky Asset Return'!ND33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18480406766034549},{"$f":"'Risky Asset Return'!NE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.298895723285641E-4},{"$f":"'Risky Asset Return'!NF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7802091659290723E-3},{"$f":"'Risky Asset Return'!NG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.20833705298569249},{"$f":"'Risky Asset Return'!NH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0622303962097312E-2},{"$f":"'Risky Asset Return'!NI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10320850669371462},{"$f":"'Risky Asset Return'!NJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10884541642578749},{"$f":"'Risky Asset Return'!NK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7998882643742118E-2},{"$f":"'Risky Asset Return'!NL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.6651681043140352E-2},{"$f":"'Risky Asset Return'!NM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11379613232557553},{"$f":"'Risky Asset Return'!NN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10121367231273959},{"$f":"'Risky Asset Return'!NO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1317526186651567},{"$f":"'Risky Asset Return'!NP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4922276352474114E-2},{"$f":"'Risky Asset Return'!NQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6457898381904313E-2},{"$f":"'Risky Asset Return'!NR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6986290944000713E-2},{"$f":"'Risky Asset Return'!NS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6347010888459751E-2},{"$f":"'Risky Asset Return'!NT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12215297075996517},{"$f":"'Risky Asset Return'!NU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12120576888081447},{"$f":"'Risky Asset Return'!NV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.9085489888547078E-2},{"$f":"'Risky Asset Return'!NW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.6497997087160686E-2},{"$f":"'Risky Asset Return'!NX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.369709144936934E-2},{"$f":"'Risky Asset Return'!NY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.902412567049553E-2},{"$f":"'Risky Asset Return'!NZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3160605509660859E-2},{"$f":"'Risky Asset Return'!OA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6357498140229563E-2},{"$f":"'Risky Asset Return'!OB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13592703204195961},{"$f":"'Risky Asset Return'!OC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.3292898490363513E-2},{"$f":"'Risky Asset Return'!OD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2290347342686412E-3},{"$f":"'Risky Asset Return'!OE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.4029917450449521E-3},{"$f":"'Risky Asset Return'!OF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1199054587451513E-2},{"$f":"'Risky Asset Return'!OG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4216601177927241E-2},{"$f":"'Risky Asset Return'!OH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.3086676080706578E-2},{"$f":"'Risky Asset Return'!OI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.52507627465997E-2},{"$f":"'Risky Asset Return'!OJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.4765037788875835E-3},{"$f":"'Risky Asset Return'!OK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.881875395812086E-2},{"$f":"'Risky Asset Return'!OL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.4569093170888242E-2},{"$f":"'Risky Asset Return'!OM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.8219464512857726E-2},{"$f":"'Risky Asset Return'!ON33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.007822623096499E-2},{"$f":"'Risky Asset Return'!OO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.5704957076949912E-4},{"$f":"'Risky Asset Return'!OP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1082990013846298E-2},{"$f":"'Risky Asset Return'!OQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.4837308399933994E-2},{"$f":"'Risky Asset Return'!OR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1754147505278337E-2},{"$f":"'Risky Asset Return'!OS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7732423056308804E-2},{"$f":"'Risky Asset Return'!OT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.22262524501349912},{"$f":"'Risky Asset Return'!OU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.7831221455159152E-2},{"$f":"'Risky Asset Return'!OV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.4642722049164239E-2},{"$f":"'Risky Asset Return'!OW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.8937104047339852E-2},{"$f":"'Risky Asset Return'!OX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4055313736480647E-2},{"$f":"'Risky Asset Return'!OY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1869775788517112E-2},{"$f":"'Risky Asset Return'!OZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8273822430690299E-2},{"$f":"'Risky Asset Return'!PA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14781385588016946},{"$f":"'Risky Asset Return'!PB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.2512662324698925E-2},{"$f":"'Risky Asset Return'!PC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1578091482028234E-2},{"$f":"'Risky Asset Return'!PD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.21297219673482343},{"$f":"'Risky Asset Return'!PE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7050403556894714E-2},{"$f":"'Risky Asset Return'!PF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10247406616322524},{"$f":"'Risky Asset Return'!PG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0346063370534411E-3},{"$f":"'Risky Asset Return'!PH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1558526502981608E-2},{"$f":"'Risky Asset Return'!PI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.887895073695023E-2},{"$f":"'Risky Asset Return'!PJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.0280598419583216E-2},{"$f":"'Risky Asset Return'!PK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0333971382372328E-2},{"$f":"'Risky Asset Return'!PL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8547795105866709E-2},{"$f":"'Risky Asset Return'!PM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.7187410722671166E-2},{"$f":"'Risky Asset Return'!PN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6841159508239161E-2},{"$f":"'Risky Asset Return'!PO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0647558686455179E-2},{"$f":"'Risky Asset Return'!PP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.258499201304939E-2},{"$f":"'Risky Asset Return'!PQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.5377032710731715E-2},{"$f":"'Risky Asset Return'!PR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.3380329183560402E-2},{"$f":"'Risky Asset Return'!PS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2898234764808681E-2},{"$f":"'Risky Asset Return'!PT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.3764442986044704E-3},{"$f":"'Risky Asset Return'!PU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1971142827935325E-2},{"$f":"'Risky Asset Return'!PV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0868511429221862E-4},{"$f":"'Risky Asset Return'!PW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3997412625019577E-2},{"$f":"'Risky Asset Return'!PX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13653256567264691},{"$f":"'Risky Asset Return'!PY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2695540826028873E-3},{"$f":"'Risky Asset Return'!PZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2264209236024601E-2},{"$f":"'Risky Asset Return'!QA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9686345889438545E-2},{"$f":"'Risky Asset Return'!QB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9553688308661294E-2},{"$f":"'Risky Asset Return'!QC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.5338692390878554E-2},{"$f":"'Risky Asset Return'!QD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.5132044360967134E-2},{"$f":"'Risky Asset Return'!QE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.8784730998038242E-2},{"$f":"'Risky Asset Return'!QF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0660710117915004E-2},{"$f":"'Risky Asset Return'!QG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1702664003229279E-2},{"$f":"'Risky Asset Return'!QH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16424633493428273},{"$f":"'Risky Asset Return'!QI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2108080829679359E-2},{"$f":"'Risky Asset Return'!QJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.1926930154068647E-2},{"$f":"'Risky Asset Return'!QK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.3229663956839586E-2},{"$f":"'Risky Asset Return'!QL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8775828154609414E-2},{"$f":"'Risky Asset Return'!QM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8886854565209497E-2},{"$f":"'Risky Asset Return'!QN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.1947866396812802E-2},{"$f":"'Risky Asset Return'!QO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.5796311845717757E-2},{"$f":"'Risky Asset Return'!QP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.3548969319055323E-2},{"$f":"'Risky Asset Return'!QQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1012584195178678E-2},{"$f":"'Risky Asset Return'!QR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11012585442563011},{"$f":"'Risky Asset Return'!QS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.1306378937577259E-2},{"$f":"'Risky Asset Return'!QT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11213439638898268},{"$f":"'Risky Asset Return'!QU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.0093405212113253E-2},{"$f":"'Risky Asset Return'!QV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6312718550225056E-2},{"$f":"'Risky Asset Return'!QW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.3790314945316005E-2},{"$f":"'Risky Asset Return'!QX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.499605420858968E-2},{"$f":"'Risky Asset Return'!QY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.7552972909476307E-2},{"$f":"'Risky Asset Return'!QZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7510478334904075E-2},{"$f":"'Risky Asset Return'!RA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.7089339259649409E-2},{"$f":"'Risky Asset Return'!RB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7099841024706689E-2},{"$f":"'Risky Asset Return'!RC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.5655824340728354E-2},{"$f":"'Risky Asset Return'!RD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.7971279963148124E-2},{"$f":"'Risky Asset Return'!RE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7897800774536976E-3},{"$f":"'Risky Asset Return'!RF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7327247469877411E-2},{"$f":"'Risky Asset Return'!RG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.14161293143640649},{"$f":"'Risky Asset Return'!RH33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1453765731350222},{"$f":"'Risky Asset Return'!RI33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.9350721465490344E-2},{"$f":"'Risky Asset Return'!RJ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.672313374091802E-2},{"$f":"'Risky Asset Return'!RK33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6153847964043789E-2},{"$f":"'Risky Asset Return'!RL33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1211768937219426},{"$f":"'Risky Asset Return'!RM33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10478011077297741},{"$f":"'Risky Asset Return'!RN33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2641557469233869E-2},{"$f":"'Risky Asset Return'!RO33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.3699197695775911E-2},{"$f":"'Risky Asset Return'!RP33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4519553166655326E-2},{"$f":"'Risky Asset Return'!RQ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11990448827719047},{"$f":"'Risky Asset Return'!RR33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.5873402779014888E-2},{"$f":"'Risky Asset Return'!RS33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6679982234443704E-2},{"$f":"'Risky Asset Return'!RT33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4452868308750308E-3},{"$f":"'Risky Asset Return'!RU33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.9954297100700913E-2},{"$f":"'Risky Asset Return'!RV33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14095918086912951},{"$f":"'Risky Asset Return'!RW33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11673525372872642},{"$f":"'Risky Asset Return'!RX33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.4160086295876554E-3},{"$f":"'Risky Asset Return'!RY33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.3970842712427921E-2},{"$f":"'Risky Asset Return'!RZ33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.3063346161519717E-3},{"$f":"'Risky Asset Return'!SA33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8422282930173151E-2},{"$f":"'Risky Asset Return'!SB33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.8226531408962857E-2},{"$f":"'Risky Asset Return'!SC33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13215538087611081},{"$f":"'Risky Asset Return'!SD33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.2594637694930103E-2},{"$f":"'Risky Asset Return'!SE33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1601331990651116E-2},{"$f":"'Risky Asset Return'!SF33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.6962272139710204E-3},{"$f":"'Risky Asset Return'!SG33*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9341434659262123E-2}]
[45,{"$f":"'Risky Asset Return'!B47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.4568296305539942E-2},{"$f":"'Risky Asset Return'!C47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8499820725704869E-2},{"$f":"'Risky Asset Return'!D47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10384370936258941},{"$f":"'Risky Asset Return'!E47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2993058628673558E-2},{"$f":"'Risky Asset Return'!F47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6613289205093611E-2},{"$f":"'Risky Asset Return'!G47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0505733638718332E-2},{"$f":"'Risky Asset Return'!H47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0392680901117434E-2},{"$f":"'Risky Asset Return'!I47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.2772570225816535E-2},{"$f":"'Risky Asset Return'!J47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11996566654245336},{"$f":"'Risky Asset Return'!K47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7414099768528116E-5},{"$f":"'Risky Asset Return'!L47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12572409009383706},{"$f":"'Risky Asset Return'!M47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12629387056831429},{"$f":"'Risky Asset Return'!N47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.740842584353668E-2},{"$f":"'Risky Asset Return'!O47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8917638757496883E-2},{"$f":"'Risky Asset Return'!P47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.5401563752794585E-2},{"$f":"'Risky Asset Return'!Q47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.150774630144644E-2},{"$f":"'Risky Asset Return'!R47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.79414919659808E-2},{"$f":"'Risky Asset Return'!S47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.5298487358116071E-2},{"$f":"'Risky Asset Return'!T47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.7067628317147122E-2},{"$f":"'Risky Asset Return'!U47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8615686135972837E-2},{"$f":"'Risky Asset Return'!V47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7097953216511555E-3},{"$f":"'Risky Asset Return'!W47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.15290857367524621},{"$f":"'Risky Asset Return'!X47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2390392258927802E-2},{"$f":"'Risky Asset Return'!Y47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6401320664813201E-2},{"$f":"'Risky Asset Return'!Z47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.0408758250694008E-2},{"$f":"'Risky Asset Return'!AA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.15349015984507164},{"$f":"'Risky Asset Return'!AB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.2373413968269679E-2},{"$f":"'Risky Asset Return'!AC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.9244545932347717E-2},{"$f":"'Risky Asset Return'!AD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.2345224270361589E-2},{"$f":"'Risky Asset Return'!AE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6660075739231367E-2},{"$f":"'Risky Asset Return'!AF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7257208536376476E-2},{"$f":"'Risky Asset Return'!AG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16599164897831176},{"$f":"'Risky Asset Return'!AH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.5866706431237326E-2},{"$f":"'Risky Asset Return'!AI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7582832501613481E-2},{"$f":"'Risky Asset Return'!AJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2491170507975191E-3},{"$f":"'Risky Asset Return'!AK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.18554041528634468},{"$f":"'Risky Asset Return'!AL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9698531965700317E-2},{"$f":"'Risky Asset Return'!AM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1964921719767239E-2},{"$f":"'Risky Asset Return'!AN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1617986733453515E-2},{"$f":"'Risky Asset Return'!AO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.15258891299284866},{"$f":"'Risky Asset Return'!AP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10676738421339155},{"$f":"'Risky Asset Return'!AQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.3666775781856617E-2},{"$f":"'Risky Asset Return'!AR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.9678091364135423E-2},{"$f":"'Risky Asset Return'!AS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.011709348345931E-2},{"$f":"'Risky Asset Return'!AT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.6447583204640457E-4},{"$f":"'Risky Asset Return'!AU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8389382375443089E-2},{"$f":"'Risky Asset Return'!AV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.0397115406376813E-2},{"$f":"'Risky Asset Return'!AW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.1566755144908756E-2},{"$f":"'Risky Asset Return'!AX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7415188126546686E-2},{"$f":"'Risky Asset Return'!AY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10136378562693119},{"$f":"'Risky Asset Return'!AZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.0946206593174172E-2},{"$f":"'Risky Asset Return'!BA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2634560391407137E-2},{"$f":"'Risky Asset Return'!BB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2869750625863137E-2},{"$f":"'Risky Asset Return'!BC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8277361468210074E-2},{"$f":"'Risky Asset Return'!BD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2778962051280566E-2},{"$f":"'Risky Asset Return'!BE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.9945646133503458E-2},{"$f":"'Risky Asset Return'!BF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7963859123376419E-2},{"$f":"'Risky Asset Return'!BG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.946825141594554E-2},{"$f":"'Risky Asset Return'!BH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.527186281688361E-2},{"$f":"'Risky Asset Return'!BI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10309068083966172},{"$f":"'Risky Asset Return'!BJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14608787415912522},{"$f":"'Risky Asset Return'!BK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.4583229379883804E-3},{"$f":"'Risky Asset Return'!BL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0381623500517525E-2},{"$f":"'Risky Asset Return'!BM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8965392424115561E-2},{"$f":"'Risky Asset Return'!BN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4775136422611675E-2},{"$f":"'Risky Asset Return'!BO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7355873881962455E-2},{"$f":"'Risky Asset Return'!BP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.2636448701785519E-2},{"$f":"'Risky Asset Return'!BQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1786038275799478},{"$f":"'Risky Asset Return'!BR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.5765023811894289E-2},{"$f":"'Risky Asset Return'!BS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1798576673526769E-2},{"$f":"'Risky Asset Return'!BT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3140055269863141E-2},{"$f":"'Risky Asset Return'!BU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11120855610234362},{"$f":"'Risky Asset Return'!BV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.2827293474822826E-2},{"$f":"'Risky Asset Return'!BW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.4318433630802269E-2},{"$f":"'Risky Asset Return'!BX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.3865539222461484E-2},{"$f":"'Risky Asset Return'!BY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.2865790646177829E-2},{"$f":"'Risky Asset Return'!BZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.8594916063544429E-3},{"$f":"'Risky Asset Return'!CA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11499124926096405},{"$f":"'Risky Asset Return'!CB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4022133401159387E-2},{"$f":"'Risky Asset Return'!CC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3823526371286433E-3},{"$f":"'Risky Asset Return'!CD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.56641934898823E-2},{"$f":"'Risky Asset Return'!CE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5790112394170139E-2},{"$f":"'Risky Asset Return'!CF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.3585621824517518E-2},{"$f":"'Risky Asset Return'!CG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4446253248441018E-2},{"$f":"'Risky Asset Return'!CH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0505613418618366E-2},{"$f":"'Risky Asset Return'!CI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6736467341732092E-3},{"$f":"'Risky Asset Return'!CJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6611632865447588E-2},{"$f":"'Risky Asset Return'!CK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.509004625417893E-2},{"$f":"'Risky Asset Return'!CL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1811736215902999E-2},{"$f":"'Risky Asset Return'!CM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.0174588046245379E-2},{"$f":"'Risky Asset Return'!CN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.8389509254847565E-2},{"$f":"'Risky Asset Return'!CO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.1452928506247654E-2},{"$f":"'Risky Asset Return'!CP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1470491067782973},{"$f":"'Risky Asset Return'!CQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5507667162664387E-2},{"$f":"'Risky Asset Return'!CR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.14031198231999631},{"$f":"'Risky Asset Return'!CS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9338581876398205E-3},{"$f":"'Risky Asset Return'!CT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17922793736862269},{"$f":"'Risky Asset Return'!CU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.9495187342711634E-2},{"$f":"'Risky Asset Return'!CV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3226476705419306E-2},{"$f":"'Risky Asset Return'!CW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.3766399602741368E-2},{"$f":"'Risky Asset Return'!CX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.0010729531183802E-2},{"$f":"'Risky Asset Return'!CY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.0753484903600977E-2},{"$f":"'Risky Asset Return'!CZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13158178556381761},{"$f":"'Risky Asset Return'!DA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17271338028049804},{"$f":"'Risky Asset Return'!DB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.5187743134039852E-2},{"$f":"'Risky Asset Return'!DC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11500257108029099},{"$f":"'Risky Asset Return'!DD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2233225960812605E-2},{"$f":"'Risky Asset Return'!DE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7015666862581677E-2},{"$f":"'Risky Asset Return'!DF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1378553439313232},{"$f":"'Risky Asset Return'!DG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0944119453878264E-2},{"$f":"'Risky Asset Return'!DH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1850660140008789E-2},{"$f":"'Risky Asset Return'!DI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.2603505039304426E-2},{"$f":"'Risky Asset Return'!DJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2010720931113035E-4},{"$f":"'Risky Asset Return'!DK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.9750225241819002E-2},{"$f":"'Risky Asset Return'!DL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1295480118308348E-2},{"$f":"'Risky Asset Return'!DM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.0087346782985419E-2},{"$f":"'Risky Asset Return'!DN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1969927542157179E-2},{"$f":"'Risky Asset Return'!DO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.9156593350928802E-2},{"$f":"'Risky Asset Return'!DP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7210834961107562E-2},{"$f":"'Risky Asset Return'!DQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.040752689070152E-2},{"$f":"'Risky Asset Return'!DR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.4462766442028029E-2},{"$f":"'Risky Asset Return'!DS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.6855159900666617E-2},{"$f":"'Risky Asset Return'!DT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13193433027810028},{"$f":"'Risky Asset Return'!DU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3518478556425613E-2},{"$f":"'Risky Asset Return'!DV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.2355089311134935E-2},{"$f":"'Risky Asset Return'!DW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7672350145184076E-2},{"$f":"'Risky Asset Return'!DX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6177398037152E-2},{"$f":"'Risky Asset Return'!DY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.7647135150069591E-2},{"$f":"'Risky Asset Return'!DZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.6099101729376519E-2},{"$f":"'Risky Asset Return'!EA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2800273770890128E-2},{"$f":"'Risky Asset Return'!EB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10237234632916231},{"$f":"'Risky Asset Return'!EC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.9380698490624725E-2},{"$f":"'Risky Asset Return'!ED47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.3560330682968755E-2},{"$f":"'Risky Asset Return'!EE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.0794283003617044E-2},{"$f":"'Risky Asset Return'!EF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.18868010997468265},{"$f":"'Risky Asset Return'!EG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7241710317517498E-2},{"$f":"'Risky Asset Return'!EH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.7025587362108976E-4},{"$f":"'Risky Asset Return'!EI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5496221622486506E-2},{"$f":"'Risky Asset Return'!EJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.7810818081034387E-3},{"$f":"'Risky Asset Return'!EK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.21527003406692818},{"$f":"'Risky Asset Return'!EL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.18493712070884238},{"$f":"'Risky Asset Return'!EM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.4006192055217072E-2},{"$f":"'Risky Asset Return'!EN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13718708165825527},{"$f":"'Risky Asset Return'!EO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8335871645747881E-2},{"$f":"'Risky Asset Return'!EP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.3098880563156627E-3},{"$f":"'Risky Asset Return'!EQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2486902056941403E-2},{"$f":"'Risky Asset Return'!ER47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11059819731519724},{"$f":"'Risky Asset Return'!ES47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.024694782655746E-2},{"$f":"'Risky Asset Return'!ET47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5366055010694916E-2},{"$f":"'Risky Asset Return'!EU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.832134158394254E-2},{"$f":"'Risky Asset Return'!EV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1820211732356282E-2},{"$f":"'Risky Asset Return'!EW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7152910683355594E-2},{"$f":"'Risky Asset Return'!EX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.918875425405263E-2},{"$f":"'Risky Asset Return'!EY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.843393814771969E-2},{"$f":"'Risky Asset Return'!EZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.2018382166489817E-2},{"$f":"'Risky Asset Return'!FA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12042773339704604},{"$f":"'Risky Asset Return'!FB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.6640280486833541E-2},{"$f":"'Risky Asset Return'!FC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7522929632659493E-2},{"$f":"'Risky Asset Return'!FD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13508367190413081},{"$f":"'Risky Asset Return'!FE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.19285910814031235},{"$f":"'Risky Asset Return'!FF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0602160977856575E-2},{"$f":"'Risky Asset Return'!FG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2135087963193734E-2},{"$f":"'Risky Asset Return'!FH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8346956787693088E-2},{"$f":"'Risky Asset Return'!FI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.3829646366217605E-2},{"$f":"'Risky Asset Return'!FJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.2030574121377574E-2},{"$f":"'Risky Asset Return'!FK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.2679258750726237E-2},{"$f":"'Risky Asset Return'!FL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.9774320892759398E-2},{"$f":"'Risky Asset Return'!FM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.5828189159091738E-2},{"$f":"'Risky Asset Return'!FN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.2829032614806667E-2},{"$f":"'Risky Asset Return'!FO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.9053332705282762E-2},{"$f":"'Risky Asset Return'!FP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.3685098079712308E-2},{"$f":"'Risky Asset Return'!FQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0857674392344357E-2},{"$f":"'Risky Asset Return'!FR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0710906140618729E-2},{"$f":"'Risky Asset Return'!FS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.1455918163242769E-2},{"$f":"'Risky Asset Return'!FT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8268565365603449E-3},{"$f":"'Risky Asset Return'!FU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.6599428362061132E-3},{"$f":"'Risky Asset Return'!FV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10723051672559997},{"$f":"'Risky Asset Return'!FW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.5288855039943905E-3},{"$f":"'Risky Asset Return'!FX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5850115079769081E-2},{"$f":"'Risky Asset Return'!FY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7673152667467092E-2},{"$f":"'Risky Asset Return'!FZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8327941985759065E-2},{"$f":"'Risky Asset Return'!GA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.990049790105716E-3},{"$f":"'Risky Asset Return'!GB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.1051569241819915E-2},{"$f":"'Risky Asset Return'!GC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11851516635970796},{"$f":"'Risky Asset Return'!GD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.3821097281000647E-2},{"$f":"'Risky Asset Return'!GE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6840577515917493E-2},{"$f":"'Risky Asset Return'!GF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10121823485862649},{"$f":"'Risky Asset Return'!GG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11292725287394786},{"$f":"'Risky Asset Return'!GH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1429468329626018},{"$f":"'Risky Asset Return'!GI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.4850180002413048E-3},{"$f":"'Risky Asset Return'!GJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7090404055232307E-3},{"$f":"'Risky Asset Return'!GK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5434237325285027E-2},{"$f":"'Risky Asset Return'!GL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.7676578769535695E-3},{"$f":"'Risky Asset Return'!GM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.3770679039533849E-2},{"$f":"'Risky Asset Return'!GN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.9604989219681519E-2},{"$f":"'Risky Asset Return'!GO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.570801671250403E-2},{"$f":"'Risky Asset Return'!GP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.0914621123746616E-2},{"$f":"'Risky Asset Return'!GQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.489232340468954E-2},{"$f":"'Risky Asset Return'!GR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11404643053493141},{"$f":"'Risky Asset Return'!GS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.6344385192328801E-3},{"$f":"'Risky Asset Return'!GT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1240695156763196},{"$f":"'Risky Asset Return'!GU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.7326936532889615E-2},{"$f":"'Risky Asset Return'!GV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.0464068098654969E-2},{"$f":"'Risky Asset Return'!GW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.15149243086014519},{"$f":"'Risky Asset Return'!GX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.9314172876565567E-2},{"$f":"'Risky Asset Return'!GY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.3934046133201041E-3},{"$f":"'Risky Asset Return'!GZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0741804281536202E-2},{"$f":"'Risky Asset Return'!HA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.1331235487664774E-3},{"$f":"'Risky Asset Return'!HB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.3754216161338221E-2},{"$f":"'Risky Asset Return'!HC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11424553035977628},{"$f":"'Risky Asset Return'!HD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3726698628279574E-2},{"$f":"'Risky Asset Return'!HE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.7565583656261511E-3},{"$f":"'Risky Asset Return'!HF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11920176840789776},{"$f":"'Risky Asset Return'!HG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.3437842381521516E-4},{"$f":"'Risky Asset Return'!HH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.2099563021375558E-2},{"$f":"'Risky Asset Return'!HI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7198218680517702E-3},{"$f":"'Risky Asset Return'!HJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10268065562383974},{"$f":"'Risky Asset Return'!HK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.8804929208851625E-2},{"$f":"'Risky Asset Return'!HL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4727383570817697E-2},{"$f":"'Risky Asset Return'!HM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1163647332154995E-2},{"$f":"'Risky Asset Return'!HN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1130577739323324E-2},{"$f":"'Risky Asset Return'!HO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5747025336291397E-2},{"$f":"'Risky Asset Return'!HP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7452905388990576E-2},{"$f":"'Risky Asset Return'!HQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.9652805849890667E-2},{"$f":"'Risky Asset Return'!HR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.15653352417283106},{"$f":"'Risky Asset Return'!HS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8297793363822275E-2},{"$f":"'Risky Asset Return'!HT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2459771157132276E-2},{"$f":"'Risky Asset Return'!HU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9693779106242788E-3},{"$f":"'Risky Asset Return'!HV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.6733134579702045E-2},{"$f":"'Risky Asset Return'!HW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12415230318526685},{"$f":"'Risky Asset Return'!HX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.1841069963306287E-2},{"$f":"'Risky Asset Return'!HY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12165761917521092},{"$f":"'Risky Asset Return'!HZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3078344707592961E-2},{"$f":"'Risky Asset Return'!IA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.9751541682524613E-3},{"$f":"'Risky Asset Return'!IB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.908446078269891E-2},{"$f":"'Risky Asset Return'!IC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.3803743025870783E-2},{"$f":"'Risky Asset Return'!ID47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.6906185301400346E-2},{"$f":"'Risky Asset Return'!IE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5128784109705577E-2},{"$f":"'Risky Asset Return'!IF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.274590525727286E-2},{"$f":"'Risky Asset Return'!IG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13487096289633252},{"$f":"'Risky Asset Return'!IH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1732136700971396E-3},{"$f":"'Risky Asset Return'!II47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.0522214652552805E-2},{"$f":"'Risky Asset Return'!IJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8528100405430742E-2},{"$f":"'Risky Asset Return'!IK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.0410001854878302E-2},{"$f":"'Risky Asset Return'!IL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.7558032813976099E-2},{"$f":"'Risky Asset Return'!IM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.3923460773002093E-2},{"$f":"'Risky Asset Return'!IN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.9340604865669434E-2},{"$f":"'Risky Asset Return'!IO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7800218082260304E-2},{"$f":"'Risky Asset Return'!IP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.4714772260614459E-2},{"$f":"'Risky Asset Return'!IQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.0066876900209917E-2},{"$f":"'Risky Asset Return'!IR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.3764254978064926E-2},{"$f":"'Risky Asset Return'!IS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.407462958246279E-2},{"$f":"'Risky Asset Return'!IT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.0544590077780046E-3},{"$f":"'Risky Asset Return'!IU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.6241262269005083E-2},{"$f":"'Risky Asset Return'!IV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.9489047446310536E-2},{"$f":"'Risky Asset Return'!IW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.6496475338865055E-2},{"$f":"'Risky Asset Return'!IX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.3399677353752985E-2},{"$f":"'Risky Asset Return'!IY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17761988280290017},{"$f":"'Risky Asset Return'!IZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10904616673166684},{"$f":"'Risky Asset Return'!JA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.5068142481639797E-2},{"$f":"'Risky Asset Return'!JB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1016293305905116},{"$f":"'Risky Asset Return'!JC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.17281666551131375},{"$f":"'Risky Asset Return'!JD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8115670937223513E-2},{"$f":"'Risky Asset Return'!JE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0637777862940296E-2},{"$f":"'Risky Asset Return'!JF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.205194108505495E-2},{"$f":"'Risky Asset Return'!JG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0712778268378962E-2},{"$f":"'Risky Asset Return'!JH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.3553703752997704E-2},{"$f":"'Risky Asset Return'!JI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.1250222639278003},{"$f":"'Risky Asset Return'!JJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.303173825082893E-2},{"$f":"'Risky Asset Return'!JK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.2117597196485417E-2},{"$f":"'Risky Asset Return'!JL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1576452057138222E-2},{"$f":"'Risky Asset Return'!JM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0571811462611623E-2},{"$f":"'Risky Asset Return'!JN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2197007243508735E-2},{"$f":"'Risky Asset Return'!JO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0317699612736317E-2},{"$f":"'Risky Asset Return'!JP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9646150577344573E-3},{"$f":"'Risky Asset Return'!JQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.480220265335441E-2},{"$f":"'Risky Asset Return'!JR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.5960789793337055E-2},{"$f":"'Risky Asset Return'!JS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.3198209789640986E-2},{"$f":"'Risky Asset Return'!JT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.6261179633037405E-3},{"$f":"'Risky Asset Return'!JU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1062161143290658},{"$f":"'Risky Asset Return'!JV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.5595545495498979E-2},{"$f":"'Risky Asset Return'!JW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11978562071957446},{"$f":"'Risky Asset Return'!JX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.4081898122904891E-2},{"$f":"'Risky Asset Return'!JY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.9323292823138669E-2},{"$f":"'Risky Asset Return'!JZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.6312629888517441E-2},{"$f":"'Risky Asset Return'!KA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.0186013251799723E-2},{"$f":"'Risky Asset Return'!KB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10922453917356889},{"$f":"'Risky Asset Return'!KC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10333778114626671},{"$f":"'Risky Asset Return'!KD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.8174538775701944E-2},{"$f":"'Risky Asset Return'!KE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2059913347983793E-2},{"$f":"'Risky Asset Return'!KF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.5275202999735404E-2},{"$f":"'Risky Asset Return'!KG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.9299900838896262E-2},{"$f":"'Risky Asset Return'!KH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1092458003425705},{"$f":"'Risky Asset Return'!KI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7940335766925901E-3},{"$f":"'Risky Asset Return'!KJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.17949889322357102},{"$f":"'Risky Asset Return'!KK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2201355329076092E-2},{"$f":"'Risky Asset Return'!KL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.7117700410048736E-2},{"$f":"'Risky Asset Return'!KM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3793656317909402E-2},{"$f":"'Risky Asset Return'!KN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14240768475172746},{"$f":"'Risky Asset Return'!KO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9572306118559649E-2},{"$f":"'Risky Asset Return'!KP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9220876452910659E-2},{"$f":"'Risky Asset Return'!KQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.1016601087033615E-2},{"$f":"'Risky Asset Return'!KR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1928752866934905E-3},{"$f":"'Risky Asset Return'!KS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1635437551767438},{"$f":"'Risky Asset Return'!KT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.5646620311085331E-2},{"$f":"'Risky Asset Return'!KU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.7788646508074119E-2},{"$f":"'Risky Asset Return'!KV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6936757407511993E-2},{"$f":"'Risky Asset Return'!KW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10643652063943657},{"$f":"'Risky Asset Return'!KX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.9446758315607675E-2},{"$f":"'Risky Asset Return'!KY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14478514827425573},{"$f":"'Risky Asset Return'!KZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8641599846140626E-2},{"$f":"'Risky Asset Return'!LA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2095029398416198E-2},{"$f":"'Risky Asset Return'!LB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8995936846698402E-2},{"$f":"'Risky Asset Return'!LC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1300194396823704E-2},{"$f":"'Risky Asset Return'!LD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1068151279709566E-2},{"$f":"'Risky Asset Return'!LE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.3603946632983928E-3},{"$f":"'Risky Asset Return'!LF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4194251366527109E-2},{"$f":"'Risky Asset Return'!LG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.4296403141117952E-2},{"$f":"'Risky Asset Return'!LH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8119678754266499E-3},{"$f":"'Risky Asset Return'!LI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12857069352387757},{"$f":"'Risky Asset Return'!LJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.3246736618144455E-4},{"$f":"'Risky Asset Return'!LK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10711197713837844},{"$f":"'Risky Asset Return'!LL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.42013293744887E-2},{"$f":"'Risky Asset Return'!LM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16931122883888097},{"$f":"'Risky Asset Return'!LN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.69069722468044E-2},{"$f":"'Risky Asset Return'!LO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4540847499526316E-2},{"$f":"'Risky Asset Return'!LP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.469857315625954E-2},{"$f":"'Risky Asset Return'!LQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5876231967473016E-2},{"$f":"'Risky Asset Return'!LR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.8077717045782328E-2},{"$f":"'Risky Asset Return'!LS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.2517758625221651E-2},{"$f":"'Risky Asset Return'!LT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1723124102338627E-2},{"$f":"'Risky Asset Return'!LU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13564293577930822},{"$f":"'Risky Asset Return'!LV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.5435312591949632E-3},{"$f":"'Risky Asset Return'!LW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1556521416985767E-2},{"$f":"'Risky Asset Return'!LX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1857019542065877E-2},{"$f":"'Risky Asset Return'!LY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.3297358164697634E-2},{"$f":"'Risky Asset Return'!LZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7098535547507284E-2},{"$f":"'Risky Asset Return'!MA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.1208806354030663E-2},{"$f":"'Risky Asset Return'!MB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.8527334240614139E-2},{"$f":"'Risky Asset Return'!MC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.079465314026237E-2},{"$f":"'Risky Asset Return'!MD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.11314806958194176},{"$f":"'Risky Asset Return'!ME47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.8779797098914242E-2},{"$f":"'Risky Asset Return'!MF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.0122447703289931E-2},{"$f":"'Risky Asset Return'!MG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12929799212531931},{"$f":"'Risky Asset Return'!MH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.056066455333689E-2},{"$f":"'Risky Asset Return'!MI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6820433615650783E-2},{"$f":"'Risky Asset Return'!MJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1820173998485052E-2},{"$f":"'Risky Asset Return'!MK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6906701828569015E-3},{"$f":"'Risky Asset Return'!ML47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.9526860365114402E-3},{"$f":"'Risky Asset Return'!MM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.8249637895573921E-2},{"$f":"'Risky Asset Return'!MN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.5240268089561995E-2},{"$f":"'Risky Asset Return'!MO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.16904538922962811},{"$f":"'Risky Asset Return'!MP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.3239656502553057E-2},{"$f":"'Risky Asset Return'!MQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.9751137829221468E-2},{"$f":"'Risky Asset Return'!MR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15787845072685003},{"$f":"'Risky Asset Return'!MS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9350925472421663E-2},{"$f":"'Risky Asset Return'!MT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.2779079744593197E-2},{"$f":"'Risky Asset Return'!MU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6550104998895574E-2},{"$f":"'Risky Asset Return'!MV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11574372312019385},{"$f":"'Risky Asset Return'!MW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.6535065504529754E-2},{"$f":"'Risky Asset Return'!MX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10380416801884987},{"$f":"'Risky Asset Return'!MY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10702316183944216},{"$f":"'Risky Asset Return'!MZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.7311288965824435E-2},{"$f":"'Risky Asset Return'!NA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7570260359750305E-2},{"$f":"'Risky Asset Return'!NB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.2915907704273894E-2},{"$f":"'Risky Asset Return'!NC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.4291703453791963E-3},{"$f":"'Risky Asset Return'!ND47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.1516444003397998E-2},{"$f":"'Risky Asset Return'!NE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0167810387364563E-2},{"$f":"'Risky Asset Return'!NF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.6305254995243185E-2},{"$f":"'Risky Asset Return'!NG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.4445098281843131E-2},{"$f":"'Risky Asset Return'!NH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.8134623641738288E-2},{"$f":"'Risky Asset Return'!NI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9156108483177532E-2},{"$f":"'Risky Asset Return'!NJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.3140933703849748E-2},{"$f":"'Risky Asset Return'!NK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10139585511683843},{"$f":"'Risky Asset Return'!NL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0169597236740352E-3},{"$f":"'Risky Asset Return'!NM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5271616393392232E-2},{"$f":"'Risky Asset Return'!NN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.5865741955756036E-2},{"$f":"'Risky Asset Return'!NO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.8173732511379999E-2},{"$f":"'Risky Asset Return'!NP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.4850411459449762E-2},{"$f":"'Risky Asset Return'!NQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.7192068195643843E-2},{"$f":"'Risky Asset Return'!NR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9754495059039188E-2},{"$f":"'Risky Asset Return'!NS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12850992246547269},{"$f":"'Risky Asset Return'!NT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0366609318193558E-2},{"$f":"'Risky Asset Return'!NU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.2394090521629113E-2},{"$f":"'Risky Asset Return'!NV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1457918770107402E-2},{"$f":"'Risky Asset Return'!NW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.7172303844328283E-2},{"$f":"'Risky Asset Return'!NX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.7380137395268149E-3},{"$f":"'Risky Asset Return'!NY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.3745944073625316E-2},{"$f":"'Risky Asset Return'!NZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0874725262191047E-3},{"$f":"'Risky Asset Return'!OA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.6556396535553558E-2},{"$f":"'Risky Asset Return'!OB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.273442774774086E-2},{"$f":"'Risky Asset Return'!OC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.1252713636175949E-2},{"$f":"'Risky Asset Return'!OD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.7748102710244099E-2},{"$f":"'Risky Asset Return'!OE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.7162940922353638E-2},{"$f":"'Risky Asset Return'!OF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.1173485569061102E-2},{"$f":"'Risky Asset Return'!OG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.7677586309988939E-2},{"$f":"'Risky Asset Return'!OH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.9535320427891012E-2},{"$f":"'Risky Asset Return'!OI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":9.7794179725551711E-2},{"$f":"'Risky Asset Return'!OJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-1.9794639282302316E-2},{"$f":"'Risky Asset Return'!OK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.5033033230151969E-2},{"$f":"'Risky Asset Return'!OL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8558714120885847E-2},{"$f":"'Risky Asset Return'!OM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.309919015461568E-2},{"$f":"'Risky Asset Return'!ON47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.9640409465503927E-2},{"$f":"'Risky Asset Return'!OO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10524472994978024},{"$f":"'Risky Asset Return'!OP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.5585032724496224E-2},{"$f":"'Risky Asset Return'!OQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1322784039696447E-3},{"$f":"'Risky Asset Return'!OR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.5109091650895492E-2},{"$f":"'Risky Asset Return'!OS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.10173461754105201},{"$f":"'Risky Asset Return'!OT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.316788345048235E-2},{"$f":"'Risky Asset Return'!OU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.6713150339216304E-2},{"$f":"'Risky Asset Return'!OV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12930574682832463},{"$f":"'Risky Asset Return'!OW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.8483128063853301E-2},{"$f":"'Risky Asset Return'!OX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.8049549758244749E-2},{"$f":"'Risky Asset Return'!OY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9173389651379835E-2},{"$f":"'Risky Asset Return'!OZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0414689968956302E-2},{"$f":"'Risky Asset Return'!PA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.10706458142610531},{"$f":"'Risky Asset Return'!PB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.4986450901576061E-2},{"$f":"'Risky Asset Return'!PC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0238037729663647E-2},{"$f":"'Risky Asset Return'!PD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12670065342833861},{"$f":"'Risky Asset Return'!PE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.6250334236419642E-3},{"$f":"'Risky Asset Return'!PF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.439563342887201E-2},{"$f":"'Risky Asset Return'!PG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11069575369855961},{"$f":"'Risky Asset Return'!PH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9606847157021641E-2},{"$f":"'Risky Asset Return'!PI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.82145081378223E-2},{"$f":"'Risky Asset Return'!PJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.7699490653067798E-2},{"$f":"'Risky Asset Return'!PK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1758814669079827},{"$f":"'Risky Asset Return'!PL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.1466947585816203E-2},{"$f":"'Risky Asset Return'!PM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.16492870462019077},{"$f":"'Risky Asset Return'!PN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.0139264148915886E-2},{"$f":"'Risky Asset Return'!PO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.6164659963828378E-2},{"$f":"'Risky Asset Return'!PP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.3099517093521745E-3},{"$f":"'Risky Asset Return'!PQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.8191403321269864E-2},{"$f":"'Risky Asset Return'!PR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.9330976970566578E-2},{"$f":"'Risky Asset Return'!PS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12028269016812207},{"$f":"'Risky Asset Return'!PT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12543325421108834},{"$f":"'Risky Asset Return'!PU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.9108830819000365E-2},{"$f":"'Risky Asset Return'!PV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.8501977015459633E-2},{"$f":"'Risky Asset Return'!PW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.5003875691592475E-2},{"$f":"'Risky Asset Return'!PX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.12747004275212237},{"$f":"'Risky Asset Return'!PY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5597655679888337E-2},{"$f":"'Risky Asset Return'!PZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.5935740951276308E-2},{"$f":"'Risky Asset Return'!QA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14009597533250473},{"$f":"'Risky Asset Return'!QB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11656668278121957},{"$f":"'Risky Asset Return'!QC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.302660415154402E-2},{"$f":"'Risky Asset Return'!QD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.0501055567016422E-2},{"$f":"'Risky Asset Return'!QE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.0817142407665715E-2},{"$f":"'Risky Asset Return'!QF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.9642684785083137E-2},{"$f":"'Risky Asset Return'!QG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.8707793052373301E-2},{"$f":"'Risky Asset Return'!QH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.8428017443169331E-2},{"$f":"'Risky Asset Return'!QI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.8710142545829146E-3},{"$f":"'Risky Asset Return'!QJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.4651993033944208E-2},{"$f":"'Risky Asset Return'!QK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.5665177635985154E-2},{"$f":"'Risky Asset Return'!QL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.1777652862495537E-2},{"$f":"'Risky Asset Return'!QM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.8813203280016177E-2},{"$f":"'Risky Asset Return'!QN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.7582711207859538E-2},{"$f":"'Risky Asset Return'!QO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.1065924407489806E-2},{"$f":"'Risky Asset Return'!QP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.9873009526969813E-3},{"$f":"'Risky Asset Return'!QQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.2209958490951818E-2},{"$f":"'Risky Asset Return'!QR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15169252998897201},{"$f":"'Risky Asset Return'!QS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-8.2522221744643284E-3},{"$f":"'Risky Asset Return'!QT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.11652489139993066},{"$f":"'Risky Asset Return'!QU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.8429919641339949E-2},{"$f":"'Risky Asset Return'!QV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.4212817150909355E-2},{"$f":"'Risky Asset Return'!QW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3632571665562128E-2},{"$f":"'Risky Asset Return'!QX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.6325214990549125E-2},{"$f":"'Risky Asset Return'!QY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-3.8134188066914008E-2},{"$f":"'Risky Asset Return'!QZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.13034248189027745},{"$f":"'Risky Asset Return'!RA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-6.9271848292216998E-2},{"$f":"'Risky Asset Return'!RB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.1135894105937755E-2},{"$f":"'Risky Asset Return'!RC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.3075626135615561E-2},{"$f":"'Risky Asset Return'!RD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.1051391211732369},{"$f":"'Risky Asset Return'!RE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":2.3270306156405605E-2},{"$f":"'Risky Asset Return'!RF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-9.8200248323971395E-2},{"$f":"'Risky Asset Return'!RG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2289032611415873E-2},{"$f":"'Risky Asset Return'!RH47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.9535887390666821E-3},{"$f":"'Risky Asset Return'!RI47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.9303330187819617E-2},{"$f":"'Risky Asset Return'!RJ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.14304174669360378},{"$f":"'Risky Asset Return'!RK47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.6945735147145256E-2},{"$f":"'Risky Asset Return'!RL47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.7875173488556768E-3},{"$f":"'Risky Asset Return'!RM47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.2525382721422551E-2},{"$f":"'Risky Asset Return'!RN47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.4026461416503777E-2},{"$f":"'Risky Asset Return'!RO47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":8.5069568130773238E-2},{"$f":"'Risky Asset Return'!RP47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.6929789978074981E-2},{"$f":"'Risky Asset Return'!RQ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.12236611886989465},{"$f":"'Risky Asset Return'!RR47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":7.2105568804663095E-2},{"$f":"'Risky Asset Return'!RS47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.6812436508713711E-2},{"$f":"'Risky Asset Return'!RT47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.5214215596901429E-2},{"$f":"'Risky Asset Return'!RU47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":5.1495127806165955E-2},{"$f":"'Risky Asset Return'!RV47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":1.2741948465454617E-2},{"$f":"'Risky Asset Return'!RW47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-4.0803854402649616E-2},{"$f":"'Risky Asset Return'!RX47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-2.2501019574207221E-2},{"$f":"'Risky Asset Return'!RY47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":3.0679787658824932E-2},{"$f":"'Risky Asset Return'!RZ47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":4.1644441946780117E-2},{"$f":"'Risky Asset Return'!SA47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.13077222147324727},{"$f":"'Risky Asset Return'!SB47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-0.15921836650073454},{"$f":"'Risky Asset Return'!SC47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":0.15258948983290113},{"$f":"'Risky Asset Return'!SD47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-5.0349934195724734E-2},{"$f":"'Risky Asset Return'!SE47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.6633287612553674E-2},{"$f":"'Risky Asset Return'!SF47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":-7.7883653285407167E-2},{"$f":"'Risky Asset Return'!SG47*Inputs!$C$11 + Inputs!$C$8*(1-Inputs!$C$11)","v":6.6549397571918439E-2}]